ROCKEFELLER CENTER PROPERTIES INC
10-K405, 1995-03-20
REAL ESTATE INVESTMENT TRUSTS
Previous: CWM MORTGAGE HOLDINGS INC, PRE 14A, 1995-03-20
Next: CABLE TV FUND 12-B LTD, PREM14A, 1995-03-20



<PAGE>


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                                    FORM 10-K

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


(MARK ONE)
[X]    ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
       ACT OF 1934 FOR THE FISCAL YEAR ENDED DECEMBER 31, 1994
                                       OR

[  ]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
       EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM         TO
                                                           -------     -------


COMMISSION FILE NUMBER 1-8971

                       ROCKEFELLER CENTER PROPERTIES, INC.
             (Exact name of registrant as specified in its charter)


                       DELAWARE                    13-3280472
             (State or other jurisdiction       (I.R.S. Employer
                  of incorporation or          Identification No.)
                    organization)

             1270 AVENUE OF THE AMERICAS              10020
                    NEW YORK, N.Y.                 (Zip Code)
                (Address of principal
                  executive offices)

        REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE:  212-698-1440
           SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:


                                             Name of each exchange
               Title of each class             on which registered
               -------------------             -------------------

        Common stock, $.01 Par Value, all           New York
        of one class (38,260,704 shares           Stock Exchange
        outstanding as of March 14, 1995)*

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

Securities registered pursuant to Section 12(g) of the Act:  None

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes  X            No
                                       ---              ----

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of Registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.   [    ]

- ---------------------------
*  The aggregate market value of Registrant's voting stock held by non-
   affiliates as of March 14, 1995, based on the closing price on the New York
   Stock Exchange composite tape on that date, was approximately $248,695,000.

                       DOCUMENTS INCORPORATED BY REFERENCE

Registrant has incorporated in this Annual Report on Form 10-K the information
required in Part III from its Proxy Statement, to be filed with the Securities
and Exchange Commission in connection with its 1995 Annual Meeting of
Stockholders.


<PAGE>


                       ROCKEFELLER CENTER PROPERTIES, INC.

                                TABLE OF CONTENTS
                                -----------------

     PART I                                                     PAGE
     ------

         Item  1.      Business                                    1

         Item  2.      Properties                                  9

         Item  3.      Legal Proceedings                           9

         Item  4.      Submission of Matters to a Vote of
                       Security Holders                            9
     PART II
     -------

         Item  5.      Market for the Registrant's Common
                       Equity and Related Stockholder Matters     10

         Item  6.      Selected Financial Data                    10

         Item  7.      Management's Discussion and Analysis
                       of Financial Condition and Results of
                       Operations                                 10

         Item  8.      Financial Statements and Supplementary
                       Data                                       10

         Item  9.      Changes in and Disagreements with
                       Accountants on Accounting and
                       Financial Disclosure                       10
     PART III
     --------

         Item 10.      Directors and Executive Officers           11
                       of the Registrant

         Item 11.      Executive Compensation                     11

         Item 12.      Security Ownership of Certain
                       Beneficial Owners and Management           11

         Item 13.      Certain Relationships and Related
                       Transactions                               11
     PART IV
     -------

         Item 14.      Exhibits, Financial Statement
                       Schedules and Reports on Form 8-K          12

     Signatures                                                   17


                                       (i)
<PAGE>


                       ROCKEFELLER CENTER PROPERTIES, INC.

                                     PART I

ITEM 1.  BUSINESS.

         Rockefeller Center Properties, Inc. (the "Company") was incorporated in
Delaware on July 17, 1985.  Its principal executive offices are located at 1270
Avenue of the Americas, New York, New York 10020, and its telephone number is
(212) 698-1440.  The Company qualifies and has elected to be treated, for
Federal income tax purposes, as a real estate investment trust (a "REIT") under
the Internal Revenue Code of 1986, as amended (the "Code").  On September 19,
1985, the Company issued 37,500,000 shares of common stock (the "Common Stock")
in an initial public offering registered under the Securities Act of 1933 (the
"Act").  Simultaneously with the offering of the Common Stock, the Company
issued Current Coupon Convertible Debentures due 2000 and Zero Coupon
Convertible Debentures due 2000 (collectively, the "Convertible Debentures").
In December 1994 the Company issued $150 million of Floating Rate Notes
("Floating Rate Notes") due December 31, 2000 to Goldman Sachs Mortgage Company,
as agent and as lender, and $75 million of 14% Debentures ("14% Debentures") due
December 31, 2007 to Whitehall Street Real Estate Limited Partnership V.  In
conjunction with the issuance of the 14% Debentures the Company also issued
4,155,927 warrants ("Warrants") to acquire newly issued common stock exercisable
at $5 per share and 5,349,541 Stock Appreciation Rights ("SARs") convertible
into 14% Debentures or, under certain circumstances, Warrants.

THE LOAN AND THE EQUITY OPTION.

         The net proceeds of the initial Common Stock offering and the offerings
of Convertible Debentures were used by the Company to make a convertible,
participating mortgage loan (the "Loan") to two partnerships (collectively, the
"Borrower") which together own (except as described under "NBC Tenancy") most of
the land and buildings known as Rockefeller Center.  The partners of the
Borrower are Rockefeller Group, Inc. ("RGI") and a wholly-owned subsidiary of
RGI.  The real property interests owned by the Borrower and included in the
transaction (the "Property") are described below.  The Loan, in the face amount
of $1.3 billion, was made pursuant to a loan agreement between the Company and
the Borrower, dated September 19, 1985 (as amended, the "Loan Agreement"), and
is evidenced by two notes (collectively, as amended, the "Note").  The Note
matures on December 31, 2007 and provides for both base interest ("Base
Interest") and additional interest ("Additional Interest") through December 31,
2000 and for floating interest rates thereafter.

         At the Company's option (the "Equity Option"), the Loan is convertible
on December 31, 2000 (the "Equity Conversion Date") or, if an event of default
under the Loan Agreement has occurred and is continuing, any earlier date
specified by the Company into a 71.5% general partnership interest in the
partnership (the "Partnership") which will then own the Property.  RGI or a
permitted successor will be the managing partner of the Partnership and will
generally have the power to make business decisions for the Partnership without
the consent of the other partners.  The Partnership will terminate on September
30, 2169 unless previously dissolved pursuant to the terms of the agreement
under which the Partnership will be formed (the "Partnership Agreement").

         Base Interest is payable quarterly at stated annual interest rates
ranging from 7.215% (for 1985 and 1986) to 8.43% (for the year 2000).  For each
year beginning with 1988 through 2000 in which Gross Revenues (as defined in the
Note) of the Property exceed $312.5 million, Additional Interest would accrue in
an amount equal to the sum of (i) 31.5% of such excess plus (ii) $42.95 million.
If Additional Interest is earned by the Company, but cash is unavailable to the
Borrower to pay it, then such Additional Interest would be deferred (without
interest) until the Equity Conversion Date or such earlier time as cash became
available.  No Additional Interest has been earned by the Company through
December 31, 1994 and, based on present conditions in the Midtown Manhattan
rental market, the Company does not currently expect that it will earn
Additional Interest.

         While the Loan is outstanding, the Company may transfer participations
in the Loan (but not in the Equity Option), pledge interests in the Loan
(subject to the Borrower's reasonable consent if interests representing more
than 20% of the Loan are pledged during any 12-month period), and in certain
limited circumstances transfer the Loan itself (including the right to exercise
the Equity Option) subject to a right of first refusal in favor of the Borrower.
The Company has, with the consent of the Borrower, pledged the Note


                                       -1-


<PAGE>



and certain other collateral as security for the repayment of the Floating Rate
Notes and the 14% Debentures, together with the Convertible Debentures.  So long
as the Floating Rate Notes or the 14% Debentures are outstanding, the terms
thereof prohibit the Company from encumbering, with certain exceptions, its
property or assets or selling or otherwise disposing of its property or assets.

         RGI has indicated that, in its capacity as managing partner of the
Partnership, it intends to refinance the Property if there is an exercise of the
Equity Option and to distribute the proceeds of such refinancing to the
partners, including the Company.  The Partnership Agreement provides that the
Company will have the right, subject to certain limitations, to require the
Partnership to use its best efforts to refinance the Property and distribute to
the Company an amount equal to the Company's percentage interest in the then
fair market value of the Property (but in no event more than $4.5 billion or a
lesser amount if the Loan has been partially prepaid).  However, if such a
distribution would exceed the Company's percentage interest of the refinancing
proceeds, then the other partners may elect to purchase the Company's interest
in the Partnership for an amount equal to what the Company would receive if the
Property were sold for its fair market value and the Partnership dissolved.

THE MORTGAGE.

         The Loan is secured by leasehold mortgages in the aggregate amount of
approximately $44.8 million which were assigned to the Company, consolidated,
spread and recorded as a first mortgage lien against the Property.  Through
September 6, 1994, the Loan also was secured by an unrecorded mortgage in the
amount of approximately $1,255.2 million.  On September 6, 1994 the Company
recorded this mortgage.  The related recording tax was paid by the Borrower.

THE CREDIT SUPPORT FACILITIES.

         In accordance with the provisions of the Loan Agreement, the Borrower
is required to maintain for the benefit of the Company credit support facilities
("Credit Support Facilities") to secure payment of (i) the Base Interest and
(ii) the unexpended portion of the cost of making certain required capital
improvements to the Property.  During 1994 the level at which such Credit
Support Facilities were required to be maintained was $200 million.  On January
1, 1995, the required level of this support decreased from $200 million to
approximately $70 million and on April 1, 1995 will decrease to $50 million
which is the minimum level that must be maintained through the Equity Conversion
Date unless Net Operating Income (as defined) of the Property for any year
exceeds $150 million and the Borrower has delivered to the Company an
Accountant's Certificate (as defined) stating that no deficits in Net Cash Flow
(as defined) of the Property for any subsequent year are forecasted.

         Subject to certain conditions, the Loan Agreement requires the
Borrower, until the Equity Conversion Date, to maintain in effect Credit Support
Facilities in the form of letters of credit issued by commercial banks whose
letters of credit are rated AA or better by a nationally recognized rating
agency (or a lower rating if satisfactory to the Company) and/or pledges of cash
or specified investment-grade collateral having a fair market value equal to the
required amount of the Credit Support Facilities.  If the Borrower fails to
provide Credit Support Facilities in the required amounts, or if the Company
shall have accelerated the Loan, the Company may draw or apply the full amount
of the Credit Support Facilities.


                                       -2-

<PAGE>


THE PROPERTY.

         Rockefeller Center is among the best-known commercial real estate
complexes in the world, offering an architecturally renowned combination of
office, retail and public space.  Occupying most of the three blocks
(approximately 12 acres) between 48th and 51st Streets and Fifth Avenue and
Avenue of the Americas in midtown Manhattan, the Property includes 12 buildings,
all but one of which were completed between 1932 and 1940, having approximately
6.2 million square feet of rentable office, retail, storage and studio space as
measured in accordance with the measurement standards promulgated by the Real
Estate Board of New York in 1968.  The Borrower owns (except as described under
"NBC Tenancy-The Property") the fee interest in the entire Property, excepting
the land (which is owned by an unrelated party and leased to the Borrower
through the year 2000 at an annual rent of $650,000) underlying a portion of the
building at 600 Fifth Avenue.  This lease (the "Church Lease") provides for
three renewal periods of 21 years each at annual rents of 6%, 7% and 8%,
respectively, of the value of the land (exclusive of improvements and
unencumbered by the Church Lease) appraised for its highest and best use,
determined at the beginning of each such renewal term.  The Borrower's leasehold
interest under the Church Lease is subordinate to any mortgage placed on the
land, the principal amount of which does not exceed $750,000 and the aggregate
payment of principal and interest on which does not exceed the fixed rent
payable under the Church Lease.  The Church Lease, however, contains a non-
disturbance provision which provides that any foreclosure of a superior mortgage
will not result in termination of the Church Lease so long as the tenant is not
in default thereunder.  If the opportunity to purchase the land underlying the
Church Lease arises, RGI has agreed to allow the Company to participate with the
Borrower in such purchase (if such opportunity arises during the term of the
Loan) and to allow such opportunity to the Partnership (if such opportunity
arises thereafter).

         Also included in the Property is Radio City Music Hall (the "Music
Hall"), which has been leased by the Borrower to Radio City Music Hall
Productions, Inc. ("RCMHP") at a nominal rent through December 31, 2000.  RCMHP
is a wholly-owned subsidiary of RGI.  RCMHP is obligated under the lease to pay
for the expenses of maintaining the interior of the Music Hall and the property
taxes assessed against the portion of the building housing the Music Hall.  The
Borrower is responsible for the expenses of exterior maintenance.  Following the
initial term, RCMHP will have rights to renew the Music Hall lease for ten
successive 15-year periods at fair market rents established at the beginning of
each such period.

         The following table provides summary information furnished by the
Borrower regarding the buildings included in the Property.

<TABLE>
<CAPTION>

                                                                            At December 31, 1994
                                                                   -------------------------------------
                                                                       Rentable area
                                            Year        Number of      -------------       Occupancy
 Building                                  opened        stories        (sq.ft.)(1)        percentage
 -------                                   ------       ---------        ----------        ----------
<S>                                        <C>          <C>            <C>                 <C>

 GE.....................................    1933           69             1,875,779           99.4%
 NBC Studio.............................    1933           10               384,592          100.0
 GE West................................    1933           16               151,687          100.0
 1270 Avenue of the Americas (2)........    1932           32               389,091           75.9
 Associated Press.......................    1938           16               400,417           68.7
 International..........................    1935           40             1,034,139           88.0
 British Empire.........................    1933            9               102,669           96.7
 La Maison Francaise....................    1933            9               104,794           96.0
 One Rockefeller Plaza..................    1937           35               470,729           93.7
 Ten Rockefeller Plaza..................    1939           17               291,495           52.9
 Simon & Schuster                           1940
   and Addition.........................    1955           21               600,374           89.5
 600 Fifth Avenue.......................    1952           29               355,312           95.7
 Additional Property (3)................      --           --                28,421          100.0
                                                                          ---------          ------
     Total..............................                                  6,189,499           90.2%
                                                                          ---------          ------
                                                                          ---------          ------

- --------------
<FN>
(1)  Measured in accordance with the standard for measurement promulgated by the
     New York Real Estate Board in 1968.  Includes office, retail and storage
     space.
(2)  Radio City Music Hall is included as part of this building but excluded
     from the rentable area and occupancy percentage data.
(3)  Includes the underground concourse and lower plaza and includes the
     Lindy's and Hurley's restaurant buildings.

</TABLE>


                                        -3-
<PAGE>


         Rockefeller Center is one of the world's largest privately-owned
business and entertainment complexes.  In addition to the buildings described
above, the Property contains a wide range of amenities including the Channel
Gardens landscaped promenade,  the lower plaza used as an ice skating rink
during colder weather and otherwise for outdoor dining, a six-story 725-car
parking garage and extensive off-street truck delivery areas, an underground
retail and pedestrian concourse connecting all buildings and providing access to
an on-site subway station, roof gardens and the Music Hall.  Retail space within
the Property includes approximately 200 shops and 35 restaurants.  The murals
and statuary which are an integral part of the Property include over one hundred
major works by more than thirty artists, including the renowned sculpture
"Prometheus".  A private street, Rockefeller Plaza, parallels Fifth Avenue and
the Avenue of the Americas and bisects the Property.

         Under the existing zoning regulations, there is allocable to the
Property the right to develop up to approximately 2.0 million square feet of
floor area in excess of the floor area presently constructed thereon.  These
excess development rights may be transferred to other properties or, with the
approval of the New York City Landmarks Preservation Commission (the "Landmarks
Commission"), used to construct additional floor area within the Property.  The
Borrower has reserved the right to transfer these rights.  In 1993, as part of
the settlement of a lawsuit, 100,000 square feet of these rights were added to
the Mortgage.  The Borrower has also reserved the right to transfer all of the
Borrower's rights to the air space above the Music Hall, together with easements
for support, operations and access.

         In April 1985, the Landmarks Commission granted landmark status to the
exterior of all of the buildings in the Property.  The Landmarks Commission has
also designated as landmarks portions of the interiors of the GE and
International Buildings and the interior of the Music Hall.  As a result of
these designations, alteration, demolition and reconstruction of the Property
will under most circumstances be subject to approval of the Landmarks
Commission.

         APPRAISAL VALUE.   During 1994, the Company engaged Douglas Elliman
Appraisal and Consulting Division ("Douglas Elliman"), an independent appraisal
firm, to appraise the value assigned to the Property.  Douglas Elliman, in a
report dated January 11, 1995, concluded that, as of December 31, 1994, the
value assigned to the various fee and leasehold interests comprising the
Property, subject to existing leases, was $1.25 billion, an increase of
$100 million from the value assigned in an appraisal conducted by that same firm
as of December 31, 1993.  During 1994 the Company also engaged The Weitzman
Group, Inc. ("The Weitzman Group"), an independent real estate consulting firm,
to review the Douglas Elliman report.  On February 21, 1995 the Company received
a review and concurrence report dated February 15, 1995 prepared by The Weitzman
Group stating that, based upon the review described in such report, The Weitzman
Group concurred with the Douglas Elliman estimate of the aggregate market value
of the Property and that, in the opinion of The Weitzman Group, the aggregate
market value estimated by Douglas Elliman does not vary by more that 5 percent
from the aggregate market value The Weitzman Group would estimate in a full and
complete appraisal of the same interests. Copies of the 1994 appraisal and
concurrence report have been filed as exhibits to the Company's Current Report
on Form 8-K filed on February 22, 1995 and a copy of the 1993 appraisal was
filed as an exhibit to the Company's Current Report on Form 8-K filed on
February 22, 1994.

         Appraisals are only estimates of value and should not be relied upon as
measures of realizable value because the current market value of a property is
not indicative of the value such property may have at any time in the future.
Future value of an appraised property will depend on a variety of factors,
including the economic success of the property, the impact of inflation on
property values, local competitive conditions, prevailing interest rates and
general economic circumstances.

         The Property will be reappraised annually by an independent appraisal
firm and the results will be furnished to the Company's stockholders.

         CAPITAL IMPROVEMENT PROGRAM.   In connection with the making of the
Loan, independent consulting firms conducted structural, mechanical, systems and
engineering analyses of the Property.  Their reports (collectively, the
"Engineering Reports") indicated that the Property was in generally good
condition and recommended a program of capital improvements over the term of the
Loan.  The Borrower agreed to make all of the improvements recommended in the
Engineering Reports, as well as other major capital improvements to the
Property.  At the time of the Company's initial public offerings, the Borrower
projected for its capital improvement program an aggregate expenditure (after
adjusting for inflation) of approximately $260 million for the period from 1985
through the year 2000, which amount substantially exceeds the cost of


                                       -4-
<PAGE>


the capital improvements recommended in the Engineering Reports ($197.6
million).  On a cumulative basis since the inception of the Loan and through
December 31, 1994, the Borrower has spent $215.7 million in connection with the
capital improvements required in the Engineering Reports and an additional
$103.0 million for other capital improvements.

         In 1994, 1993 and 1992, the Borrower spent approximately $14 million,
$27 million and $25 million, respectively, under its capital improvement
program. Progress continued on elevator replacements and upgrades, roof repairs,
and fire safety systems.  During 1994, the renovation of the lobby of the Simon
& Schuster Building was completed  and renovation continued on the emergency
power systems.

         NBC TENANCY.   In December 1988, the Borrower and National Broadcasting
Company, Inc. ("NBC") signed lease agreements extending NBC's lease at
Rockefeller Center.  NBC currently leases approximately 1.3 million square feet
of space in three interconnected Rockefeller Center buildings (the GE Building,
the Studio Building and the GE West Building) and will continue to occupy its
space through September 1997 under the terms of its lease existing prior to the
extension.

         NBC's lease has been extended through the year 2022.  In addition, NBC
has options for three successive ten-year renewal periods after 2022 and has
rights to lease certain additional space.  The lease agreement calls for NBC to
pay rent on a "net" basis, that is, without including amounts normally payable
with regard to real estate taxes and certain operating expenses, which NBC would
pay directly.  The method for computing the Additional Interest payable to the
Company under the Loan has been amended so that the Additional Interest would
not be reduced by reason of certain rights and privileges granted to NBC in
connection with the NBC transaction.  Certain provisions of the NBC lease
renewal are currently in effect and consequently, a portion of NBC's rent for
1994 was calculated on the "net" basis.  The Borrower has advised the Company
that it estimates that if NBC had paid all of its rent in 1994 on the "gross"
basis, gross revenue of the Property for the purpose of computing Additional
Interest would have been increased by approximately $8.3 million.

         LEASING.   The average annual office rent (base rent plus escalations)
at the Property at December 31, 1994 was $31.35 per square foot, while 1994
leases for office space in the Property have been signed and have taken effect
at average net effective rents of $30.78 per square foot and with lease terms
which generally range from 5 to 15 years.  These rents are comparable with
current midtown Manhattan asking market rents for office buildings.  See
"Competitive Market".

         Recent leases for space in the Property typically provide for
proportionate pass-throughs of 100% to 110% of increases in certain operating
expenses and 100% of increases in real estate taxes and electricity recoveries
at the wholesale rate plus a 9% administrative charge.

         For lease expiration information for the Property, see RESULTS OF
OPERATIONS - THE PROPERTY.

         At December 31, 1994, the occupancy rate for the Property was
approximately 90.2%.  The following table shows the historical occupancy rates,
average annual rent per square foot (base rent plus escalations) and average net
effective new and renewal rates for all leases (office, retail and storage) at
the Property for the past fourteen years.  While the average net effective
rental rates for new and renewal space were generally consistent with those
prevailing in the midtown Manhattan market during this period, the Property's
occupancy rates were higher.

                                       -5-


<PAGE>

<TABLE>
<CAPTION>

                                                                                  Average net effective rent
                                    Occupancy           Average annual rent            per sq. ft. for
                       Year         percentage       per sq.ft. for all leases       new and renewal leases
                       ----         ----------       -------------------------    --------------------------
                       <S>          <C>              <C>                          <C>

                       1981            99.5%                 $16.84                        $32.44
                       1982            99.4                  20.28                         17.19*
                       1983            98.6                  21.36                         37.12
                       1984            98.3                  23.37                         41.98
                       1985            98.0                  27.05                         43.42
                       1986            98.3                  28.53                         40.65
                       1987            98.2                  29.34                         42.70
                       1988            98.4                  30.98                         42.04
                       1989            96.2                  31.99                         45.82
                       1990            95.7                  33.98                         43.43
                       1991            95.9                  34.57                         41.34
                       1992            94.0                  33.47                         33.76
                       1993            94.6                  32.97                         35.93
                       1994            90.2                  31.99                         31.98


- --------------
<FN>

     *Includes a substantial amount of space leased to NBC and RCA at below
market rates on exercise of renewal options.

</TABLE>

          COMPETITIVE MARKET.   The information set forth in this section is
based upon data supplied by Cushman & Wakefield, Inc. ("C&W") and publicly
available sources.  The statements with respect to real estate markets and
market trends made in this section and elsewhere in this Report are based upon
the conclusions of C&W as experts.  C&W is an affiliate of RGI.

         New York City is the largest office real estate market in the United
States.  Its central business district has two primary concentrations, midtown
and downtown Manhattan.  The Property is located in Manhattan's midtown office
market.  The midtown market comprises approximately 251 million square feet of
rentable office space, of which 176 million square feet of existing space is
considered prime.  The market principally serves corporate headquarters and
financial, legal, communications, advertising and other service firms, as well
as foreign businesses and governments, for which prestige, central location and
amenities are factors justifying the higher rental rates charged for prime
office space.

         The midtown Manhattan office space market has historically been
cyclical.  Following a low point in 1975, the market rebounded sharply at the
end of the decade because of the low level of new construction and improvement
in the local and national economies.  During the period 1975-1979, vacancies
decreased sharply from approximately 15% to approximately 2% and average asking
rents doubled to approximately $20.50 per square foot at the start of 1980.  By
1985, rents had reached $38 per square foot, and vacancies had risen to over 9%.
An unprecedented amount of new construction accounted for approximately 22
million square feet added to the market from 1986 to 1992.  The level of new
construction activity has since decreased, with 210,616 square feet and 170,000
square feet added in 1993 and 1994, respectively. For prime space, vacancy
levels reached 17.2% and average asking rents topped $40 per square foot in
1990; by December 1994, the vacancy rate had decreased to 13.4%, while average
asking rents had softened to $33.60 per square foot.

    The Property competes with a large number of existing prime office
properties in the midtown Manhattan market, including other buildings in which
RGI has an interest.  RGI and its affiliates have ownership interests in and
manage (or, in the case of two buildings, manage without having an ownership
interest) the four other buildings which are a part of the entire Rockefeller
Center complex but are not included in the Property. One of these four
buildings, Time & Life Building, is primarily occupied under a long-term lease
and in recent years has had little or no vacant space; the McGraw-Hill Building,
1251 Avenue of the Americas and 1211 Avenue of the Americas Buildings had
vacancy levels which ranged from 11.9% to .9% at December 31, 1994.  Rockefeller
Center Management Corporation ("RCMC"), a wholly-owned subsidiary of RGI,
performs services for these buildings and C&W performs services for other office
buildings.  Depending on the nature of their interests in these other
properties, RGI and its affiliates might have an incentive to favor them.  In
addition, RGI owns property adjacent to the 1251 Avenue of the Americas
Building, on which it may construct a building (which would be an addition to
the Rockefeller Center complex, but which would not be included in the Property)
of up to 1.5 million rentable square feet.  RGI and the Borrower have agreed,
however, that


                                       -6-
<PAGE>

RCMC, and any successor or replacement management company which is an affiliate
of the Borrower, will not favor the leasing of other buildings over the
Property.  The Borrower makes periodic reports to the Company regarding space
leased in buildings other than those included in the Property in which RGI and
its affiliates have ownership interests.

         The Property will be subject to competition in the future from
continuing new office construction in midtown Manhattan.  As of December 31,
1994, 110,000 square feet of additional rentable space was under construction in
the midtown market.  RGI might in the future (including by use of the
development rights and air rights excluded from the Property) build, acquire or
expand, and RCMC or C&W might perform leasing and management services for other
properties in the midtown market.

         Within the midtown market, certain high quality office buildings have
historically achieved above-average rents and rent rate stability due to various
factors including their location, amenities and name recognition.  Changes in
local, national and international economic conditions will continue to affect
the midtown Manhattan office space market, so it is anticipated that there will
be fluctuations of both occupancy levels and rental rates.

         REAL ESTATE TAXES.   The targeted and actual assessed valuation of the
Property and the real estate taxes payable by the Property are set forth in the
following schedule for the fiscal year periods encompassing the years ended
December 31, 1991, 1992, 1993 and 1994.  Increases in targeted assessed
valuation are required to be phased-in over a five-year period commencing with
the fiscal year for which it is first increased.

         Accordingly, the actual assessed valuation for any given fiscal year is
the result of layers of phased-in increases.  The Borrower has filed appeals for
reduction of targeted assessed valuation with the Tax Commission of the City of
New York for the fiscal years 1990/91, 1991/92, 1992/93, 1993/94 and 1994/95.


<TABLE>
<CAPTION>

                                                          ($ in millions)

 FISCAL YEAR                       TARGETED ASSESSED                 ACTUAL ASSESSED                 REAL ESTATE
JULY 1-JUNE 30                        VALUATION(1)                     VALUATION(1)                TAXES PAYABLE(1)
- --------------                     -----------------                 ---------------               -----------------
<S>                                <C>                               <C>                           <C>

  1991/92                               $430.8(2)                        $413.8(2)                    $44.0(2)
  1992/93                               $433.5(2)                        $432.8(2)                    $46.3(2)
  1993/94                               $393.9(2)                        $393.8(2)                    $42.2(2)
  1994/95                               $370.3(2)                        $370.3(2)                    $39.3(2)

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

<FN>
(1)  Excludes amounts applicable to Radio City Music Hall.  Real estate taxes
     assessed against the Music Hall portions of the Property are not charged to
     the Property.

(2)  Excludes amounts applicable to the NBC space, see "NBC Tenancy".

</TABLE>


         PROPERTY MANAGEMENT.   The Borrower has entered into a Management and
Rental Agreement, dated as of September 1, 1985 (the "Property Management
Agreement"), engaging RCMC to manage the Property and appointing RCMC as the
Borrower's exclusive rental agent for the Property.  RCMC was organized by RGI
in 1973 to manage Rockefeller Center and has 1,055 employees.  RCMC's duties
include, among other things, the management of the Property and the supervision
of its maintenance, repair, alteration and operation and the preparation of
operating and capital improvement budgets.  As exclusive rental agent, RCMC is
required to use reasonable efforts to keep the Property at all times fully
rented.  RCMC has agreed not to favor the leasing of other buildings managed by
RCMC over the Property.  The Property Management Agreement will expire on the
Equity Conversion Date, unless terminated prior to such date, and thereafter may
be renewed by agreement of the Borrower and RCMC for successive three-year
periods.  During the 15-year term of the Property Management Agreement, RCMC
will be reimbursed for Property operating costs and will be paid a fee at the
initial rate of approximately $1.8 million (or $.30 per square foot of rentable
area) escalating as of each December 1st thereafter (commencing December 1,
1986) with the Consumer Price Index.  RCMC's fee for the period December 1, 1994
through November 30, 1995 will be approximately $2.7 million.  RCMC also
receives leasing commissions for rental services payable at rates and in
accordance with terms set forth in the Property Management Agreement.  For the
year ended December 31, 1994, RCMC earned such leasing commissions in the
approximate amount of $22.4 million.


                                       -7-
<PAGE>

REPURCHASE OF CONVERTIBLE DEBENTURES.

         Between 1987 and 1992, the Company repurchased and retired a portion of
its Convertible Debentures and financed these repurchases with unsecured short
term nonconvertible borrowings subsequently replaced with Floating Rate Notes
and 14% Debentures in December 1994.  The Company under the terms of the 14%
Debentures and Floating Rate Notes is not permitted to repurchase any of its
Convertible Debentures.

         At December 31, 1994, Current Coupon and Zero Coupon Convertible
Debentures with face values of $121,830,000 and $366,065,000, respectively, had
been cumulatively repurchased at an aggregate cost of $217,295,000.  At December
31, 1994, the Company had $150,000,000 of Floating Rate Notes and $75,000,000 of
14% Debentures outstanding. The Company has in place interest rate swap
agreements that establish fixed rates of interest payable on a portion of the
Floating Rate Notes.

INCOME TAX MATTERS.

         The Company qualifies and has elected to be treated as a REIT under the
Code, commencing with its taxable year ending December 31, 1985.

         The election to be a REIT continues unless terminated or revoked.  In
brief, if the Code requirements for qualification as a REIT continue to be met,
the Company (which would otherwise be subject to taxation as a corporation) is,
with limited exceptions, not taxed at the corporate level on taxable income that
is currently distributed to its stockholders.  In any taxable year for which the
Company would not qualify as a REIT, the Company would be subject to Federal
income tax as an ordinary corporation without any deduction for distributions to
stockholders, and generally would not be eligible again to elect REIT status for
four years following the year in which such qualification is lost.  To the
extent that the Company would as a consequence be subject to significant tax
liability for any such year, the amount of cash available for satisfaction of
its liabilities and distributions to its stockholders would be reduced or
eliminated, and the Company could be required to borrow to pay such liabilities
and make such distributions.

         The Company must meet and maintain certain requirements in order to
qualify as a REIT.  These requirements relate principally to the Company's
organizational structure, the nature of its assets, the sources of its income,
and the distribution of its income to its stockholders.

         The statutory provisions relating to REIT qualification are highly
technical and complex.  While management of the Company believes that the
Company will continue to remain qualified as a REIT, no assurance of continuing
qualification can be given.

POLICIES.
         BUSINESS ACTIVITY.   The Company's Certificate of Incorporation
precludes it from engaging in any business other than as lender under the Loan
Agreement and holding the Equity Option and activities related thereto.  The
provision to this effect in the Certificate of Incorporation may be amended only
by the holders of at least 80% of the Common Stock entitled to vote thereon.

         DISTRIBUTIONS FROM OPERATIONS.   The Company intends to make four
distributions annually to its stockholders during the months of April, July,
October and December.  To the extent that such distributions exceed annual net
income as computed for tax purposes, the excess will be treated as a return of
capital.

         The Company also has made and intends to continue to make sufficient
distributions to meet the requirements for being treated as a REIT for federal
income tax purposes.  Since the applicable distribution requirements are
calculated after inclusion of certain non-cash income and deduction of certain
non-cash charges, including amortization of original issue discount in
connection with the Convertible Debentures, Floating Rate Notes and 14%
Debentures, distributions by the Company may exceed such distribution
requirements.

         INVESTMENTS.   The Company may make investments which will not result
in the Company's being disqualified as a REIT.  The Company invests in short-
term (maturing in less than six months) instruments with only the highest credit
ratings.

         DILUTION.   Other than issuances of shares of Common Stock on
conversion of Convertible Debentures or exercise of Warrants, the Company does
not intend to issue any additional capital stock or other


                                       -8-
<PAGE>


than Warrants issuable in exchange for SARs, any rights, warrants or options to
purchase any additional Common Stock.

         BORROWINGS.  The Company may borrow, on an unsecured basis or on a
secured basis, to participate in the development of certain improvements at the
Property, refinance debt, make any distributions to stockholders (including
distributions to stockholders in order to maintain its qualification as a REIT),
obtain working capital, and pay any taxes which might become due if the Company
failed to qualify as a REIT.  The terms of the Floating Rate Notes and the 14%
Debentures restrict the Company's ability to incur additional indebtedness.

         OTHER ACTIVITIES AND INVESTMENTS.   It is the policy of the Company not
to (i) invest in the securities of other issuers for the purpose of exercising
control, (ii) underwrite securities of other issuers, or (iii) offer securities
in exchange for property.

INVESTMENT BY MITSUBISHI ESTATE COMPANY, LIMITED IN RGI.

         In 1990, Mitsubishi Estate Company, Limited acquired a controlling
interest in the outstanding stock of RGI.  RGI, through affiliate partnerships,
is the equity owner of the Property.  RCPI has no interest in RGI and this
change in the ownership of RGI has no effect on RCPI's rights under its mortgage
on the Property.

ITEM 2.  PROPERTIES.

         None.  The principal assets of the Company are the mortgage loan
receivable secured by the Property and the Equity Option described in Item 1.
BUSINESS above.

ITEM 3.  LEGAL PROCEEDINGS.

         On January 23, 1995, Bear, Stearns & Co., Inc., and Donaldson, Lufkin &
Jenrette Securities Corporation commenced an action against the Company in the
Supreme Court of New York, County of New York.  The plaintiffs allege that the
Company breached a contract relating to the plaintiffs' provision of investment
banking services to the Company.  The plaintiffs seek $5,062,500 in damages,
plus costs, attorneys' fees and interest.  The case is in the initial pleading
stage.  The Company is vigorously contesting the plaintiffs' allegations and on
February 15, 1995 counsel to the Company filed a notice of a motion for an order
dismissing the complaint for failure to state a cause of action and granting
such other and further relief as the Court deems just and proper.  The Company
does not expect the outcome of this litigation to have a material effect on the
financial condition of the Company.

         Other than the action described above, the Company is not a party to
any material legal proceeding or environmental litigation.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

         None.


                                       -9-

<PAGE>


                                     PART II


ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.

         The principal market for the Company's Common Stock is the New York
Stock Exchange.  For quarterly price information with respect to the Company's
Common Stock for the two years ended December 31, 1994, see "Quarterly Stock
Information" at page F-35 herein, which information is incorporated herein by
reference.

         As of March 8, 1995, there were 11,448 stockholders of record.

         For information on the frequency and amount of dividends paid with
respect to the Company's Common Stock during the two years ended December 31,
1994, see Note 7 "Income Taxes and Distributions" at page F-17 herein, which
information is incorporated herein by reference.


ITEM 6.  SELECTED FINANCIAL DATA.

         Selected financial information of the Company for the five years ended
December 31, 1994 is set forth at page F-21 herein and is incorporated herein by
reference.


ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
         FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

         The information set forth under the caption "Management's Discussion
and Analysis of Financial Condition and Results of Operations" on pages F-22
through F-34 herein is incorporated herein by reference.



ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

         The financial statements and supplementary data of the Company and the
report of independent auditors thereon are set forth at pages F-2 through F-20
herein and are incorporated herein by reference.


ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
         ON ACCOUNTING AND FINANCIAL DISCLOSURE.

         None.


                                      -10-

<PAGE>


                                     PART III


ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

         The information required by this item is hereby incorporated by
reference from the Company's definitive Proxy Statement for the 1995 Annual
Meeting of Stockholders (to be filed).


ITEM 11. EXECUTIVE COMPENSATION.

         The information required by this item is hereby incorporated by
reference from the Company's definitive Proxy Statement for the 1995 Annual
Meeting of Stockholders (to be filed).


ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

         The information required by this item is hereby incorporated by
reference from the Company's definitive Proxy Statement for the 1995 Annual
Meeting of Stockholders (to be filed).


ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

         The information required by this item is hereby incorporated by
reference from the Company's definitive Proxy Statement for the 1995 Annual
Meeting of Stockholders (to be filed).


                                      -11-

<PAGE>


                                     PART IV


ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K.

         (A)  DOCUMENTS FILED AS PART OF THE REPORT.

         1.   Financial Statements and Report of Independent Auditors.

              A. Registrant-See Item 8.

              B. Rockefeller Center Properties and RCP Associates.

                (1)  Report of Independent Auditors.

                (2)  Combined Balance Sheets at December 31, 1994 and 1993.

                (3)  Combined Statements of Operations and Partners' Capital
                     Deficiency for the years ended December 31, 1994, 1993 and
                     1992.

                (4)  Combined Statements of Cash Flows for the years ended
                     December 31, 1994, 1993 and 1992.

                (5)  Notes to Combined Financial Statements.

         2.   Financial Statement Schedule.

              A. No schedules have been included since the required information
                 is not present or is not present in amounts sufficient to
                 require submission of the schedules, or because the information
                 required is included in the financial statements and notes
                 thereto.

         3.   Exhibits.

         Documents Incorporated by Reference:

         (3.1)   Restated Certificate of Incorporation of the registrant, as
                 amended June 15, 1988, is incorporated by reference to Exhibit
                 3.4 to the registrant's Annual Report on Form 10-K for the year
                 ended December 31, 1988.

         (4.1)   Debenture Purchase Agreement dated as of December 18, 1994
                 between Rockefeller Center Properties, Inc. (the "Company") and
                 Whitehall Real Estate Limited Partnership V ("Whitehall") is
                 incorporated by reference to Exhibit 4.9 to the registrant's
                 Current Report on Form 8-K dated December 30, 1994.

         (4.2)   Warrant Agreement dated as of December 18, 1994 between the
                 Company and Chemical Bank, agent, relating to the issuance and
                 sale to Whitehall of warrants to purchase shares of the
                 Company's common stock is incorporated by reference to Exhibit
                 4.6 to the registrant's Current Report on Form 8-K dated
                 December 22, 1994.

         (4.3)   Stock Appreciation Rights Agreement dated as of December 18,
                 1994 between the Company and Chemical Bank, agent, relating
                 to the issuance and sale to Whitehall of stock appreciation
                 rights exchangeable for warrants of the Company and exercisable
                 for the Company's 14% Debentures due 2007 is incorporated by
                 reference to Exhibit 4.7 to the registrants' Current Report on
                 Form 8-K dated December 22, 1994.

         (4.4)   Letter Agreement dated December 18, 1994 among the Company,
                 Whitehall and Goldman, Sachs & Co. relating to board
                 representation and other matters is incorporated by reference
                 to Exhibit 4.8 to the registrant's Current Report on Form 8-K
                 dated December 22, 1994.

                                      -12-


<PAGE>


         (4.5)   Collateral Trust Agreement dated as of December 29, 1994 among
                 the Company, Bankers Trust Company and Gary R. Vaughan,
                 Trustees, is incorporated by reference to Exhibit 4.10 to the
                 registrant's Current Report on Form 8-K dated December 30,
                 1994.

         (4.6)   Registration Rights Agreement dated as of December 29, 1994
                 among the Company, Goldman Sachs Mortgage Company ("GSMC") and
                 Whitehall is incorporated by reference to Exhibit 4.11 to the
                 registrant's Current Report on Form 8-K dated December 30,
                 1994.

         (4.7)   Letter amendment dated as of December 29, 1994 between the
                 Company and Chemical Bank, warrant agent, amending the Warrant
                 Agreement dated as of December 18, 1994 between the Company and
                 Chemical Bank, warrant agent, is incorporated by reference to
                 Exhibit 4.12 to the registrant's Current Report on Form 8-K
                 dated December 30, 1994.

         (4.8)   Letter amendment dated as of December 29, 1994 between the
                 Company and Chemical Bank, SAR agent, amending the SAR
                 Agreement dated as of December 18, 1994 between the Company and
                 Chemical Bank, SAR agent, is incorporated by reference to
                 Exhibit 4.13 to the registrant's Current Report on Form 8-K
                 dated December 30, 1994.

         (4.9)   Indenture dated as of September 15, 1985 between the registrant
                 and Manufacturers Hanover Trust Company, as Trustee (the
                 "Trustee"), including the forms of Current Coupon Convertible
                 Debenture, Zero Coupon Convertible Debenture and Floating Rate
                 Note, is incorporated by reference to Exhibit 4 to the
                 registrant's Quarterly Report on Form 10-Q for the period ended
                 September 30, 1985.

         (4.10)  First Supplemental Indenture dated as of December 15, 1985
                 between the registrant and the Trustee, is incorporated by
                 reference to the registrant's Annual Report on Form 10-K for
                 the year ended December 31, 1985.

         (4.11)  Form of definitive share certificate for Common Stock, is
                 incorporated by reference to Exhibit 4.3 to the registrant's
                 Annual Report on Form 10-K for the year ended December 31,
                 1985.

         (4.12)  Instrument of Resignation, Appointment and Acceptance dated as
                 of December 1, 1993 among the Registrant, Chemical Bank,
                 successor by merger to Manufacturers Hanover Trust Company, and
                 United States Trust Company of New York is incorporated by
                 reference to Exhibit 4.21 to the registrant's Annual Report on
                 Form 10-K for the year ended December 31, 1993.

         (10.1)  Loan Agreement dated as of December 18, 1994 among the Company,
                 the lenders parties thereto and GSMC, as agent, is incorporated
                 by reference to Exhibit 10.35 to the registrant's Current
                 Report on Form 8-K dated December 30, 1994.

         (10.2)  Loan Agreement dated as of September 19, 1985 among the
                 registrant, RCP Associates ("Associates") and Rockefeller
                 Center Properties ("RCP"), is incorporated by reference to
                 Exhibit 19.1 to the registrant's Quarterly Report on Form 10-Q
                 for the period ended September 30, 1985.

         (10.3)  Consolidated Mortgage Note of Associates and RCP dated
                 September 19, 1985, is incorporated by reference to Exhibit
                 19.4 to the registrant's Quarterly Report on Form 10-Q for the
                 period ended September 30, 1985.

         (10.4)  Mortgage Note of Associates and RCP dated September 19, 1985,
                 is incorporated by reference to Exhibit 19.5 to the
                 registrant's Quarterly Report on Form 10-Q for the period ended
                 September 30, 1985.


                                      -13-


<PAGE>


         (10.5)  Letter Agreement dated September 12, 1985 among Rockefeller
                 Group, Inc. ("RGI"), Radio City Music Hall Productions, Inc.
                 ("RCMHP"), the registrant, Goldman, Sachs & Co. and Shearson
                 Lehman Brothers Inc., as representatives of the several
                 Underwriters with respect to the registrant's Common Stock, and
                 Goldman Sachs International Corp. and certain other
                 Representatives, as representatives of the several Underwriters
                 with respect to the registrant's Convertible Debentures, is
                 incorporated by reference to Exhibit 19.8 to the registrant's
                 Quarterly Report on Form 10-Q for the period ended September
                 30, 1985.

         (10.6)  Management and Rental Agreement dated as of September 1, 1985
                 among RCP, Associates and Rockefeller Center Management
                 Corporation, is incorporated by reference to Exhibit 19.9 to
                 the registrant's Quarterly Report on Form 10-Q for the period
                 ended September 30, 1985.

         (10.7)  Administrative Services Agreement dated September 11, 1985
                 between the registrant and Cushman & Wakefield Realty Advisors,
                 Inc., is incorporated by reference to Exhibit 19.10 to the
                 registrant's Quarterly Report on Form 10-Q for the period ended
                 September 30, 1985.

         (10.8)  Form of Amended and Restated Partnership Agreement of RCP among
                 RGI, RCMHP and the registrant, is incorporated by reference to
                 Exhibit 19.11 to the registrant's Quarterly Report on Form 10-Q
                 for the period ended September 30, 1985.

         (10.9)  Form of Amended and Restated Agreement of Limited Partnership
                 of Associates among RGI, RCMHP and the registrant, is
                 incorporated by reference to Exhibit 19.12 to the registrant's
                 Quarterly Report on Form 10-Q for the period ended September
                 30, 1985.

         (10.10) Dividend Reinvestment Plan of the registrant, is incorporated
                 by reference to Exhibit 10.14 to the registrant's Annual Report
                 on Form 10-K for the year ended December 31, 1985.

         (10.11) Amended and Restated Consolidated Mortgage and Security
                 Agreement, dated as of December 1, 1988 among Associates, RCP
                 and the registrant, is incorporated by reference to Exhibit
                 10.15 to the registrant's Annual Report on Form 10-K for the
                 year ended December 31, 1988.

         (10.12) Amended and Restated Mortgage and Security Agreement, dated as
                 of December 1, 1988 among Associates, RCP and the registrant,
                 is incorporated by reference to Exhibit 10.16 to the
                 registrant's Annual Report on Form 10-K for the year ended
                 December 31, 1988.

         (10.13) Amended and Restated Assignment of Rents, dated as of December
                 1, 1988 among Associates, RCP and the registrant, is
                 incorporated by reference to Exhibit 10.17 to the registrant's
                 Annual Report on Form 10-K for the year ended December 31,
                 1988.

         (10.14) Amended and Restated Purchase Option, dated as of December 1,
                 1988 among Associates, RCP and the registrant, is incorporated
                 by reference to Exhibit 10.18 to the registrant's Annual Report
                 on Form 10-K for the year ended December 31, 1988.

         (10.15) Consent and Agreement, dated as of December 1, 1988 among
                 Associates, RCP and the registrant, is incorporated by
                 reference to Exhibit 10.19 to the registrant's Annual Report on
                 Form 10-K for the year ended December 31, 1988.

         (10.16) Second Amendment dated April 6, 1993 to the Loan Agreement is
                 incorporated by reference to Exhibit 10.22 to the registrant's
                 Current Report on Form 8-K dated April 23, 1993.

         (10.17) Third Amendment dated April 6, 1993 to the Loan Agreement is
                 incorporated by reference to Exhibit 10.23 to the registrant's
                 Current Report on Form 8-K dated April 23, 1993.

                                      -14-


<PAGE>


         (10.18) Amendment to Amended and Restated Consolidated Mortgage dated
                 as of April 6, 1993 by the Borrowers to the Company is
                 incorporated by reference to Exhibit 10.24 to the registrant's
                 Current Report on Form 8-K dated April 23, 1993.

         (10.19) Amendment to Amended and Restated Mortgage dated as of April 6,
                 1993 by  the Borrowers to the Company is incorporated by
                 reference to Exhibit 10.25 to the registrant's Current Report
                 on Form 8-K dated April 23, 1993.

         (10.20) Amendment to Amended and Restated Purchase Option dated as of
                 April 6, 1993 by the Borrowers to the Company is incorporated
                 by reference to Exhibit 10.26 to the registrant's Current
                 Report on Form 8-K dated April 23, 1993.

         (10.21) Amendment to Amended and Restated Assignment of Rents dated as
                 of April 6, 1993 by the Borrowers to the Company is
                 incorporated by reference to Exhibit 10.27 to the registrant's
                 Current Report on Form 8-K dated April 23, 1993.

         (10.22) Letter of Credit dated April 8, 1993 from The Mitsubishi Bank,
                 Limited to the Company is incorporated by reference to Exhibit
                 10.28 to the registrant's Current Report on Form 8-K dated
                 April 23, 1993.

         (10.23) Letter of Credit dated April 8, 1993 from The Mitsubishi Trust
                 and Banking Corporation, New York Branch, to the Company, as
                 beneficiary is incorporated by reference to Exhibit 10.29 to
                 the registrant's Current Report on Form 8-K dated April 23,
                 1993.

         (10.24) Letter Agreement dated February 17, 1994 between the Company
                 and RGI concerning temporary relinquishment by RGI of its right
                 to nominate 40% of the Company's Board of Directors is
                 incorporated by reference to Exhibit 10.33 to the registrant's
                 Current Report on Form 8-K dated February 22, 1994.

         (10.25) Fourth Amendment dated February 22, 1994 to the Loan Agreement
                 is incorporated by reference to Exhibit 10.33 to the
                 registrant's Annual Report on Form 10-K for the year ended
                 December 31, 1993.

         (99.1)  Appraisal of Real Property as of December 31, 1994 prepared by
                 Douglas Elliman Appraisal and Consutling Division dated January
                 11, 1995 is incorporated by reference to Exhibit 99.1 to the
                 registrant's Current Report on Form 8-K dated February 22,
                 1995.

         (99.2)  Review and Concurrence Report prepared by the Weitzman Group,
                 Inc. dated February 15, 1995 is incorporated by reference to
                 Exhibit 99.2 to the registrant's Current Report on Form 8-K
                 dated February 22, 1995.

         Exhibits submitted herewith:

         (3.2)   By-laws of the registrant, as amended through February 22,
                 1995.




         (B)     REPORTS ON FORM 8-K.

         A report on Form 8-K was filed on November 18, 1994 reporting events
         under Item 5 of Form 8-K.

         A report on Form 8-K was filed on December 22, 1994 reporting events
         under Item 5 of Form 8-K.


                                      -15-


<PAGE>

                 A report on Form 8-K was filed on December 30, 1994 reporting
                 events under Item 5 of Form 8-K.

                 A report on Form 8-K was filed on February 22, 1995 reporting
                 events under Item 5 of Form 8-K.


                                      -16-


<PAGE>


                                   SIGNATURES

         Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.


ROCKEFELLER CENTER PROPERTIES, INC.



                                   /s/RICHARD M. SCARLATA
                                   ----------------------
                                   Richard M. Scarlata
                                   President and Chief Executive Officer
                                   (Principal Financial Officer and Principal
                                   Accounting Officer)

Date: March 16, 1995

         Pursuant to the requirements of the Securities Exchange Act of 1934,
this report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated.


                                  /S/RICHARD M. SCARLATA
                                  ----------------------
                                  Richard M. Scarlata
                                  President and Chief Executive Officer
                                  (Principal Executive Officer)

                                  /s/PETER D. LINNEMAN
                                  --------------------
                                  Peter D. Linneman
                                  Director and Chairman of the Board

                                  /s/BENJAMIN D. HOLLOWAY
                                  ----------------------
                                  Benjamin D. Holloway
                                  Director

                                  /s/WILLIAM F. MURDOCH, JR.
                                  --------------------------
                                  William F. Murdoch, Jr.
                                  Director

                                  /s/DANIEL M. NEIDICH
                                  --------------------
                                  Daniel M. Neidich
                                  Director

                                  /s/PETER G. PETERSON
                                  --------------------
                                  Peter G. Peterson
                                  Director



Date: March 16, 1995


                                      -17-

<PAGE>


                          INDEX TO FINANCIAL STATEMENTS

                                                                           Page
                                                                           ----

ROCKEFELLER CENTER PROPERTIES, INC. ("THE COMPANY")

Financial Statements                                                       F-2

Report of Independent Auditors                                             F-2

Balance Sheets                                                             F-3

Statements of Income                                                       F-4

Statements of Changes in Stockholders' Equity                              F-5

Statements of Cash Flows                                                   F-6

Notes to Financial Statements                                              F-7

Report of Management                                                       F-20

Selected Financial Information                                             F-21

Management's Discussion and Analysis                                       F-22

Liquidity and Capital Resources - The Company                              F-22

Results of Operations - The Company                                        F-26

Financial Condition and Outlook - The Property                             F-28

Results of Operations - The Property                                       F-30

Cash Flow - The Property                                                   F-32

Appraised Value - The Property                                             F-34

Quarterly Stock Information                                                F-35




ROCKEFELLER CENTER PROPERTIES AND RCP ASSOCIATES ("THE BORROWER")

Financial Statements                                                       F-36

Report of Independent Auditors                                             F-36

Combined Balance Sheets                                                    F-37

Combined Statements of Operations and Partners' Capital Deficiency         F-38

Combined Statements of Cash Flows                                          F-39

Notes to Combined Financial Statements                                     F-40


                                       F-1
<PAGE>

                REPORT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS



Board of Directors and Stockholders
Rockefeller Center Properties, Inc.

We have audited the accompanying balance sheets of Rockefeller Center
Properties, Inc. as of December 31, 1994 and 1993, and the related statements of
income, changes in stockholders' equity and cash flows for each of the three
years in the period ended December 31, 1994.  These financial statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audits.

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

As more fully described in Note 1 to the Company's financial statements, the
financial statements of the borrowers under the mortgage note ("Borrower"), the
Company's principal asset, as of December 31, 1994 and for the year then ended,
indicate the Borrower has experienced and expects to continue to experience
significant cash shortfalls which make it unlikely that the Borrower will be
able to fulfill all financial commitments to the Company for the foreseeable
future from its own resources.  Such financial statements of the Borrower also
indicate that the Borrower does not have commitments from its partners to
continue to fund these cash shortfalls.  In the event that the Borrower were to
default on its obligations and the Company were to take possession of the
property underlying the mortgage note (the Property), the Company would become
responsible for the Property's operations.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Rockefeller Center Properties,
Inc. at December 31, 1994 and 1993, and the results of its operations and its
cash flows for each of the three years in the period ended December 31, 1994, in
conformity with generally accepted accounting principles.



/s/ ERNST & YOUNG LLP
New York, New York
February 3, 1995


                                       F-2
<PAGE>

                                 BALANCE SHEETS
                             (Dollars in thousands)


<TABLE>
<CAPTION>

                                                                                                       DECEMBER 31,
                                                                                                1994                     1993
                                                                                             ----------               ----------
<S>                                                                                          <C>                      <C>

 ASSETS
 Loan receivable, net of unamortized discount of
      $36,101 and $40,636 (Notes 2 and 3)                                                    $1,263,899               $1,259,364
 Portfolio securities (Notes 2 and 4)                                                                                     14,300
 Interest receivable (Notes 2 and 3)                                                             36,321                   38,063
 Deferred debt issuance costs, net (Note 2)                                                      16,709                    4,936
 Cash and cash equivalents                                                                        2,897                      252
 Other assets                                                                                       169                      594
                                                                                             ----------               ----------
                                                                                             $1,319,995               $1,317,509
                                                                                             ----------               ----------
                                                                                             ----------               ----------


 LIABILITIES AND STOCKHOLDERS' EQUITY
 Liabilities:
      Current coupon convertible debentures due 2000 (Notes 2 and 5)                           $213,170                 $213,170
      Zero coupon convertible debentures due 2000, net of
           unamortized discount of $259,322 and $289,642 (Notes 2 and 5)                        326,863                  296,543
      Floating rate notes due 2000 (Notes 2 and 5)                                              150,000
      14% Debentures due 2007, net of unamortized discount
           of $4,639 (Notes 2 and 5)                                                             70,361
      Accrued interest payable (Notes 2 and 5)                                                   37,338                   33,662
      Stock appreciation rights (Note 5)                                                          2,611
      Commercial paper outstanding, net of unamortized
           discount of $427 (Notes 2 and 5)                                                                              247,223
      Accounts payable and accrued expenses                                                       2,185                    1,746
                                                                                             ----------               ----------
                                                                                                802,528                  792,344
                                                                                             ----------               ----------

 Contingencies (Note 9)

 Stockholders' equity:
      Common stock, $.01 par value:
           150,000,000 shares authorized;
           38,260,704 shares issued and outstanding (Notes 1 and 7)                                 383                      383
      Additional paid-in capital (Note 5)                                                       707,545                  705,517
      Distributions to stockholders in excess of net income (Note 7)                           (190,461)                (180,735)
                                                                                             ----------               ----------
                Total stockholders' equity                                                      517,467                  525,165
                                                                                             ----------               ----------
                                                                                             $1,319,995               $1,317,509
                                                                                             ----------               ----------
                                                                                             ----------               ----------

</TABLE>



                       See notes to financial statements.
                                       F-3
<PAGE>

                              STATEMENTS OF INCOME
                  (Dollars in thousands, except per share data)

<TABLE>
<CAPTION>

                                                                                           YEARS ENDED DECEMBER 31,
                                                                                 1994                  1993               1992
                                                                               --------              --------           --------
<S>                                                                            <C>                   <C>                <C>

 Revenues
      Loan interest income (Notes 2 and 3)                                     $108,732              $108,363           $107,873
      Portfolio income (Notes 2, 4 and 5)                                           553                 5,177             14,415
      Short term investment income                                                                         20                126
                                                                               --------              --------           --------
                                                                                109,285               113,560            122,414
                                                                               --------              --------           --------
                                                                               --------              --------           --------

 Expenses
 Interest expense:
      Current coupon convertible debentures (Notes 2 and 5)                      22,478                22,020             21,793
      Zero coupon convertible debentures (Notes 2 and 5)                         30,320                27,507             24,956
      14% Debentures (Notes 2 and 5)                                                 87
      Floating rate notes (Notes 2 and 5)                                           166
      Commercial paper, bank loan and other (Notes 2 and 5)                      24,450                28,816             34,050
                                                                               --------              --------           --------
                                                                                 77,501                78,343             80,799

 General and administrative (Note 8)                                              4,170                 3,728              4,299
 Cost of evaluating alternative financings (Note 8)                               1,942
 Amortization of deferred debt issuance costs (Note 2)                              705                   705                705
                                                                               --------              --------           --------
                                                                                 84,318                82,776             85,803
                                                                               --------              --------           --------


 Income before non-recurring income
   and extraordinary (loss) gain on debt extinguishment                          24,967                30,784             36,611
 Non-recurring income (gain on sales of portfolio
   securities) (Note 4)                                                             31                 8,593
                                                                               --------              --------           --------

 Income before extraordinary (loss) gain
   on debt extinguishment                                                        24,998                39,377             36,611
 Extraordinary (loss) gain on
   debt extinguishment (Note 5)                                                  (9,855)               (3,451)             2,537
                                                                               --------              --------           --------
 Net income (Note 7)                                                            $15,143               $35,926            $39,148
                                                                               --------              --------           --------
                                                                               --------              --------           --------



 Income per share (Note 2):

      Income before extraordinary (loss) gain
        on debt extinguishment                                                  $0.66                 $1.05               $0.97

      Extraordinary (loss) gain  on debt extinguishment                         (0.26)                (0.09)               0.07
                                                                               --------              --------           --------

      Net income per share                                                      $0.40                 $0.96               $1.04
                                                                               --------              --------           --------
                                                                               --------              --------           --------

</TABLE>


                       See notes to financial statements.
                                       F-4

<PAGE>

                  STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                  (Dollars in thousands, except per share data)

                  YEARS ENDED DECEMBER 31, 1994, 1993 and 1992


<TABLE>
<CAPTION>


                                                                                               Distributions
                                                                         Additional           to stockholders            Total
                                                 Common Stock             paid-in              in excess of           stockholders'
                                           Shares            Amount       capital               net income               equity
                                         ----------          ------      ----------            --------------         -------------
<S>                                      <C>                 <C>         <C>                  <C>                     <C>

 Balance at
  December 31, 1991                      37,510,000           $375         $700,439              ($154,720)              $546,094

 Net income                                                                                         39,148                 39,148

 Distributions to
  stockholders
 ($1.69 per share)                                                                                 (63,392)               (63,392)
                                        -----------------------------------------------------------------------------------------

 Balance at
  December 31, 1992                      37,510,000            375          700,439               (178,964)               521,850

 Issuance of Common Stock                   750,704              8            5,078                                         5,086

 Net Income                                                                                         35,926                 35,926

 Distributions to
  stockholders
 ($1.00 per share)                                                                                 (37,697)               (37,697)
                                        -----------------------------------------------------------------------------------------

 Balance at
  December 31, 1993                      38,260,704            383          705,517               (180,735)               525,165

 Issuance of warrants                                                         2,028                                         2,028

 Net income                                                                                         15,143                 15,143

 Distributions to
  stockholders
 ($0.65 per share)                                                                                 (24,869)               (24,869)
                                        -----------------------------------------------------------------------------------------

 Balance at
  December 31, 1994                      38,260,704           $383         $707,545              ($190,461)              $517,467
                                        -----------------------------------------------------------------------------------------
                                        -----------------------------------------------------------------------------------------

</TABLE>


                       See notes to financial statements.
                                       F-5
<PAGE>

                            STATEMENTS OF CASH FLOWS
                             (Dollars in thousands)

<TABLE>
<CAPTION>

                                                                                             YEARS ENDED DECEMBER 31,
                                                                                 1994                   1993                 1992
                                                                               --------               --------             --------
<S>                                                                            <C>                    <C>                  <C>

 Cash flows from operating activities:
      Loan interest received                                                   $105,495               $103,545             $101,660
      Portfolio and other interest received                                         998                  6,553               13,924
      Interest paid on commercial paper, bank loan and other                    (27,020)               (31,016)             (31,633)
      Interest paid on current coupon convertible debentures                    (17,053)               (17,053)             (17,209)
      Payments for accounts payable, accrued expenses
           and other assets                                                      (5,222)                (3,798)              (4,007)
                                                                               --------               --------             --------
                Net cash provided by operating activities                        57,198                 58,231               62,735
                                                                               --------               --------             --------
 Cash flows from investing activities:
      Sales of portfolio securities                                               8,031                102,518
      Portfolio maturities and redemptions                                        6,300                 24,150               23,560
                                                                               --------               --------             --------
                Net cash provided by investing activities                        14,331                126,668               23,560
                                                                               --------               --------             --------
 Cash flows from financing activities:
      Maturities of commercial paper, net                                      (246,682)              (128,717)             (12,545)
      (Repayment of) proceeds from bank loans payable, net                                             (20,000)              20,000
      Dividends paid                                                            (24,869)               (37,697)             (63,392)
      Proceeds from issuance of floating rate notes, 14%
           debentures, warrants and SARs net of issuance costs                  212,522
      Proceeds from issuance of common stock                                                             5,086
      Payments to terminate (1994) and reduce
           duration (1993) of interest rate swaps                                (9,855)                (3,451)
      Repurchase of convertible debentures                                                                                  (30,410)
                                                                               --------               --------             --------
                Net cash used in financing activities                           (68,884)              (184,779)             (86,347)
                                                                               --------               --------             --------
 Net increase (decrease) in cash                                                  2,645                    120                  (52)
 Cash and cash equivalents at the beginning of the year                             252                    132                  184
                                                                               --------               --------             --------
 Cash and cash equivalents at the end of the year                                $2,897                   $252                 $132
                                                                               --------               --------             --------
                                                                               --------               --------             --------


 RECONCILIATION OF NET INCOME TO NET CASH PROVIDED BY OPERATING ACTIVITIES:
 Net Income                                                                     $15,143                $35,926              $39,148
 Adjustments to reconcile net income to net cash
      provided by operating activities:
           Gain on sales of portfolio securities                                    (31)                (8,593)
           Loss (gain) on debt extinguishment                                     9,855                  3,451               (2,537)
           Amortization of discount:
                Zero coupon convertible debentures                               30,320                 27,507               24,956
                Loan receivable                                                  (4,535)                (4,178)              (3,840)
                Portfolio securities                                                                      (383)              (1,368)
           Decrease in deferred debt issuance costs and
                other assets, net                                                 1,130                    415                  593
           Decrease (increase) in interest receivable                             1,742                    891               (1,582)
           Increase in accrued interest payable and amortized
                unpaid discount on commercial paper                               3,135                  3,517                6,678
           Increase (decrease) in accounts payable
             and accrued expenses                                                   439                   (322)                 687
                                                                               --------               --------             --------
                Net cash provided by operating activities                       $57,198                $58,231              $62,735
                                                                               --------               --------             --------
                                                                               --------               --------             --------

</TABLE>


                       See notes to financial statements.
                                       F-6

<PAGE>


                           NOTES TO FINANCIAL STATEMENTS

1.  ORGANIZATION AND PURPOSE
Rockefeller Center Properties, Inc. (the "Company") was incorporated in Delaware
on July 17, 1985.  The Company qualifies and has elected to be treated, for
Federal income tax purposes, as a real estate investment trust (a "REIT") under
the Internal Revenue Code of 1986, as amended (the "Code").  The Company was
formed to permit public investment in a portion of Rockefeller Center.  From the
proceeds of its offering of Common Stock and the offerings of its Current Coupon
Convertible Debentures due 2000 and Zero Coupon Convertible Debentures due 2000
(collectively, the "Convertible Debentures"), the Company made a convertible,
participating mortgage loan (the "Loan") to two partnerships, Rockefeller Center
Properties and RCP Associates (collectively, the "Borrower").  The Borrower owns
the real property interests comprising most of the land and buildings known as
Rockefeller Center (the "Property").  The Loan, in the face amount of $1.3
billion, matures on December 31, 2007 and provides for payments of both base
interest ("Base Interest") at stated rates (See Note 3) and additional interest
("Additional Interest") based on Gross Revenues (as defined) of the Property
through December 31, 2000, and floating interest rates thereafter.  The Loan is
convertible at the Company's option on December 31, 2000 (the "Equity Conversion
Date") or, if an event of default under the Loan Agreement has occurred and is
continuing, any earlier date specified by the Company, into a 71.5% (subject to
reduction in the event of certain prepayments) general partnership interest in
the partnership which will own the Property (the "Partnership") on that date.
In December 1994 the Company issued  Floating Rate Notes ("Floating Rate Notes")
due December 31, 2000 and 14% Debentures ("14% Debentures") due December 31,
2007 and Warrants ("Warrants") and Stock Appreciation Rights ("SARs") expiring
December 31, 2007, the proceeds from which were used to retire all of its
commercial paper borrowings and certain of its interest rate swap agreements. As
of June 3, 1993, the Company became a self-administered REIT managing its own
day-to-day operations and affairs (Note 8).

    STATUS OF THE BORROWER
Note 4 of the Notes to the audited combined Balance Sheets of the partnerships
comprising the Borrower as of December 31, 1994 and 1993 and the related
Combined Statements of Operations and Partners' Capital Deficiency and Cash
Flows for each of the three years in the period ended December 31, 1994 which
are reproduced at pages F-36 through F-47 of the Company's Annual Report on Form
10-K for the year ended December 31, 1994 states that

    "the Partnerships [comprising the Borrower] have experienced
    significant cash shortfalls and, based upon management's projections,
    will continue to experience significant cash shortfalls through the
    Equity Conversion Date.  These cash shortfalls have occurred primarily
    as a result of changes in the real estate market from levels
    anticipated when the Loan was initiated.  These factors include lower
    rental rates, greater rent abatements granted to tenants upon
    initiation or renewal of lease commitments, and higher other
    expenditures associated with obtaining new and renewal tenants.  These
    cash flow conditions have made it unlikely that the Partnerships will
    be able to fulfill all financial commitments to RCPI [the Company] for
    the foreseeable future from their own resources.

    The Partnerships do not have a commitment from the Partners [of the
    Partnerships comprising the Borrower] to fund these cash shortfalls.

    These conditions raise substantial doubt about the Partnerships'
    ability to continue as going concerns.  The combined financial
    statements of the Partnerships do not contain any adjustments to
    reflect the possible future effects from the outcome of this
    uncertainty."

Management of the Company believes that as of December 31, 1994 the fair value
of the collateral supporting


                                       F-7
<PAGE>


the Loan, (the sum of (a) the value of the Property as appraised as of December
31, 1994 and (b) the value of the additional collateral required to be
maintained by the Borrower as of that date and thereafter) approximates the
value at which the Loan is carried on the Company's Balance Sheet.  If the
parents and affiliates of the Borrower continue to support the Borrower through
the funding of cash shortfalls as they have through December 31, 1994, although
not legally obligated to do so, the Borrower will be able to satisfy its
obligations under the Loan Agreement.  If the Borrower were to default on its
obligations under the Loan Agreement, there could be a significant change in the
nature of the Company's operations.  If the Company were to foreclose on the
Property and related collateral and acquire title to the Property, it would be
required to operate the Property and to fund cash shortfalls of the Property.
If the Company were to acquire title to the Property, management of the Company
believes, that the value of the Property (appraised at approximately $1.25
billion at December 31, 1994) would be significantly in excess of the Company's
obligations (approximately $760 million at December 31, 1994), and that
therefore the Company should be able to obtain sufficient financing to fund cash
shortfalls of the Property as well as to satisfy the Company's existing
obligations until such time (1996) as the Company, on the basis of the
projections contained in the December 31, 1994 appraisal, anticipates that the
Property will become cash flow positive.  Such financing would be subject to the
consent of the holders of the Floating Rate Notes and 14% Debentures.  However,
because of the Company's inability to estimate when, if ever, a potential
foreclosure would occur (if the Borrower were to default on its obligations) and
what prevailing conditions in the New York real estate market and financial
markets might be at such time, no assurance can be given that the Company would
have access to sufficient financial resources to fund cash shortfalls of the
Property and to meet its other obligations.

The Borrower has informed the Company that as of December 31, 1994 it has
complied with all of its covenants under the Loan Agreement.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
       FAIR VALUES OF FINANCIAL INSTRUMENTS (NOTES 3, 4 AND 5):
FASB Statement No. 107, "Disclosures about Fair Value of Financial Instruments",
requires disclosure of fair value information about financial instruments,
whether or not recognized in the balance sheet, for which it is practicable to
estimate that value.  In cases where quoted market prices are not available,
fair values are based on estimates using present value and other techniques.
Such techniques are significantly affected by the assumptions used, including
the discount rate and estimates of future cash flows.  Derived fair value
estimates cannot be substantiated by comparison to independent markets and may
not reflect the values that could be realized in any immediate settlement of the
instrument or otherwise.  Statement 107 excludes certain financial instruments
and all non-financial instruments from its disclosure requirements.
Accordingly, the aggregate fair value amounts may not necessarily represent the
underlying value of the Company.

The following methods and assumptions were used by the Company in estimating its
fair value disclosures for financial instruments:

    CASH AND CASH EQUIVALENTS:  The carrying amounts of cash and cash
equivalents approximate their fair value.

    LOAN RECEIVABLE:  As the Loan receivable is the Company's principal asset,
fair value has been estimated based on the sum of (a) the appraised value of the
Property at December 31, 1994 ($1.25 billion) and (b) the value of the
additional collateral required to be maintained by the Borrower.  As noted
below, the aggregate amount of such additional collateral was reduced from $200
million to $70 million as of January 1, 1995 and will be further reduced to $50
million on April 1, 1995.


                                       F-8
<PAGE>


    DEBT:  The carrying amounts of the Company's 14% Debentures and Floating
Rate Notes approximate their fair value.  The fair values of the Company's
Current Coupon Convertible Debentures and Zero Coupon Convertible Debentures are
estimated using quoted market prices.

    OFF-BALANCE-SHEET FINANCIAL INSTRUMENTS:  Fair values for the Company's off-
balance-sheet financial instruments (interest rate swaps) are based on current
settlement values with the applicable counterparties based on information
supplied by such counterparties.  The Company uses interest rate swaps to manage
interest rate risk on floating rate debt.  Through the December 1994 retirement
of Commercial Paper borrowings, the interest expense associated with such swap
agreements is included with interest expense on commercial paper, bank loan and
other.  The interest payable associated with such swap agreements is classified
as accrued interest payable.


The following are the Company's significant accounting policies:

   LOAN INTEREST INCOME (NOTE 3):
Interest recognized on the Loan is calculated on the basis of the average yield
on the notes evidencing the Loan from the date of issuance through December 31,
2000 (the date at which the Loan will, if not converted, begin to bear floating
rates of interest).  The average yield is 8.51% per annum and combines (using
the effective interest method) the differing coupon rates of Base Interest with
the amortization of original issue discount applicable to the Loan.

   DEBT ISSUANCE COSTS:
Issuance costs of $10,690,000, pertaining to the outstanding Convertible
Debentures, at December 31, 1994 and 1993 have been deferred and are being
amortized straight-line over the period ending December 31, 2000, the maturity
date of the Convertible Debentures.  The unamortized balance at December 31,
1994 was $4,231,000.  Issuance costs of $9,192,000 and $3,286,000 relating to
the Floating Rate Notes and 14% Debentures, respectively, issued on December 29,
1994 have been deferred and are being amortized using the effective interest
method and straight-line method, respectively, over the expected life of the
Floating Rate Notes and 14% Debentures, respectively.

   INTEREST EXPENSE (NOTE 5):
Interest expense recognized on the Convertible Debentures is based on the
average yields from the date of issuance through the maturity date, December 31,
2000.  The average yields are computed (using the effective interest method) by
(1) combining the differing coupon rates on the Current Coupon Convertible
Debentures and (2) amortizing the original issue discount related to the Zero
Coupon Convertible Debentures.  The resultant effective annual interest rates
are 9.23% and 10.23% for the Current Coupon and Zero Coupon Convertible
Debentures, respectively.  Interest expense on the Floating Rate Notes is based
on the three-month London Interbank Offered Rate (LIBOR) reset 2 days prior to
each payment due date plus 4%.  The interest rate at December 31, 1994 was
10.375%.  Interest expense including the amortization of the related original
issue discount on the 14% Debentures, arising from the allocation of a portion
of the proceeds of the Warrants and SARs, is computed using the straight-line
method through the maturity date, December 31, 2007.

   INTEREST RATE SWAP AGREEMENTS (NOTE 5):
The fair value of interest rate swaps which are used for hedging purposes is not
reflected in the balance sheets.  The incremental revenue or expense associated
with an interest rate swap is recognized over the term of the swap arrangement
and through March 31, 1993 had been presented in the statements of income as a
component of the interest revenue of the related asset or the interest expense
of the related liability.  In connection with the reduction of commercial paper
outstanding in April 1993 and the sale of a substantial portion of its portfolio
of investment securities in order to fund that reduction, beginning in the
second quarter of 1993 and through the


                                       F-9

<PAGE>

retirement of Commercial Paper borrowings in December 1994, the Company
presented interest rate swaps on a net basis as a component of interest expense
on commercial paper, bank loan and other.  Prior periods have not been restated.
Since the retirement of the Company's commercial paper, the Company presents
interest rate swaps on a net basis as a component of interest expense on
Floating Rate Notes.

   NET INCOME PER SHARE:
Net income per share is based upon  38,260,704, 37,567,746 and 37,510,000,
average shares of Common Stock outstanding during 1994, 1993 and 1992,
respectively.  For such periods of operations, fully diluted net income per
share is not presented since the effect of the assumed conversion of the
Convertible Debentures and Warrants and SARs would either be anti-dilutive in
1994 and 1993 or not materially different from net income per share as reported
in 1992.

   CASH EQUIVALENTS:
Cash equivalents are highly liquid investments with the highest credit rating
which mature within three months or less.


3.  LOAN RECEIVABLE AND INTEREST INCOME
The Loan, which is in the face amount of $1.3 billion, was made pursuant to a
Loan Agreement between the Company and the Borrower dated September 19, 1985 (as
amended, the "Loan Agreement"), and is evidenced by two notes (collectively, as
amended, the "Note").  The Loan is secured by leasehold mortgages in the
aggregate amount of approximately $44.8 million which were assigned to the
Company, consolidated, spread and recorded as a first mortgage lien against the
entire Property. Through September 6, 1994, the Loan also was secured by an
unrecorded mortgage in the amount of approximately $1,255.2 million.  On
September 6, 1994 the Company recorded this mortgage.  The related recording tax
was paid by the Borrower.  The Loan is further secured by a recorded assignment
of rents pursuant to which the Borrower has assigned to the Company, as security
for repayment of the Loan, the Borrower's rights to collect certain rents with
respect to the Property.

The Company is the beneficiary of standby irrevocable letters of credit subject
to specified reductions and which, among other things, provide support for the
Borrower's payment of Base Interest (as defined) on the Loan.  Subject to
certain conditions, the Borrower is required to maintain in effect similar
letters of credit, or to pledge collateral with a fair market value equal to the
required amount of such letters of credit until the Equity Conversion Date.

In April 1993, pursuant to agreements between the Borrower and the Company, the
level at which such letters of credit or other collateral must be maintained was
increased to $200 million until December 31, 1994.  On January 1, 1995, the
level of this support decreased from $200 million to approximately $70 million
and on April 1, 1995 will decrease to $50 million which is the minimum level
that must be maintained through the Equity Conversion Date unless Net Operating
Income (as defined) of the Property for any year exceeds $150 million and the
Borrower has delivered to the Company an Accountant's Certificate (as defined)
stating that no deficits in Net Cash Flow (as defined) of the Property for any
subsequent year are forecasted.  The Loan Agreement also contains covenants with
respect to the operation and maintenance of the Property and limitations on the
Borrower's right to dispose of the Property and to incur debt or liens.

The Note provides for specified quarterly Base Interest payments during its term
resulting in the following equivalent annualized coupon rates for each of the
following years ending December 31:


     1992:     7.820%         1997:     8.410%
     1993:     7.965%         1998:     8.410%
     1994:     8.115%         1999:     8.420%
     1995:     8.390%         2000:     8.430%
     1996:     8.400%

                                      F-10


<PAGE>


In addition, for each year through 2000 in which Gross Revenues (as defined) of
the Property exceed $312.5 million, Additional Interest would accrue in an
amount equal to the sum of (i) 31.5% of such excess plus (ii) $42.95 million and
would be payable currently only to the extent of available cash of the Borrower.
If cash were not available, the payment of Additional Interest would be deferred
(without interest) until the Equity Conversion Date or such earlier time as cash
became available.  No Additional Interest has been earned by the Company to
date.

If the Loan is not converted on the Equity Conversion Date, the Loan will mature
on December 31, 2007, and nonconvertible floating rate notes will be issued in
exchange for any Convertible Debenture not converted on the maturity date.  The
nonconvertible floating rate notes would mature on December 31, 2007, would be
prepayable at the Company's option at any time at par, and would bear interest
at the three-month LIBOR plus 1/4% or such greater spread (not in excess of 1%)
as is expected to result in such notes trading at par.  The loan will bear
interest payable quarterly in arrears at the same rate as the nonconvertible
floating rate notes and will be prepayable at the option of the Borrower in
whole or in part, at any time, at 100% of its principal amount plus accrued
interest.  The fair value of the Company's loan receivable at December 31, 1994,
computed on the basis described in Note 2, approximates $1.3 billion.

4.  PORTFOLIO SECURITIES
The Company liquidated its portfolio securities during the years ended December
31, 1993 and 1994, which resulted in non-recurring gains of $8,593,000 and
$31,000, respectively.  Proceeds from the sales of portfolio securities were
used to fund scheduled reductions in commercial paper outstanding.

5.  DEBT
       CONVERTIBLE DEBENTURES:
The Convertible Debentures were issued pursuant to an Indenture dated as of
September 15, 1985 (as amended, the "Indenture") between the Company and
Manufacturers Hanover Trust Company (now Chemical Bank), as Trustee.  As of
December 31, 1993, United States Trust Company replaced Chemical Bank as
Trustee.  As of December 29, 1994, the Convertible Debentures together with the
Floating Rate Notes and the 14% Debentures are secured by a pledge of the Note
and certain other collateral pursuant to the Collateral Trust Agreement dated as
of December 29, 1994 (the "Collateral Trust Agreement") among the Company,
Bankers Trust Company and Gary R. Vaughan (collectively, the "Collateral
Trustee").  Prior to December 29, 1994 the Convertible Debentures were general
unsecured obligations of the Company. The Convertible Debentures mature, and are
convertible into shares of Common Stock of the Company, on the Equity Conversion
Date.

Any Convertible Debentures not converted at maturity will be exchanged in
accordance with the terms of the Indenture for nonconvertible floating rate
notes (Note 3).

The Current Coupon Convertible Debentures bore interest from the date of
issuance until December 31, 1994 at the rate of 8% per annum, and from January
1, 1995 until December 31, 2000 will bear interest at the rate of 13% per annum,
payable annually on December 31 of each year.

Between 1987 and 1992, the Company repurchased and retired a portion of its
Convertible Debentures.  The cost of such repurchases, the face values
repurchased and retired and the gain or loss resulting from such repurchases for
1992, the last year in which such repurchases were made, and on a cumulative
basis are as follows:


                                      F-11


<PAGE>

<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------
(In thousands)                                      Year Ended December 31,
                                                    Cumulative      1992
- ---------------------------------------------------------------------------
<S>                                                 <C>             <C>

Cost of debenture repurchases                       $217,295        $30,410
Face value repurchased and retired:
     Current Coupon Convertible Debentures          $121,830        $30,410
     Zero Coupon Convertible Debentures             $366,065
Gain resulting from extinguishment of debt           $11,085         $2,537
- ---------------------------------------------------------------------------
</TABLE>


At December 31, 1994, the Company had repurchased and retired 36.4% of the
Current Coupon Convertible Debentures and 38.4% of the Zero Coupon Convertible
Debentures.  At December 31, 1994 and 1993, $213,170,000 of the Current Coupon
Convertible Debentures were outstanding and $586,185,000 face amount of the Zero
Coupon Convertible Debentures were outstanding.  The proceeds from issuances of
commercial paper, were used by the Company to finance its repurchases of its
Convertible Debentures.  Commercial paper borrowings were repaid in 1993 and
1994 with proceeds from sales of the Company's investment portfolio, operating
cash flow and the issuance of 14% Debentures and Floating Rate Notes (see below)
in December 1994.  Under the terms of the 14% Debentures and Floating Rate Notes
the Company is not permitted to repurchase any of its Convertible Debentures.

The Current Coupon Convertible Debentures are convertible at maturity at the
rate of 84.59 shares of Common Stock per $1,000 principal amount (subject to
anti-dilution adjustments).  If the Current Coupon Convertible Debentures
outstanding as of December 31, 1994 are converted, 18,032,050 shares of Common
Stock of the Company would be issued.  The fair value, based on quoted market
prices at December 31, 1994, of the Company's outstanding Current Coupon
Convertible Debentures was approximately $195,000,000.  The Zero Coupon
Convertible Debentures are convertible at maturity at the rate of 46.06 shares
of Common Stock per $1,000 principal amount (subject to anti-dilution
adjustments).  If the Zero Coupon Convertible Debentures outstanding as of
December 31, 1994 are converted, 26,999,681 shares of Common Stock of the
Company would be issued.  The fair value, based on quoted market prices at
December 31, 1994, of the Company's outstanding Zero Coupon Convertible
Debentures was approximately $245,000,000.  Upon the occurrence of an Event of
Default as defined, the Trustee may declare the unpaid principal of the
Convertible Debentures and any accrued interest thereon immediately due and
payable.  In addition, the Convertible Debentures would become convertible at
special conversion rates (subject to anti-dilution adjustments) in the event
that such Convertible Debentures were called for redemption or became redeemable
at the option of the holder, or at any time that an Event of Default were to
occur and be continuing.  The Convertible Debentures may be redeemed by the
Company at par plus accrued interest in the event of the imposition of certain
withholding taxes or certain certification requirements, in the event of an
acceleration of the Loan or an exercise of the option to convert the Loan, or
out of the proceeds from a sale or pledge by the Company of an interest in the
Loan or from a substantial casualty or condemnation in respect to the Property.

The Indenture provides that, with certain exceptions, the Company will not pay
dividends on or purchase shares of its Common Stock if funds used for all such
dividends or purchases would exceed cumulative aggregate Distributable Cash
(cash receipts from operations less operating expenses and interest) to that
date.  The Indenture also imposes certain restrictions on the Company's ability
to consent to amendments of or grant waivers under the Loan Agreement or the
Mortgage.

   FLOATING RATE NOTES:
Pursuant to a Loan Agreement between the Company and Goldman Sachs Mortgage
Company, as Agent and as Lender, dated December 18, 1994, the Company issued
Floating Rate Notes totaling $150,000,000.  The Floating Rate Notes together
with the Convertible Debentures and the 14% Debentures are secured by a pledge
of the Note and certain other collateral and mature on December 31, 2000.  Debt
issuance costs of $9,192,000


                                      F-12
<PAGE>

are being deferred and amortized using the effective interest method over the
expected life of the Floating Rate Notes.  Interest is based on 90-day LIBOR
plus 4% reset two business days prior to each interest payment date.  At
December 31, 1994 the interest rate in effect was 10.375%.  Interest payment
dates ("Interest Payment Dates") are March 1, June 1, September 1, and December
1 of each year.  Required principal payments are to be made on each Interest
Payment Date beginning on June 1, 1995.  Mandatory principal payments shall be
made of net cash flow ("Net Cash Flow") (calculated as of the most recent fiscal
quarter) which is defined as all gross receipts minus actual operating expenses
paid; interest paid or accrued (on a straight line basis) on the Floating Rate
Notes, 14% Debentures, and Current Coupon Convertible Debentures; dividends paid
or accrued; and distributions paid or accrued on the Warrants and SARs.
However, the minimum principal repayments required for each year are as follows:

<TABLE>
<CAPTION>

               Year                Principal Repayment
               ----                -------------------
               <S>                 <C>

               1995                     $3,000,000
               1996                      9,000,000
               1997                     10,000,000
               1998                     12,000,000
               1999                     15,000,000
                                       -----------
                                       $49,000,000
                                       -----------
                                       -----------

</TABLE>


The Company may prepay the Floating Rate Notes in whole or in part on any
Interest Payment Date; however, any prepayment made during the first and second
years the Floating Rate Notes are outstanding (except mandatory prepayments)
would be subject to a 3% and 1.5% penalty, respectively, of the principal amount
prepaid.  Upon the occurrence of an Event of Default, as defined, the Agent may
declare the unpaid principal of the Floating Rate Notes and any accrued interest
thereon immediately due and payable.

     14% DEBENTURES:
The 14% Debentures were issued pursuant to a Debenture Purchase Agreement dated
as of December 18, 1994 ("Debenture Agreement") between the Company and
Whitehall Street Real Estate Limited Partnership V.  The 14% Debentures together
with the Convertible Debentures and the Floating Rate Notes are secured by a
pledge of the Note and certain other collateral and mature on December 31, 2007.
Debt issuance costs of $3,286,000 are being deferred and amortized using the
straight-line method through December 31, 2007.

The 14% Debentures bear interest from the date of issuance until December 31,
2007 at a rate of 14% per annum, payable semi-annually on June 2 and December 2
of each year.  If an Event of Default were to occur and be continuing, the 14%
Debentures would bear interest at 18% per annum.  Upon the occurrence of an
Event of Default, as defined, the holders of the 14% Debentures ("Holders") may
declare the unpaid principal thereof and accrued interest thereon due and
payable.  The 14% Debentures are redeemable in whole or in part at any time
after December 30, 2000 provided the Floating Rate Notes have been paid in full.
The penalties for early redemption are as follows:

                                                            Penalty
                  Redemption period            (% of principal amount redeemed)
     --------------------------------------    --------------------------------
     December 30, 2000 to December 31, 2001                   5%
     January 1, 2002 to December 31, 2002                     3%
     January 1, 2003 to December 31, 2003                    1.5%
     January 1, 2004 to December 31, 2007                     0%


                                      F-13

<PAGE>


Pursuant to the Warrant Agreement dated December 18, 1994 between the Company
and Chemical Bank, as Warrant Agent, and in connection with the issuance of the
14% Debentures, the Company issued Warrants to acquire 4,155,927 shares of newly
issued common stock.  Since the Warrants are separate from the 14% Debentures,
the Company is required to assign a value to the Warrants and reflect that value
in stockholders' equity.  The value assigned to the Warrants of $2,028,000 has
been recorded as a debt discount and corresponding increase in stockholders'
equity.  Such discount is being amortized using the straight-line method through
the expiration date of the Warrants, December 31, 2007.  Each warrant is
exercisable at $5.00 per share.  Beginning on January 15, 1996 each warrant is
entitled to an annual distribution payable on January 15 for the prior calendar
year in an amount equal to any positive difference between the total amount of
dividends paid per share of common stock in the preceding year and $0.60.
Beginning on January 1, 2001 the annual distribution will be in an amount equal
to any positive difference between the total amount of dividends paid per share
of common stock in the preceding year and the exercise price multiplied by 90-
day LIBOR in effect on the preceding December 31 plus 1%.

Also in connection with the issuance of the 14% Debentures, the Company issued
5,349,541 SARs, pursuant to the SAR Agreement between the Company and Chemical
Bank, as SAR Agent.  Since the SARs are separate from the 14% Debentures, the
Company is required to assign a value to the SARs and reflect that value as a
liability.  The value assigned to the SARs of $2,611,000 has been recorded as a
debt discount and corresponding liability.  Such discount is being amortized
using the straight-line method through the expiration date of the SARs, December
31, 2007.  Beginning on January 15, 1996 each stock appreciation right is
entitled to an annual distribution payable on January 15 for the prior calendar
year in an amount equal to any positive difference between the total amount of
dividends paid per share of common stock in the preceding year and $0.60.
Beginning on January 1, 2001 the annual distribution will be in an amount equal
to any positive difference between the total amount of dividends paid per share
of common stock in the preceding year and the exercise price multiplied by 90-
day LIBOR in effect on the preceding December 31 plus 1%.  The SARs are
exchangeable for 14% Debentures or under certain circumstances for Warrants on a
one-for-one basis.  Each SAR is exchangeable for a principal amount of 14%
Debentures equal to the product of the average daily market prices of the common
stock for the 30 consecutive trading days immediately preceding the date of
exchange minus the exercise price per share of the Warrants into which the SARs
are exchangeable times the number of Warrants exchanged.  However, 14%
Debentures will not be issued for amounts less than $1,000, but cash will be
paid in lieu of such amounts. Following adoption and filing of an amendment to
the Certificate of Incorporation, which requires stockholder approval, and
adoption by the Board of any necessary implementing resolutions that would
permit Whitehall or an affiliate of Whitehall to hold the Warrants for which the
SARs would be exchangeable, the SARs shall automatically be exchanged for
Warrants on a one-for-one basis and the SARs liability will be reclassified to
paid in capital.  Until such time as the Certificate of Incorporation is
amended, the Company will be required to adjust the SARs' liability for future
changes in the market price of the common stock.

Additional Warrants and SARs are issuable under certain circumstances to prevent
dilution.

   SECURITY
Subject to the terms of the Collateral Trust Agreement, upon notice to the
Collateral Trustee of non-payment at maturity, or the acceleration of the
maturity, of the Convertible Debentures, the Floating Rate Notes or the 14%
Debentures, the holders of not less than 50% of the then outstanding aggregate
principal amount of any of the Convertible Debentures, the Floating Rate Notes
or the 14% Debentures shall have the right to direct the Collateral Trustee to
initiate the exercise of remedies under the Collateral Trust Agreement with
respect to the Note and the other collateral granted under the Collateral Trust
Agreement.

   COMMERCIAL PAPER OUTSTANDING:
As of December 31, 1994 the Company has eliminated its commercial paper program.
The proceeds from the


                                      F-14
<PAGE>

issuance of the Floating Rate Notes and 14% Debentures were used to retire all
remaining commercial paper outstanding as of December 30, 1994.  As of December
31, 1993 there was $247,650,000 face amount of commercial paper outstanding, at
a weighted average interest rate of 3.50% and with a weighted average maturity
of 40 days.

   INTEREST RATE SWAP AGREEMENTS:
In connection with its issuance of commercial paper (subsequently replaced with
Floating Rate Notes and 14% Debentures) and its portfolio of investment
securities which was liquidated in 1993 and 1994, the Company entered into
interest rate swap agreements with financial institutions that were intended
either to fix a portion of the Company's interest rate risk on floating rate
debt ("Liability Swaps"), or to fix the yield on its floating rate portfolio
securities ("Asset Swaps").  The Company does not use interest rate swaps for
trading purposes.  Under the Liability Swaps, the Company pays a fixed rate of
interest semi-annually and receives a variable rate of interest semi-annually
based on 180-day LIBOR.  Under the Asset Swaps, the Company received a fixed
rate of interest semi-annually and paid a variable rate of interest quarterly
based on 90-day LIBOR.  In connection with the issuance of the Floating Rate
Notes and 14% Debentures in December 1994, the Company retired all of its Asset
Swaps (notional principal $35,000,000) and certain of its Liability Swaps
(notional principal $180,000,000).  The Company would be exposed to credit-
related losses in the event of non-performance by the counterparties to the swap
agreements; however, it does not expect any counterparties to fail to meet their
obligations given their current high credit ratings.  The Company's credit-
related risk and market-related risk would be that the Floating Rate Notes would
no longer be partially hedged, and therefore the Company would not receive the
benefit of fixing the interest rate on a portion of its floating rate debt.  The
amount to be paid or received from interest rate swap agreements is accrued as
floating interest rates are reset semi-annually and, through the December 1994
retirement date of the Commercial Paper borrowings, is included as a component
of interest expense on commercial paper, bank loan and other.  Since the
retirement of the Company's commercial paper, the Company presents the financial
effect of interest rate swaps as a component of interest expense on floating
rate notes.  The net amount payable to or receivable from the counterparties is
recorded as a component of accrued interest payable.  Approximately 70% of the
Company's exposure to interest rate fluctuations on its Floating Rate Notes was
hedged by interest rate swaps at December 31, 1994.


                                      F-15

<PAGE>

The notional amounts, fixed and variable interest rates and expiration dates
relating to such contracts are summarized below:
<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------------
 (In thousands)                                    at December 31, 1994
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                               Weighted
                                                                                           Notional            Average
 Type                                             Expiring during the Year                 Amount              Interest Rates
 ----                                             ------------------------                 --------            --------------
<S>                                               <C>                                      <C>                 <C>

 INTEREST RATE SWAPS (3 contracts)                1998                                     $105,000

   Pay fixed rates                                                                                               9.64%
   Receive variable rates                                                                                        5.56%

- ------------------------------------------------------------------------------------------------------------------------------
 (In thousands)                                    at December 31, 1993
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                               Weighted
                                                                                           Notional            Average
 Type                                             Expiring during the Year                 Amount              Interest Rates
 ----                                             ------------------------                 --------            --------------

 LIABILITY SWAPS (9 contracts)                    1997                                      $30,000
                                                  1998                                      125,000
                                                  1999                                      130,000
                                                                                           --------
     Total Liability Swaps
       Notional Amount                                                                     $285,000

   Pay fixed rates                                                                                               9.73%
   Receive variable rates                                                                                        3.43%

 ASSET SWAPS (8 contracts)                        1994                                       $5,000
                                                  1995                                        5,000
                                                  1996                                       20,000
                                                  1997                                        5,000
                                                  1998                                        5,000
                                                                                           --------
     Total Asset Swaps
       Notional Amount                                                                      $40,000

   Pay variable rates                                                                                            3.40%
   Receive fixed rates                                                                                           9.47%

</TABLE>


The net notional principal, weighted average interest rate of net swaps
outstanding and annualized net payment relating to interest rate swap contracts,
as of December 31, are as follows:

<TABLE>
<CAPTION>

                                                 1994                    1993
                                             ------------           ------------
 <S>                                         <C>                    <C>

 Net notional prinicpal                      $105,000,000           $245,000,000
                                             ------------           ------------
                                             ------------           ------------

 Weighted average interest rate
    of net swaps outstanding                     4.08%                   6.33%
                                             ------------           ------------
                                             ------------           ------------

 Annualized net payment                        $4,284,000            $15,508,000
                                             ------------           ------------
                                             ------------           ------------

</TABLE>

The current aggregate settlement values of all swaps outstanding (the fair value
of the Company's off-balance sheet financial instruments), based on information
supplied by the counterparties to the swap contracts, was a liability of
approximately $5.6 million at December 31, 1994 and an asset of $5 million and a
liability of $57 million at December 31, 1993.  Generally, the settlement values
of outstanding swaps would decrease with an increase in LIBOR rates and would
increase as a result of a decrease in LIBOR rates.


                                      F-16
<PAGE>


In connection with the Company's retirement of commercial paper borrowings in
1993 and 1994, the Company exchanged payments with certain counterparties to
retire all of the Asset Swaps and certain of the Liability Swaps in 1994 and
made payments to certain counterparties to reduce the duration of certain
Liability Swaps in 1993 which thereby reduced the Company's net swap liability.
The Company recorded extraordinary losses of $9,855,000 and $3,451,000 for the
years ended December 31, 1994 and 1993, respectively, as a result of these
transactions.  The 1993 payments were made pursuant to agreements between the
Company and certain of its lenders whereby the Company had agreed to apply a
portion of the proceeds from the issuance of common stock.  As of December 30,
1994 these agreements were terminated.

6.  STOCKHOLDERS' EQUITY
In December of 1994, the Company issued Warrants and SARs in connection with the
issuance of its 14% Debentures.  As of December 31, 1994, no Warrants or SARs
had been converted to common stock (Note 5).  In December of 1993, 750,704
warrants issued in connection with the settlement of litigation
(Note 9) were exercised and a like number of shares of Common Stock were issued,
the proceeds of this issuance totaled $5,086,000.

7.  INCOME TAXES AND DISTRIBUTIONS
No provisions for current or deferred income taxes have been made by the Company
on the basis that it has qualified under the Code as a REIT and has distributed
at least 95% of its annual net income as computed for tax purposes to
stockholders.  To the extent that such distributions exceed such income, the
excess will be treated as a return of capital.  Net capital gains generated by
the Company are proportionately distributed to the stockholders as net capital
gains dividends.  During the years ended December 31, 1994, 1993 and 1992, the
Company made per share distributions to stockholders of $0.65, $1.00, and $1.69,
respectively, of which approximately $0.26, $0.07, and $0.65, respectively,
represented returns of capital.  Through December 31, 1994, the cumulative
return of capital paid was $5.12 per share.  Of the December, 1994 and 1993
total distribution amounts of $5,739,106 and $9,564,430, respectively, the
Company has designated that $789,362 and $7,893,468, respectively, constitute a
net capital gain dividend, amounting to approximately $.021 and $.206 per share,
respectively, or approximately 13.75% and 82.53% of the fourth quarter
dividends, respectively.  Dividends were paid in April, July, October and
December of each year.  No significant difference exists between financial
statement income and taxable income.

Beginning on January 15, 1996 each warrant and stock appreciation right is
entitled to an annual distribution payable on January 15 for the prior calendar
year in an amount equal to any positive difference between the total amount of
dividends paid per share of common stock in the preceding year and $0.60.
Beginning on January 1, 2001 the annual distribution will be in an amount equal
to any positive difference between the total amount of dividends paid per share
of common stock in the preceding year and the exercise price multiplied by 90-
day LIBOR in effect on the preceding December 31 plus 1%.

8.  GENERAL AND ADMINISTRATIVE AND OTHER EXPENSES
General and administrative expense includes compensation and benefits for the
Company's employees, and rent and related facility costs for 1994 and the period
June 3, 1993 through December 31, 1993.  Cushman & Wakefield Realty Advisors,
Inc. ("C&W Realty"), a company affiliated with the Borrower through common
ownership, acted as administrator for the Company, performing certain
administrative and other services pursuant to an administrative services
agreement through June 2, 1993, when such agreement was terminated by the
Company.  Fees paid to C&W Realty under this agreement amounted to $476,000 for
the year ended December 31, 1993 and $1 million for the year ended December 31,
1992.  Also included in general and administrative expenses for each of the
years ended December 31, 1994, 1993 and 1992 are the following:  directors and
officers liability insurance premiums, registrar and transfer agent fees,
debenture trustee fees, legal, audit and appraisal fees, financial advisory fees
and stockholder reporting costs.


                                      F-17

<PAGE>


During the year ended December 31, 1994 the Company incurred $1,942,000 of
expenses in connection with its evaluation of alternative financings.

9.  LEGAL MATTERS
On December 13, 1985, a stockholder commenced an action against the Company and
other defendants in the Supreme Court of the State of New York, New York County
alleging that the offering materials relating to the Company's initial public
offerings were false and misleading and seeking rescission and damages on behalf
of all purchasers of common stock of the Company during the period commencing
September 12, 1985 to and including December 13, 1985.

On February 23, 1993 the judge before whom this litigation was pending signed a
Final Order and Judgment approving the terms of a Stipulation and Agreement of
Settlement dated as of May 31, 1992, as supplemented (the "Settlement
Agreement"), settling this litigation.

In accordance with the terms of the Settlement Agreement, on November 3, 1993
the Company issued warrants to purchase 3,000,098 shares of the Company's common
stock to persons eligible under provisions of the Settlement Agreement.  The
warrants were exercisable during the 30-day period ending December 3, 1993 at an
exercise price of $7.00 per share of common stock.

The Company is not a party to any material legal proceeding or environmental
litigation.  For a description of a proceeding filed against the Company see
Note 11 - Subsequent Events.

10.  THE PROPERTY
Summarized financial information of the Property provided by the Borrower is as
follows:

<TABLE>
<CAPTION>


 (In thousands)                               Years Ended December 31,
                                         1994           1993          1992
                                       --------       --------      --------
 <S>                                   <C>            <C>           <C>

 Gross revenue                         $220,851       $226,597      $229,000
 Less:
   Operating expenses                  (161,890)      (165,456)     (160,698)
   Interest expense, net               (117,328)      (114,599)     (114,040)
                                       --------       --------      --------
 Net loss                              ($58,367)      ($53,458)     ($45,738)
                                       --------       --------      --------
                                       --------       --------      --------

</TABLE>

The cumulative cash flow shortfall of the Borrower since the inception of the
Loan in September 1985 ($572.6 million), has been funded by capital
contributions ($185.2 million), loans from its partners ($126.7 million) and
non-interest bearing advances from an affiliate ($260.7 million).  The Loan
Agreement provides for the establishment of loans for the cumulative portion of
capital improvements made by the Borrower in excess of amounts specified in the
Loan Agreement.  The cumulative amounts of excess capital improvements totaled
$126.7 million, $123 million and $107.5 million at December 31, 1994, 1993 and
1992, respectively.  These excess capital improvement loans are deemed to be
made to the Borrower by its partners and bear interest at 80% of the prime rate
(as defined), compounded quarterly, which is added to the loan principal at the
end of each year.  At December 31, 1994, 1993 and 1992, the amount of such
excess capital improvement loans (including accrued interest) totaled $160.7
million, $149.7 million and $127.9 million, respectively.  Cumulative interest
accrued as of December 31, 1994 was $34 million.  The results of operations of
the Property for 1994, 1993 and 1992 reflect non-cash interest charges of $7.3
million, $6.3 million and $6.2 million, respectively, relating to interest on
these excess capital improvement loans.  Both the excess capital improvement
loans and the non-interest bearing advances are subordinate to the Company's
Loan; however, if the Company exercises its option to convert the Loan into an
equity interest in the Partnership, any outstanding loans for excess capital
improvements (including accrued interest) will become the obligation of the
Partnership.


                                      F-18
<PAGE>

11.  SUBSEQUENT EVENTS
       LEGAL MATTERS:
On January 23, 1995, Bear, Stearns & Co., Inc. and Donaldson, Lufkin & Jenrette
Securities Corporation commenced an action against the Company in the Supreme
Court of New York, County of New York.  The plaintiffs allege that the Company
breached a contract relating to the plaintiffs' provision of investment banking
services to the Company.  The plaintiffs seek $5,062,500 in damages, plus costs,
attorneys' fees and interest.  The case is in the initial pleading stage.  The
Company is vigorously contesting the plaintiffs' allegations and on February 15,
1995 counsel to the Company filed a notice of a motion for an order dismissing
the complaint for failure to state a cause of action and granting such other and
further relief as the Court deems just and proper.  The Company does not expect
the outcome of this litigation to have a material effect on the financial
condition of the Company.


12.  INTERIM FINANCIAL INFORMATION (UNAUDITED)

<TABLE>
<CAPTION>

 (In thousands, except per share data)
- -------------------------------------------------------------------------------
 1994                               1Q          2Q           3Q           4Q
- -------------------------------------------------------------------------------
<S>                              <C>         <C>           <C>          <C>

 Revenues                        $27,270     $27,262       $27,417      $27,336
 Net income (loss)                $6,667      $6,551        $3,321      ($1,396)
 Net income (loss) per share       $0.17       $0.17         $0.09       ($0.03)

- -------------------------------------------------------------------------------
 1993                              1Q          2Q            3Q           4Q
- -------------------------------------------------------------------------------
 Revenues                        $30,164     $27,715       $27,815      $27,866
 Net income                      $14,301     $10,417        $6,878       $4,330
 Net income per share              $0.38       $0.28         $0.18        $0.12


</TABLE>
                                      F-19


<PAGE>


                              REPORT OF MANAGEMENT

Board of Directors and Stockholders                   March 15, 1995
Rockefeller Center Properties, Inc.

The management of Rockefeller Center Properties, Inc. (the Company) has the
responsibility for preparing the accompanying financial statements and for their
integrity and objectivity.  The statements were prepared in accordance with
generally accepted accounting principles applied on a consistent basis and are
not misstated due to material fraud or error.  The financial statements include
amounts that are based on management's best estimates and judgments.  Management
also prepared the other information in the annual report and is responsible for
its accuracy and consistency with the financial statements.

The financial statements have been audited by Ernst & Young LLP.  Management has
made available to Ernst & Young LLP all the Company's financial records and
related data.  Furthermore, management believes that all representations made to
Ernst & Young LLP during its audit were valid and appropriate.

Management has established and maintains a system of internal accounting control
that provides reasonable assurance as to the integrity and reliability of the
financial statements, the protection of assets from unauthorized use or
disposition, and the prevention and detection of fraudulent financial reporting.
Management continually monitors the system of internal accounting control for
compliance.  In addition, as part of its audit of the Company's financial
statements, Ernst & Young LLP evaluated selected internal accounting controls to
establish a basis for reliance thereon in determining the nature, timing, and
extent of audit tests to be applied.  Management believes that, as of December
31, 1994, the system of internal accounting control is adequate to accomplish
the objectives discussed herein.

Management also recognizes its responsibility for fostering a strong ethical
climate so that the Company's affairs are conducted according to the highest
standards of personal and corporate conduct.  This responsibility is
characterized and reflected in the Company's code of business conduct.  The code
addresses, among other things, potential conflicts of interest; business
conduct; political activities; and confidentiality of information.  The Company
maintains a program to assess compliance with these policies.

The Audit Committee of the Board of Directors is directly responsible for
assuring that management fulfills its financial reporting responsibilities.  The
Audit Committee met twice during 1994 with management and Ernst & Young LLP to
discuss audit activities, internal accounting controls, and financial reporting
matters.  Ernst & Young LLP has unrestricted access to the Audit Committee.




                                             /s/RICHARD M. SCARLATA


                                             Richard M. Scarlata
                                             President & Chief Executive Officer


                                      F-20
<PAGE>


                           SELECTED FINANCIAL INFORMATION
                    (Dollars in thousands, except per share data)


<TABLE>
<CAPTION>


                                                   1994            1993             1992            1991             1990
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                              <C>             <C>              <C>             <C>              <C>

 FOR THE YEAR
 Revenues                                        $109,285        $113,560         $122,414        $123,182         $123,513
 Net income                                        15,143          35,926           39,148          38,327           37,339
 Net cash provided by operating activities         57,198          58,231           62,735          57,909           56,356
 Net cash provided by investing activities         14,331         126,668           23,560          17,200           23,162
 Net cash used in financing activities
     Excluding dividends paid                      44,015         147,082           22,955           3,041            9,063
     Dividends paid                                24,869          37,697           63,392          72,019           70,894

- ---------------------------------------------------------------------------------------------------------------------------
 AT YEAR END
 Total assets                                  $1,319,995      $1,317,509       $1,432,210      $1,450,103       $1,460,617
 Debt:
   Short term debt                                                247,223          397,078         389,299          384,443
   Long term debt, including
      current portion                             760,394         509,713          482,206         487,660          475,019
                                               ----------      ----------        ---------      ----------       ----------
   Total debt                                     760,394         756,936          879,284         876,959          859,462
 Total liabilities                                802,528         792,344          910,360         904,009          880,831
 Total stockholders' equity                       517,467         525,165          521,850         546,094          579,786

- ---------------------------------------------------------------------------------------------------------------------------
 PER SHARE
 Net income per share                               $0.40           $0.96            $1.04            $1.02           $1.00
 Dividends per share                                 0.65            1.00             1.69             1.92            1.89
 Portion of dividends representing
   a return of capital                              39.4%            7.4%            38.2%            46.8%           46.7%
 Book value per share                              $13.52          $13.73           $13.91           $14.56          $15.46
 Book value per share assuming
   exercise of Warrants and SARs                   $11.88

</TABLE>


                                          F-21

<PAGE>


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

LIQUIDITY AND CAPITAL RESOURCES - THE COMPANY
In September 1985, Rockefeller Center Properties, Inc. (the "Company") issued
37,500,000 shares of Common Stock at $20 per share in an initial public
offering.  Simultaneously with the offering of the Common Stock, the Company
issued Current Coupon Convertible Debentures in the principal amount of
$335,000,000 and Zero Coupon Convertible Debentures in the face amount of
$952,250,000 (collectively, the "Convertible Debentures").  The Company received
net proceeds of $1,233,770,000 from such offerings.  Such funds were used to
make a convertible, participating mortgage loan (the "Loan") in the face amount
of $1,300,000,000 to two partnerships (collectively, the "Borrower").  The
partners of the Borrower are Rockefeller Group, Inc. ("RGI") and a wholly-owned
subsidiary of RGI.  The Loan, which is secured by the real property interests
owned by the Borrower comprising most of the land and buildings known as
Rockefeller Center (the "Property"), was made pursuant to a loan agreement
between the Company and the Borrower (as amended, the "Loan Agreement").  The
Loan is convertible at the Company's option on December 31, 2000 (the "Equity
Conversion Date") or, if an event of default under the Loan Agreement has
occurred and is continuing, any earlier date specified by the Company into a
71.5% (subject to reduction in the event of certain prepayments) general
partnership interest in the partnership which will own the Property (the
"Partnership") on that date.

During December 1993, the Company issued an additional 750,704 shares of Common
Stock for a cash consideration of $7.00 per share as the result of an exercise
of an equivalent number of warrants which were issued pursuant to a court-
ordered class action settlement.  The Company received proceeds of $5,086,000
from this Common Stock issuance.  At December 31, 1994 and 1993 the Company had
38,260,704 shares of Common Stock outstanding.

On December 29, 1994 the Company issued $150,000,000 of Floating Rate Notes and
$75,000,000 of 14% Debentures and Warrants and SARs.  The net proceeds from
these issuances of approximately $212,522,000 were used to retire commercial
paper borrowings of $193,100,000, and to retire interest rate swaps with a net
notional principal of $145,000,000 at a cost of $9,855,000.  The balance of the
proceeds from this transaction has been applied to general corporate purposes.

The following table sets forth certain information regarding the Company's
outstanding debt as of December 31,1994:



<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------------------------------------------------------
                                                                                                              Principal Balance
                                                                                    Interest Rate                   as of
                                                                                        as of                 December 31, 1994
                 Description                           Maturing                   December 31, 1994                (000 s)
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>                          <C>                         <C>

 Current Coupon Convertible Debentures               12/31/2000 (1)                   8%      (2)                  $213,170
 Zero Coupon Convertible Debentures                  12/31/2000 (1)                   0%      (3)                   326,863 (4)
 Floating Rate Notes                                 12/31/2000 (5)                   10.375% (6)                   150,000
 14% Debentures                                      12/31/2007                       14%                            70,361 (7)
                                                                                                                   --------
                                                                                                                   $760,394
                                                                                                                   --------
                                                                                                                   --------
- --------------------------------------------------------------------------------------------------------------------------------

- ----------------
<FN>
(1)  If not converted into common stock on 12/31/2000 become floating rate notes
     due 12/31/2007.
(2)  Rate effective 1/1/95 is 13%.  Annual effective rate is 9.23% (see Note 2
     to the Financial Statements).
(3)  Annual effective rate is 10.23% (see Note 2 to the Financial Statements).
(4)  Accreted value at 12/31/2000 - $586,185,000.
(5)  See Note 5 to the Financial Statements for a description of mandatory
     prepayments.
(6)  Rate = 90-day LIBOR +4%, reset quarterly (exclusive of swap agreements, see
     Note 5 to the Financial Statements).
(7)  Accreted value at 12/31/2007 - $75,000,000.

</TABLE>


                                      F-22
<PAGE>


The Company's primary source of liquidity is interest income received on the
Loan.  During the years ended December 31, 1994, 1993 and 1992, cash generated
from interest income on the Loan was $105,495,000, $103,545,000 and
$101,660,000, respectively.  The increase in each year over that of the
preceding year is attributable to the scheduled increase in the annualized
coupon rate on the Loan.  The rate of Base Interest on the Loan increases
according to a fixed schedule.  Following is a schedule of the rate of Base
Interest and the amount of Base Interest expected to be received by the Company
in each of the following years ending December 31:

<TABLE>
<CAPTION>

              Rate           Amount               Rate         Amount
              ----           ------               ----         ------
    <S>       <C>        <C>            <C>       <C>       <C>

    1995:     8.390%     $109,070,000   1998:     8.410%    $109,330,000
    1996:     8.400%      109,200,000   1999:     8.420%     109,460,000
    1997:     8.410%      109,330,000   2000:     8.430%     109,590,000
</TABLE>

The Loan also provides for Additional Interest (as defined) to be earned by the
Company under certain circumstances.  For each year through 2000 in which Gross
Revenues (as defined) of the Property exceed $312.5 million, Additional Interest
would accrue in an amount equal to the sum of (i) 31.5% of such excess plus (ii)
$42.95 million and would be payable currently only to the extent of available
cash of the Borrower.  If cash were not available, the payment of Additional
Interest would be deferred (without interest) until the Equity Conversion Date
or such earlier time as cash became available.  No Additional Interest has been
earned by the Company to date.  Based on present conditions in the Midtown
Manhattan rental market, the Company does not currently expect that it will earn
Additional Interest.

Note 4 of the Notes to the audited combined Balance Sheets of the partnerships
comprising the Borrower as of December 31, 1994 and 1993 and the related
Combined Statements of Operations and Partners' Capital Deficiency and Cash
Flows for each of the three years in the period ended December 31, 1994 which
are reproduced at pages F-36 through F-47 of the Company's Annual Report on Form
10-K for the year ended December 31, 1994 states that

    "the Partnerships [comprising the Borrower] have experienced
    significant cash shortfalls and, based upon management's projections,
    will continue to experience significant cash shortfalls through the
    Equity Conversion Date.  These cash shortfalls have occurred primarily
    as a result of changes in the real estate market from levels
    anticipated when the Loan was initiated.  These factors include lower
    rental rates, greater rent abatements granted to tenants upon
    initiation or renewal of lease commitments, and higher other
    expenditures associated with obtaining new and renewal tenants.  These
    cash flow conditions have made it unlikely that the Partnerships will
    be able to fulfill all financial commitments to RCPI [the Company] for
    the foreseeable future from their own resources.

    The Partnerships do not have a commitment from the Partners [of the]
    Partnerships comprising the Borrower] to fund these cash shortfalls.

    These conditions raise substantial doubt about the Partnerships'
    ability to continue as going concerns.  The combined financial
    statements of the Partnerships do not contain any adjustments to
    reflect the possible future effects from the outcome of this
    uncertainty."

Management of the Company believes that as of December 31, 1994 the fair value
of the collateral supporting the Loan, (the sum of (a) the value of the Property
as appraised as of December 31, 1994 and (b) the value of the additional
collateral required to be maintained by the Borrower as of that date and
thereafter) approximates the value at which the Loan is carried on the Company's
Balance Sheet.  If the parents and affiliates of the


                                      F-23
<PAGE>


Borrower continue to support the Borrower through the funding of cash shortfalls
as they have through December 31, 1994, although not legally obligated to do so,
the Borrower will be able to satisfy its obligations under the Loan Agreement.
If the Borrower were to default on its obligations under the Loan Agreement,
there could be a significant change in the nature of the Company's operations.
If the Company were to foreclose on the Property and related collateral and
acquire title to the Property, it would be required to operate the Property and
to fund cash shortfalls of the Property.  If the Company were to acquire title
to the Property, management of the Company believes, that the value of the
Property (appraised at approximately $1.25 billion at December 31, 1994) would
be significantly in excess of the Company's obligations (approximately $760
million at December 31, 1994), and that therefore the Company should be able to
obtain sufficient financing to fund cash shortfalls of the Property as well as
to satisfy the Company's existing obligations until such time (1996) as the
Company, on the basis of the projection contained in the December 31, 1994
appraisal, anticipates that the Property will become cash flow positive.  Such
financing would be subject to the consent of the holders of the Floating Rate
Notes and 14% Debentures.  However, because of the Company's inability to
estimate when, if ever, a potential foreclosure would occur (if the Borrower
were to default on its obligations) and what prevailing conditions in the New
York real estate market and financial markets might be at such time, no
assurance can be given that the Company would have access to sufficient
financial resources to fund cash shortfalls of the Property and to meet its
other obligations.

As required by the Loan Agreement the Borrower has furnished to the Company a
certificate signed by the chief accounting officer of RGI stating that, to the
best of such officer's knowledge, after reasonable investigation, the Borrower
has observed or performed all of its covenants in the Loan Agreement for the
year ended December 31, 1994 and that such officer has obtained no knowledge of
any Default or Event of Default.  Such covenants include the covenant in the
Loan Agreement prohibiting the Borrower from permitting Net Operating Income (as
defined) for any calendar year to be less than 80% of the Base Interest payable
for such year.  As reported in the Company's Quarterly Report on Form 10-Q for
the quarter ended September 30, 1994 the Borrower had advised the Company in the
Fall of 1994 that the Borrower had anticipated that the Borrower would breach
this covenant for calendar 1994.  As a consequence of the Company's recording on
September 6, 1994, at the expense of the Borrower, the Company's $1.25 billion
unrecorded mortgage on the Property this covenant and the covenants in the Loan
Agreement prohibiting the Borrower from making distributions in any calendar
year to its partners in excess of Net Cash Flow (as defined) for such year, from
making certain investments and from incurring certain contingent liabilities
will be deemed terminated and to be of no further force and effect one year
after the date of such recordation.

Portfolio and other interest received during 1994, 1993 and 1992 was $998,000,
$6,553,000 and $13,924,000, respectively.  The decreases in each year from that
of the preceding year were due to portfolio sales and maturities, the proceeds
from which were used with operating cash to reduce the Company's short term debt
during the years ended December 31, 1994 and 1993 (see Note 5).  The Company
completed the liquidation of its investment portfolio during 1994 realizing
$14,331,000 from sales of securities with a net carrying value of $14,300,000,
resulting in a net gain of $31,000.

During the years ended December 31, 1994, 1993 and 1992, interest paid on
commercial paper, bank loan and other was $27,020,000, $31,016,000 and
$31,633,000, respectively.  The following schedule presents the components of
such interest paid:


<TABLE>
<CAPTION>

                                         1994            1993           1992
                                     -----------     -----------    -----------
<S>                                  <C>             <C>            <C>

 Interest rate swap agreements       $15,252,000     $16,620,000    $14,608,000
 Commercial paper (including
   commercial paper fees and          11,768,000      14,178,000    16,282,000
   expenses)
 Bank loans                                              218,000       743,000
                                     -----------     -----------   -----------
                                     $27,020,000     $31,016,000   $31,633,000
                                     -----------     -----------   -----------
                                     -----------     -----------   -----------
</TABLE>


                                      F-24
<PAGE>

In December 1994 the Company concluded a study of its overall capital structure.
As a result of this study the Company issued $150,000,000 in Floating Rate Notes
and $75,000,000 in 14% Debentures, the proceeds from which were used by the
Company to retire its commercial paper and a portion of its interest rate swaps
(see Note 5).  The Company retained $105,000,000 notional principal amount of
interest rate swaps to hedge a portion of its interest rate exposure on the
Floating Rate Notes.  For the year ended December 31, 1994 the Company recorded
an extraordinary loss on debt extinguishment of $9,855,000 to retire a portion
of its interest rate swaps.  The Company recorded a charge for uncovered swaps
of $3,125,000 in the third quarter of 1994 relating to swaps which no longer
served as hedges. This charge has been reclassified as an extraordinary loss on
debt extinguishment in the results for the year ended December 31, 1994 in
conjunction with the retirement of a portion of the Company's swaps.

As discussed in Note 5, the annualized net payment relating to interest rate
swaps outstanding at December 31, 1994 was $4,284,000.  This amount may change
in 1995 and subsequent years as the floating rates receivable under the
Company's swaps are periodically reset.  As discussed in Note 5, the Company
terminated its commercial paper program in December, 1994.

During the years ended December 31, 1994, 1993 and 1992, interest paid on the
Current Coupon Convertible Debentures was $17,053,000, $17,053,000 and
$17,209,000, respectively.  The decrease from 1992 to 1993 is a result of the
repurchase of a portion of such convertible debentures in 1992.  Coupon payments
on outstanding Current Coupon Convertible Debentures are made annually on
December 31.  The interest rate payable for 1994 on the $213,170,000 Current
Coupon Convertible Debentures outstanding as of December 31, 1994 was 8% per
annum.  Effective January 1, 1995 the rate payable increased to 13% per annum
through December 31, 2000.  As a result of this increase in rate, the Company's
annual disbursement for interest on these debentures, assuming that all such
debentures outstanding on December 31, 1994 remain outstanding, will increase by
$10,658,500 for 1995 and each subsequent year through the year 2000.

In December 1994 the Company issued $150,000,000 Floating Rate Notes and
$75,000,000 14% Debentures and warrants ("Warrants") and stock appreciation
rights ("SARs") resulting in net proceeds of $212,522,000.  These net proceeds
were used to retire the Company's commercial paper and certain interest rate
swap agreements.  The first interest payment dates for the Floating Rate Notes
and 14% Debentures are March 1 and June 2, 1995, respectively (see Note 5);
accordingly, no interest was paid on this debt during 1994.

Combined net cash flow provided by operating and investing activities during
1994 was $71,529,000, from which the Company paid $24,869,000 in dividends.  The
balance was applied by the Company to reduce short term debt.

In order to maintain its qualification as a real estate investment trust
(a "REIT") under the Internal Revenue Code of 1986, the Company is obligated to
distribute to its stockholders at least 95% of its annual net income as computed
for tax purposes.  Through 1992, the Company had distributed to its stockholders
substantially all of its annual cash flow in excess of interest and operating
expenses, reserves and investments, resulting in a substantial return of capital
to stockholders.  Through December 31, 1994, cumulative distributions paid of
$14.85 per share included a cumulative return of capital of $5.12 per share.
Distributions are made in April, July, October and December of each year.

The Company is the beneficiary of standby irrevocable letters of credit, subject
to specified reductions, which, among other things, provide support for the
Borrower's payment of Base Interest (as defined) on the Loan.  Subject to
certain conditions, the Borrower is required to maintain in effect similar
letters of credit or to pledge collateral with a fair market value equal to the
required amount of such letters of credit, until the Equity Conversion Date.
During 1994 the level at which such letters of credit or other collateral were
required to be


                                      F-25
<PAGE>


maintained was $200 million.  On January 1, 1995, the required level of this
support decreased from $200 million to approximately $70 million and on April 1,
1995 will decrease to $50 million which is the minimum level that must be
maintained through the Equity Conversion Date unless Net Operating Income (as
defined) of the Property for any year exceeds $150 million and the Borrower has
delivered to the Company an Accountant's Certificate (as defined) stating that
no deficits in Net Cash Flow (as defined) of the Property for any subsequent
year are forecasted.  If an event of default were to occur under the Loan and
the Loan were to be accelerated, the Company would be entitled to make drawings
under the letters of credit.

The Company has executed non-disturbance agreements with tenants that occupy at
least a full floor in any of the buildings comprising a part of the Property and
certain other tenants upon request.  Such agreements provide that in the event
of a foreclosure of the Loan, such tenant's possession of space within the
Property will not be disturbed so long as such tenant is in compliance with the
terms of its lease.  In addition, certain of these tenants, under their leases,
may offset fixed rent otherwise payable to the Borrower (up to specified maximum
amounts) in the event that the Borrower has failed to pay for certain
alterations to the leased property as provided for in such tenants' leases.  In
the event the aggregate amount that all such tenants may offset (the "Rent
Offset Amount") exceeds $37.5 million the Borrower is required to maintain
credit support facilities to provide additional security in an amount equal to
at least 50% of the excess.  As of December 31, 1994, the Company had executed
seven rent offset agreements with tenants.  The total Rent Offset Amount at such
date was $39,314,000, and accordingly $907,000 had as of that date been placed
in a rent offset escrow account.  As of January 31, 1995 the Rent Offset Amount
has decreased to below $37.5 million and, accordingly, as of such date, the
Borrower  is not required to maintain credit support facilities for these Rent
Offsets.

RESULTS OF OPERATIONS - THE COMPANY

The Company's principal source of income during each of the years ended December
31, 1994, 1993 and 1992 was loan interest income recognized on the Loan.  Loan
interest income exceeded loan interest received in each of those years by
approximately $3.2 million, $4.8 million and $6.2 million, respectively.  The
difference in each year is attributable partially to the amortization of
original issue discount applicable to the Loan and partially to the recognition
of interest income on the Loan according to the effective interest method by
which interest is calculated on the basis of the average yield on the notes
evidencing the Loan through the Equity Conversion Date.  Loan interest income
accounted for 99.5%, 95.4% and 88.1% of total revenues during the years ended
December 31, 1994, 1993 and 1992, respectively.

Portfolio income earned in 1994 was $553,000 or 0.5% of total revenues.  In 1993
and 1992, portfolio income accounted for 4.6% and 11.8% of total revenues,
respectively.  The decline of $4,624,000 in portfolio income from 1993 to 1994
is a result of sales and maturities of portfolio securities as discussed above.
The Company liquidated its portfolio of investment securities during 1993 and
1994; accordingly, the Company will receive no portfolio income in 1995.

Interest expense on the Current Coupon Convertible Debentures during the years
ended December 31, 1994, 1993 and 1992 was $22,478,000, $22,020,000 and
$21,793,000, respectively.  The yearly increases are attributable to the
recognition of interest expense according to the effective interest method by
which interest is calculated on the basis of the average interest expense on the
Current Coupon Convertible Debentures through the maturity date, December 31,
2000.

Interest expense on Zero Coupon Convertible Debentures during the years ended
December 31, 1994, 1993 and 1992 was $30,320,000, $27,507,000 and $24,956,000,
respectively.  The increase of $2,813,000 or 10.2% from 1993 to 1994 was a
result of accruals of interest on the increasing accretion of the principal
amount of the Zero Coupon Convertible Debentures.  Such accruals of interest
grow at the annual rate of 10.2%.


                                      F-26
<PAGE>


Interest expense on 14% Debentures and Floating Rate Notes (which were issued on
December 29, 1994) for the year ended December 31, 1994 was $217,000.

Interest expense on commercial paper, bank loan and other for each of the years
ended December 31, 1994 1993 and 1992 was $24,486,000, $28,816,000 and
$34,050,000, respectively.  The decline of $4,330,000 in such interest expense
from 1993 to 1994 principally reflects a combination of lower average commercial
paper borrowings outstanding during the year, the repayment of bank loans in
1993, and the lower cost of servicing interest rate swaps due to higher variable
interest rates received on certain swaps.  These savings were partially offset
by the higher cost of commercial paper due to higher interest rates.

Combined interest expense on all debt totaled $77,501,000, $78,343,000 and
$80,799,000 for each of the years ending December 31, 1994, 1993 and 1992,
respectively.  These amounts accounted for 90.8%, 94.6% and 94.2% of total
expenses in each of the respective years.

General and administrative expenses for the years ended December 31, 1994, 1993
and 1992 were $4,170,000, $3,728,000 and $4,299,000, respectively.  The increase
of $442,000 in general and administrative expenses from 1993 to 1994 is
principally due to increased financial advisory fees.

During the year ended December 31, 1994 the Company incurred $1,942,000 of
expenses in connection with its evaluation of alternative financings.

During the years ended December 31, 1994 and 1993 the Company recognized non-
recurring income of $31,000 and $8,593,000, respectively, consisting of gains on
sales of portfolio securities.  In connection with the Company's retirement of
commercial paper borrowings in 1993 and 1994, the Company exchanged payments
with certain counterparties to retire all of the Asset Swaps and certain of the
Liability Swaps in 1994 and made payments to certain counterparties to reduce
the duration of certain Liability Swaps in 1993 which thereby reduced the
Company's net swap liability.  The Company recorded extraordinary losses of
$9,855,000 and $3,451,000 for the years ended December 31, 1994 and 1993,
respectively, as a result of these transactions.  The 1993 payments were made
pursuant to agreements between the Company and certain of its lenders whereby
the Company had agreed to apply a portion of the proceeds from the issuance of
common stock (see Note 5).  The Company recognized an extraordinary gain of
$2,537,000 in 1992 in connection with extinguishment of debt.  The extraordinary
gain was the result of repurchases of Current Coupon Convertible Debentures made
at discounts under carrying value.  Carrying value of the Current Coupon
Convertible Debentures includes interest which has been accrued at the effective
annual interest rate of  9.23%, the average yield to the maturity date.  The
average yield is computed, using the effective interest method, by combining the
differing coupon rates on the Current Coupon Convertible Debentures.  There have
been no repurchases of convertible debentures since the first quarter of 1992.

Net income during the years ended December 31, 1994, 1993 and 1992 was
$15,143,000, $35,926,000 and $39,148,000 reflecting the matters discussed above.


                                      F-27
<PAGE>

THE PROPERTY
The financial information and analysis included in the following discussions of
the "Financial Condition and Outlook - The Property", "Results of Operations -
The Property", and "Cash Flow - The Property" have been furnished to the Company
by the Borrower.

FINANCIAL CONDITION AND OUTLOOK - THE PROPERTY
For the year ended December 31, 1994, the Property experienced a net cash
outflow of $139.4 million consisting of an operating cash deficit of $41.7
million (including interest payments of $105.5 million to the Company), a
mortgage recording tax payment of $34.5 million, and disbursements totaling
$63.2 million for tenant improvements, leasing commissions and capital
improvements.  This amount compared with a net cash outflow of $61.4 million for
the year ended December 31,1993, which was comprised of a cash outflow from
operations of $17.7 million (including interest payments of $103.5 million to
the Company) and expenditures aggregating $43.7 million for capital and leasing
disbursements.

These cash outflows brought the cumulative cash flow shortfall to $572.6 million
at December 31, 1994.  To date, these shortfalls have been funded by capital
contributions ($185.2 million), non-interest-bearing advances from an affiliate
($260.7 million), and loans, excluding accrued interest, from the Borrower's
partners ($126.7 million).

Note 4 of the Notes to the audited combined Balance Sheets of the partnerships
comprising the Borrower as of December 31, 1994 and 1993 and the related
Combined Statements of Operations and Partners' Capital Deficiency and Cash
Flows for each of the three years in the period ended December 31, 1994 which
are reproduced at pages F-36 through F-47 of the Company's Annual Report on Form
10-K for the year ended December 31, 1994 states that

    "the Partnerships [comprising the Borrower] have experienced
    significant cash shortfalls and, based upon management's projections,
    will continue to experience significant cash shortfalls through the
    Equity Conversion Date.  These cash shortfalls have occurred primarily
    as a result of changes in the real estate market from levels
    anticipated when the Loan was initiated.  These factors include lower
    rental rates, greater rent abatements granted to tenants upon
    initiation or renewal of lease commitments, and higher other
    expenditures associated with obtaining new and renewal tenants.  These
    cash flow conditions have made it unlikely that the Partnerships will
    be able to fulfill all financial commitments to RCPI [the Company] for
    the foreseeable future from their own resources.

    The Partnerships do not have a commitment from the Partners [of the]
    Partnerships comprising the Borrower] to fund these cash shortfalls.

    These conditions raise substantial doubt about the Partnerships'
    ability to continue as going concerns.  The combined financial
    statements of the Partnerships do not contain any adjustments to
    reflect the possible future effects from the outcome of this
    uncertainty."

Management of the Company believes that as of December 31, 1994 the fair value
of the collateral supporting the Loan, (the sum of (a) the value of the Property
as appraised as of December 31, 1994 and (b) the value of the additional
collateral required to be maintained by the Borrower as of that date and
thereafter) approximates the value at which the Loan is carried on the Company's
Balance Sheet.  If the parents and affiliates of the Borrower continue to
support the Borrower through the funding of cash shortfalls as they have through
December 31, 1994, although not legally obligated to do so, the Borrower will be
able to satisfy its obligations under the Loan Agreement.  If the Borrower were
to default on its obligations under the Loan Agreement, there could be a
significant change in the nature of the Company's operations.  If the Company
were to foreclose on


                                      F-28
<PAGE>

the Property and related collateral and acquire title to the Property, it would
be required to operate the Property and to fund cash shortfalls of the Property.
If the Company were to acquire title to the Property, management of the Company
believes, that the value of the Property (appraised at approximately $1.25
billion at December 31, 1994) would be significantly in excess of the Company's
obligations (approximately $760 million at December 31, 1994), and that
therefore the Company should be able to obtain sufficient financing to fund cash
shortfalls of the Property as well as to satisfy the Company's existing
obligations until such time (1996) as the Company, on the basis of the
projection contained in the December 31, 1994 appraisal, anticipates that the
Property will become cash flow positive.  Such financing would be subject to the
consent of the holders of the Floating Rate Notes and 14% Debentures.  However,
because of the Company's inability to estimate when, if ever, a potential
foreclosure would occur (if the Borrower were to default on its obligations) and
what prevailing conditions in the New York real estate market and financial
markets might be at such time, no assurance can be given that the Company would
have access to sufficient financial resources to fund cash shortfalls of the
Property and to meet its other obligations.

As required by the Loan Agreement the Borrower has furnished to the Company a
certificate signed by the chief accounting officer of RGI stating that, to the
best of such officer's knowledge, after reasonable investigation, the Borrower
has observed or performed all of it covenants in the Loan Agreement for the year
ended December 31, 1994 and that such officer has obtained no knowledge of any
Default or Event of Default.  Such covenants include the covenant in the Loan
Agreement prohibiting the Borrower from permitting Net Operating Income (as
defined) for any calendar year to be less than 80% of the Base Interest payable
for such year.  As reported in the Company's Quarterly Report on Form 10-Q for
the quarter ended September 30, 1994 the Borrower had advised the Company in the
Fall of 1994 that the Borrower had anticipated that the Borrower would breach
this covenant for calendar 1994.  As a consequence of the Company's recording on
September 6, 1994, at the expense of the Borrower, the Company's $1.25 billion
unrecorded mortgage on the Property this covenant and the covenants in the Loan
Agreement prohibiting the Borrower from making distributions in any calendar
year to its partners in excess of Net Cash Flow (as defined) for such year, from
making certain investments and from incurring certain contingent liabilities
will be deemed terminated and to be of no further force and effect one year
after the date of such recordation.


                                      F-29
<PAGE>


RESULTS OF OPERATIONS - THE PROPERTY
The operating results of the Property during the years ended December 31, 1994,
1993, and 1992 are presented in summary form in the table below:

<TABLE>
<CAPTION>

                                                                                         Years Ended December 31,
(In thousands)                                                                    1994             1993         1992
                                                                                --------         --------     -------
<S>                                                                             <C>              <C>         <C>

Gross revenue:
   Fixed and percentage rents                                                   $156,314         $148,960     $150,197
   Operating and real estate tax escalation                                       42,201           55,643       57,029
   Consideration revenues                                                          3,443            3,227        3,295
   Sales and service revenues                                                     18,893           18,767       18,479
                                                                                --------         --------     ---------
                                                                                 220,851          226,597      229,000
                                                                                --------         --------     ---------
Operating Expenses:
   Real estate taxes                                                              40,884           44,336        44,481
   Utilities                                                                      16,386           16,553        16,360
   Maintenance and engineering                                                    32,062           33,657        30,509
   Other operating expenses                                                       39,839           40,639        40,792
   Depreciation and amortization                                                  25,761           21,821        19,834
   Management fee                                                                  2,636            2,579         2,491
   General and administrative                                                      4,322            5,871         6,231
                                                                                --------         --------     ---------
                                                                                 161,890          165,456       160,698
                                                                                --------         --------     ---------

Operating income before interest                                                  58,961           61,141        68,302

Interest expense, net                                                            117,328          114,599       114,040
                                                                                --------         --------     ---------
Net Loss                                                                        ($58,367)        ($53,458)     ($45,738)
                                                                                --------         --------     ---------
                                                                                --------         --------     ---------


</TABLE>


The gross revenue of the Property for the year ended December 31, 1994 decreased
by $5.7 million or 2.6% when compared to the prior year.  This decrease in gross
revenue was a result of lower operating and real estate tax escalation revenue.
This decrease was offset partially by increased fixed rent related to new leases
and lease renewals, higher consideration revenue, and increased sales and
service revenues.  Consideration revenue consists principally of one-time
payments negotiated by tenants for the right to cancel their leases prior to
scheduled termination dates.  The decrease in operating and real estate tax
escalation revenue reflects the establishment of new escalation base years in
connection with new leases and lease renewals.  To the extent to which the
revenue decrease was attributable to reduced escalation income, this factor was
offset in part by lower real estate tax costs recorded in the operating expense
category.

The following table shows the occupancy rates for the Property at specified
dates:


     March 31, 1993      -  93.9%       March 31, 1994      -  95.6%
     June 30, 1993       -  93.9%       June 30, 1994       -  96.1%
     September 30, 1993  -  94.1%       October 1, 1994     -  90.4%
     December 31, 1993   -  94.6%       December 31, 1994   -  90.2%


At year end 1994 the occupancy rate was 90.2%.  This occupancy level was
attributable to a total of 608,000 square feet of vacant space resulting in
large measure from the significant turnover of leases which expired on


                                      F-30
<PAGE>


September 30, 1994.  In addition, a total of 682,000 square feet will become
available during 1995.  Releasing the space will represent a significant
challenge which may involve ongoing high levels of expenditures for tenant work
and concessions.

During the year ended December 31, 1994, 266 leases covering approximately 2
million square feet of office, retail, and storage space were concluded and took
effect at net effective annual fixed rents averaging $31.98 per square foot.
The net effective annual rental rates for office space, which accounted for
approximately 1.9 million square feet of the total area leased, averaged $30.78
per square foot.  This amount compared to a net effective rental rate of $31.54
per square foot for office space leases signed during 1993.  Net effective
annual rental rates reflect the present value of base rental payments less the
current and future expenditures for tenant improvements, concessions, and
brokerage commissions.  The gross rental rates for the office space leases that
were concluded and took effect during the year ended December 31, 1994 averaged
$40.82 per square foot (compared with $38.01 per square foot for office space
leases signed during 1993).  The actual rate at which each lease was executed
depended upon its location within the Property, type of space leased, length of
lease term, and other factors.  Of the approximately 1.9 million square feet of
office space leased during the year ended December 31, 1994, approximately 1.4
million square feet represented renewals of existing tenants at an average gross
rental rate of $40.14 per square foot.  The combined fixed rent and escalation
payments prior to lease renewal for these renewing tenants had averaged $36.90
per square foot.

The following table shows selected lease expiration information for the Property
as of January 1, 1995 and has been furnished to the Company by the Borrower.
Lease turnover during the remaining term of the Loan could offer an opportunity
to increase the revenue of the Property or might have a negative impact on the
Property's revenue.  Actual renewal rents and rental income will be affected
significantly by market conditions at the time and by the terms at which the
Borrower can then lease space.

<TABLE>
<CAPTION>


                                     Number of                      Percentage of
 Year                             leases expiring  Area (sq.ft.)  total rentable area
 ----                             ---------------  -------------  -------------------
<S>                               <C>              <C>            <C>

 1995                                  142           682,390              11.0
 1996                                   66           120,680               1.9
 1997                                   43            79,746               1.3
 1998                                   49           186,727               3.0
 1999                                   60           169,697               2.7
 2000                                   21           295,715               4.8
 2001                                   13            36,584               0.6
 2002                                   22           133,742               2.2
 2003                                   24            84,618               1.4
 2004                                   68           383,807               6.2
 2005                                   11           252,245               4.1
 2006                                   22           141,505               2.3
 2007                                    8            57,080                .9
 2008                                   10           163,931               2.7
 2009                                   45           431,711               7.0
 2010-2015                              14           744,347              12.0
 2016-2020                               2           100,388               1.6
 2022                                    3         1,283,576              20.7
 Space under temporary occupancy       N/A           145,569               2.4
 Vacant space                          N/A           607,928               9.8
 Space occupied by the Borrower        N/A            87,513               1.4
                                       ---         ---------             ------
                                       623         6,189,499             100.0%
                                       ---         ---------             ------
                                       ---         ---------             ------
</TABLE>


                                                                F-31
<PAGE>



During the year ended December 31, 1994, the operating expenses of the Property
decreased by $3.6 million or 2% from the prior year.  This decrease was a result
of lower real estate taxes ($3.5 million), decreased maintenance and engineering
expenses ($1.6 million), reduced general and administrative expense ($1.5
million), and lower other operating expenses ($.8 million).  These decreases
were offset partially by increased charges for depreciation and amortization
($3.9 million).

Lower real estate taxes resulted from a decrease in both the assessed valuation
of the Property and New York City property tax rates. The lower maintenance and
engineering expenses were primarily a result of a reduction in elevator and
engineering labor costs, decreased heating, ventilation and air-conditioning
maintenance costs, and lower building facade cleaning costs.  The decrease in
general and administrative expense was attributable to a reduction in the
required provision for doubtful accounts.  Other operating expenses decreased as
a result of reduced cleaning costs and lower costs related to sales of services,
offset partially by an increase in protection services.

Depreciation and amortization charges increased as a result of a higher fixed
asset base which included expenditures required by the Loan Agreement, other
capital expenditures, and improvements to tenant spaces necessitated by lease
commitments.

The net result of the lower revenue offset partially by reduced operating
expenses was a decrease of  $2.2 million or 4% in operating income before
interest for the year ended December 31, 1994.

Interest expense, net during the year ended December 31, 1994 increased $2.7
million, or 2%, as a result of scheduled increases in interest payments on the
Loan together with increased interest expense as a result of additional loans
made to the Borrower by its partners in order to fund certain of the Property's
capital improvements.  In addition, interest expense increased as a result of
the amortization of the mortgage recording tax.

The gross revenue of the Property for the year ended December 31, 1993 decreased
by $2.4 million or 1% when compared to the prior year. This decrease in gross
revenue was primarily a result of lower fixed and percentage rents and lower
operating and real estate tax escalation revenue.  These combined decreases
principally reflected lease renewals at lower base rents and lower average
occupancy levels at the Property.

The operating expenses of the Property increased by $4.8 million or 3% during
the year ended December 31, 1993 when compared to the prior year.  This increase
was principally a result of increased maintenance and engineering costs ($3.1
million), increased depreciation and amortization ($2 million), and higher
utility costs ($.2 million).  These increases were offset partially by lower
general and administrative expense ($.4 million) and decreased other operating
expenses ($.2 million).

CASH FLOW-THE PROPERTY

For the year ended December 31, 1994, the Property experienced an operating cash
deficit of $41.7 million.  During the year ended December 31,1993, the operating
cash deficit amounted to $17.7 million.  These cash flow deficits reflect the
payment of interest to the Company totaling $105.5 million and $103.5 million,
respectively, during the years ended December 31, 1994 and 1993.  The increase
of $24 million in the operating cash deficit for year ended December 31, 1994
compared with the similar period during 1993 reflected an increase in lease
incentives associated with new and renewal tenants ($10.6 million), higher
levels of net working capital ($9.2 million), lower operating income before
interest ($2.2 million), and increased interest paid to the Company ($2
million).


                                      F-32

<PAGE>

On September 6, 1994, the Company perfected its lien by recording the previously
unrecorded portion of the Loan at the Borrower's expense.  The mortgage
recording tax totaled $34.5 million.  The funds were loaned to the Borrower by
an affiliate of the Borrower and are included in non-interest bearing advances
at December 31, 1994.

For the year ended December 31, 1992, the Property experienced an operating cash
deficit of $18.3 million after payments of interest to the Company of $101.7
million.  The lower operating cash deficit for 1992 compared with 1993 reflected
lower levels of net working capital offset partially by lower operating income
and increased interest paid to the Company.

The Borrower also expended funds for capital improvements to the Property,
tenant improvements, and leasing commissions as follows:


<TABLE>
<CAPTION>


 (In thousands)                            Years ended December 31,
                                 ---------------------------------------
                                   1994           1993              1992
                                 -------        -------           -------
<S>                              <C>            <C>               <C>

 Capital improvements            $14,400        $27,300           $24,900
 Tenant improvements              23,900          7,900             4,000
 Leasing commissions
 (including legal fees)           24,900          8,500             2,400
                                 -------        -------           -------
                                 $63,200        $43,700           $31,300
                                 -------        -------           -------
                                 -------        -------           -------

</TABLE>

The Loan Agreement provides for the establishment of loans for the cumulative
portion of capital improvements made by the Borrower in excess of amounts
specified in the Loan Agreement.  The cumulative amounts of excess capital
improvements totaled $126.7 million, $123 million, and $107.5 million at
December 31, 1994, 1993, and 1992, respectively.  These excess capital
improvement loans are deemed to be made to the Borrower by its partners and bear
interest at 80% of the prime rate (as defined), compounded quarterly.  Interest
charges on excess capital improvement loans are added to the loan principal at
the end of each year.  At December 31, 1994, 1993, and 1992 the amount of excess
capital improvement loans (including accrued interest) totaled $160.7 million,
$149.7 million, and $127.9 million, respectively.

The results of operations of the Property as of December 31, 1994, 1993, and
1992 reflect non-cash interest charges of $7.3 million, $6.3 million, and $6.2
million, respectively, relating to interest on these excess capital improvement
loans.  Both the excess capital improvement loans and the non-interest bearing
advances are subordinated to the Company's Loan; however, if, on the Equity
Conversion Date, the Company exercises its option to convert the Loan into an
equity interest in the partnership which will then own the Property, any
outstanding loans for excess capital improvements (including accrued interest)
will become the obligation of the Partnership.

The Borrower is committed to expend significant funds for tenant improvements
and leasing commissions in connection with certain leases.  In order to renew
and/or re-lease the available space during 1995, significant expenditures also
could be required.  Additionally, the Borrower has committed and may be required
to commit to rent abatements in connection with the renewal and/or re-leasing of
space.

The letters of credit previously discussed under "Liquidity and Capital
Resources-The Company", support the payment of Base Interest on the Loan in the
event of cash flow shortfalls from the Property.  On January 1, 1995, the level
of this support decreased from $200 million to approximately $70 million and on
April 1, 1995 will decrease to $50 million, which is the minimum level that must
be maintained through the Equity Conversion Date unless Net Operating Income (as
defined) of the Property for any year exceeds $150 million and the Borrower has
delivered to the Company an Accountant's Certificate (as defined) stating that
no deficits in Net Cash Flow (as defined) of the Property for any subsequent
year are forecasted.


                                      F-33
<PAGE>


APPRAISED VALUE - THE PROPERTY
During 1994, the Company engaged Douglas Elliman Appraisal and Consulting
Division ("Douglas Elliman"), an independent appraisal firm, to appraise the
value assigned to the Property.  Douglas Elliman, in a report dated January 11,
1995, concluded that, as of December 31, 1994, the value assigned to the various
fee and leasehold interests comprising the Property, subject to existing leases,
was $1.25 billion, an increase of $100 million from the value assigned in an
appraisal conducted as of December 31, 1993.  This increase in value is due
primarily to a decrease in the real estate tax assessment and related real
estate tax rate and the successful releasing of 500,000 square feet of space
since the December 31, 1993 appraisal.  During 1994 the Company also engaged The
Weitzman Group, Inc. ("The Weitzman Group"), an independent real estate
consulting firm, to review the Douglas Elliman report.  On February 21, 1995 the
Company received a review and concurrence report dated February 15, 1995
prepared by The Weitzman Group stating that, based upon the review described in
such report, The Weitzman Group concurred with the Douglas Elliman estimate of
the aggregate market value of the Property and that, in the opinion of The
Weitzman Group, the aggregate market value estimated by Douglas Elliman does not
vary by more than 5.0 percent from the aggregate market value The Weitzman Group
would estimate in a full and complete appraisal report.  The appraisal and the
concurrence report are discussed in greater detail in Part I, Item 1 of the
Company's Annual Report on Form 10-K.


                                      F-34
<PAGE>


                           QUARTERLY STOCK INFORMATION


<TABLE>
<CAPTION>

 Price Range (Composite)

- -------------------------------------------------------------------------------
 1994                      1Q               2Q            3Q              4Q
- -------------------------------------------------------------------------------
<S>                      <C>             <C>             <C>             <C>
 High                    $8 3/8          $5 7/8          $6              $5 3/4
 Low                     $5 1/2          $5 1/8          $5 1/8          $3 3/4

- -------------------------------------------------------------------------------
 1993                      1Q               2Q            3Q              4Q
- -------------------------------------------------------------------------------
 High                   $10 1/8          $8 3/4          $7 1/2          $7 1/4
 Low                     $6 7/8          $6 3/4          $6 7/8          $6 1/2

</TABLE>



                                      F-35
<PAGE>


Report of Ernst & Young LLP, Independent Auditors


The Partners of
   Rockefeller Center Properties and RCP Associates


We have audited the accompanying combined balance sheets of Rockefeller Center
Properties and RCP Associates (collectively, the Partnerships) as of December
31, 1994 and 1993, and the related combined statements of operations and
partners' capital deficiency and cash flows for each of the three years in the
period ended December 31, 1994.  These financial statements are the
responsibility of the Partnerships' management.  Our responsibility is to
express an opinion on these combined financial statements based on our audits.

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

In our opinion, the combined financial statements referred to above present
fairly, in all material respects, the combined financial position of Rockefeller
Center Properties and RCP Associates at December 31, 1994 and 1993, and the
combined results of their operations and their cash flows for each of the three
years in the period ended December 31, 1994 in conformity with generally
accepted accounting principles.

As shown in the financial statements, the Partnerships have experienced net
losses, have a substantial Partners' capital deficiency and, as more fully
described in Note 4 to the financial statements, have experienced and will
continue to experience significant cash shortfalls which raise substantial doubt
about their ability to continue as going concerns.  The 1994 financial
statements do not include any adjustments to reflect the possible future effects
on the recoverability and classification of assets or the amounts and
classification of liabilities that may result from the outcome of this
uncertainty.




/s/ ERNST & YOUNG LLP

New York, New York
February 3, 1995


                                      F-36

<PAGE>

                ROCKEFELLER CENTER PROPERTIES AND RCP ASSOCIATES

                            COMBINED BALANCE SHEETS

                           DECEMBER 31, 1994 AND 1993
                                 (In thousands)

<TABLE>
<CAPTION>



 ASSETS                                                                            1994                      1993
                                                                                   ----                      ----
<S>                                                                             <C>                       <C>

 Current assets:
     Cash                                                                     $        3                $        4
     Accounts receivable, less allowance for
       doubtful accounts of $2,833 and $4,193                                      4,027                     4,343
     Due from RGI affiliates                                                       1,286                        60
     Other current assets                                                            856                       622
                                                                              ----------                ----------
                                                                                   6,172                     5,029
 Fixed assets, at cost:
     Land                                                                        402,419                   402,419
     Buildings                                                                   499,226                   487,378
     Furniture, fixtures and equipment                                            26,422                    23,847
                                                                              ----------                ----------
                                                                                 928,067                   913,644
        Less accumulated depreciation                                           (214,035)                 (198,675)
                                                                              ----------                ----------
                                                                                 714,032                   714,969
 Deferred renting expenses, less accumulated
   amortization of $20,659 and $44,998                                            93,735                    37,149
 Lease incentives                                                                 31,327                    13,949
 Deferred financing expenses, less accumulated
   amortization of $1,285 and $6,169                                              30,094                       235
 Other assets                                                                      2,960                     2,699
                                                                              ----------                ----------
      Total assets                                                            $  878,320                $  774,030
                                                                              ----------                ----------
                                                                              ----------                ----------


 LIABILITIES AND PARTNERS' CAPITAL
   DEFICIENCY

 Current liabilities:
     Accounts payable and accrued expenses                                    $   26,848                $   23,617
     Due to RGI affiliates                                                       273,778                   128,653
                                                                              ----------                ----------
                                                                                 300,626                   152,270
 Mortgage payable, net of unamortized original
   issue discount of  $36,101 and $40,639                                      1,263,899                 1,259,361
 Loans payable to RGI                                                            160,715                   149,654
 Non-current mortgage interest payable                                            36,321                    37,619
 Partners' capital deficiency                                                   (883,241)                 (824,874)
                                                                              ----------                ----------
      Total liabilities and partners'
         capital deficiency                                                   $  878,320                $  774,030
                                                                              ----------                ----------
                                                                              ----------                ----------

</TABLE>


                            See accompanying notes.

                                      F-37

<PAGE>

                ROCKEFELLER CENTER PROPERTIES AND RCP ASSOCIATES

                       COMBINED STATEMENTS OF OPERATIONS

                        AND PARTNERS' CAPITAL DEFICIENCY

                 YEARS ENDED DECEMBER 31, 1994, 1993, AND 1992
                                 (In thousands)

<TABLE>
<CAPTION>

                                                                          1994                1993                1992
                                                                          ----                ----                ----
<S>                                                                     <C>                 <C>                 <C>

 Rental revenue:
   Fixed and percentage                                                 $159,757            $152,187            $153,492
   Operating and real estate tax escalations                              42,201              55,643              57,029
                                                                        --------            --------            --------
           Total rental revenue                                          201,958             207,830             210,521

 Sales of services                                                        18,893              18,767              18,479
                                                                        --------            --------            --------

           Gross revenues                                                220,851             226,597             229,000
                                                                        --------            --------            --------

 Real estate taxes                                                        40,884              44,336              44,481
 Maintenance and engineering                                              32,062              33,657              30,509
 Other operating expenses                                                 26,025              26,026              25,208
 Utilities                                                                16,386              16,553              16,360
 Cost of service sales                                                    13,060              13,919              14,884
 Depreciation and amortization                                            25,761              21,821              19,834
 General and administrative                                                4,322               5,871               6,231
 Management fees                                                           2,636               2,579               2,491
 Ground rent                                                                 754                 694                 700
                                                                        --------            --------            --------

                                                                         161,890             165,456             160,698
                                                                        --------            --------            --------

 Operating profit                                                         58,961              61,141              68,302

 Interest expense                                                        117,328             114,599             114,040
                                                                        --------            --------            --------

           Net loss                                                      (58,367)            (53,458)            (45,738)

 Partners' capital deficiency, beginning of year                        (824,874)           (771,416)           (725,678)
                                                                        --------            --------            --------

 Partners' capital deficiency, end of year                             ($883,241)          ($824,874)          ($771,416)
                                                                        --------            --------            --------
                                                                        --------            --------            --------

</TABLE>


                            See accompanying notes.

                                      F-38

<PAGE>

                ROCKEFELLER CENTER PROPERTIES AND RCP ASSOCIATES

                     COMBINED STATEMENTS OF CASH FLOWS

                 YEARS ENDED DECEMBER 31, 1994, 1993, AND 1992

                                 (In thousands)

<TABLE>
<CAPTION>

                                                                                    1994            1993              1992
                                                                                    ----            ----              ----
<S>                                                                              <C>             <C>               <C>
 CASH FLOWS FROM OPERATING ACTIVITIES:
   Net loss                                                                      ($58,367)       ($53,458)         ($45,738)
   Adjustments to reconcile net loss to
    net cash used in operating activities:
      Depreciation and amortization                                                25,761          21,821            19,834
      Non-current portion of interest expense                                       6,016           6,893             8,538
      Amortization of original issue discount
         and deferred financing expenses                                            5,827           4,176             3,839
      Lease incentives, net                                                       (17,378)         (6,826)           (2,738)
      Changes in certain assets and liabilities                                    (3,531)          9,671            (2,051)
                                                                                 --------        --------           --------

      NET CASH USED IN OPERATING ACTIVITIES                                       (41,672)        (17,723)          (18,316)
                                                                                 --------        --------           --------

 CASH FLOWS FROM INVESTING ACTIVITIES:
   Capital expenditures                                                           (14,423)        (27,317)          (24,890)
   Deferred renting expenses paid                                                 (48,737)        (16,358)           (6,385)
                                                                                 --------        --------           --------

      NET CASH USED IN INVESTING ACTIVITIES                                       (63,160)        (43,675)          (31,275)
                                                                                 --------        --------           --------

 CASH FLOWS FROM FINANCING ACTIVITIES:
   Cash received from RGI affiliates, principally
      relating to cash management system, net                                     135,601          45,938            44,076
   Loans from RGI                                                                   3,747          15,457             5,515
   Deferred financing expenses paid                                               (34,517)             --                --
                                                                                 --------        --------           --------

      NET CASH PROVIDED BY FINANCING ACTIVITIES                                   104,831          61,395            49,591
                                                                                 --------        --------           --------

 NET CHANGE IN CASH                                                                    (1)             (3)               --

 CASH, BEGINNING OF YEAR                                                                4               7                 7
                                                                                 --------        --------           --------

 CASH, END OF YEAR                                                                     $3              $4                $7
                                                                                 --------        --------           --------
                                                                                 --------        --------           --------

 Supplemental disclosure of cash flow information:

      Cash paid during the year for interest                                     $105,495        $103,545          $101,660
                                                                                 --------        --------           --------
                                                                                 --------        --------           --------


</TABLE>


                            See accompanying notes.

                                      F-39



<PAGE>


ROCKEFELLER CENTER PROPERTIES AND RCP ASSOCIATES
NOTES TO COMBINED FINANCIAL STATEMENTS
Years ended December 31, 1994, 1993 and 1992

1.  BASIS OF PRESENTATION

    The accompanying financial statements include the combined accounts of two
    partnerships, Rockefeller Center Properties (RCP) and RCP Associates
    (Associates) (collectively, the Partnerships), in which Rockefeller Group,
    Inc. (RGI) and one of its subsidiaries, Radio City Music Hall Productions,
    Inc. (RCMHPI), are the sole partners (the Partners).  The Partnerships
    together own the real property interests constituting most of the land and
    buildings in the landmarked portion of Rockefeller Center (the Property).
    Transactions between the Partnerships have been eliminated in the
    accompanying combined financial statements.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    DEPRECIATION AND AMORTIZATION - Buildings and improvements are depreciated
    using the straight-line method over their useful lives, which range from 15
    to 50 years.  Capital replacements are depreciated using the straight-line
    method over their estimated useful lives, which range from 3 to 15 years.

    Deferred renting expenses represent expenditures associated with obtaining
    new tenants and preparing the premises for occupancy.  These costs are
    amortized on a straight-line basis over the related lease terms.

    Deferred financing expenses at December 31, 1994 represent mortgage
    recording taxes paid (see Note 4), net of an accrued mortgage recording tax
    credit.  The cost is being amortized over the initial term of the RCPI
    mortgage loan which extends until December 31, 2000 using the interest
    method.

    LEASE INCENTIVES - Lease incentives represent primarily the value of free
    rental periods granted to tenants upon initiation or renewal of lease
    commitments.  Once rental payments begin, the lease incentives are reduced
    over the remainder of the lease term.

    INTEREST EXPENSE - Interest expense on the Rockefeller Center Properties,
    Inc. Mortgage Loan (see Note 3) is recognized based on the average yield of
    the mortgage notes through December 31, 2000 (the Equity Conversion Date).
    The average yield combines the differing coupon rates of interest (Base
    Interest) with the amortization (using the interest method) of the original
    issue discount.

    INCOME TAXES - The net income or loss of the Partnerships is included in
    determining the net income of their partners which have the responsibility
    to pay any related income taxes.


                                      F-40
<PAGE>


ROCKEFELLER CENTER PROPERTIES AND RCP ASSOCIATES
NOTES TO COMBINED FINANCIAL STATEMENTS
Years ended December 31, 1994, 1993 and 1992

3.  RCPI MORTGAGE LOAN

    Rockefeller Center Properties, Inc. (RCPI), a real estate investment trust
    (REIT), used the net proceeds of its initial public offerings to make a $1.3
    billion participating mortgage loan (the Loan) to the Partnerships.  The net
    proceeds of the offerings totaled $1,233,752,000 and were loaned to the
    Partnerships on September 19, 1985, thus creating original issue discount of
    $66,248,000 with respect to the Loan.

    Prior to the Equity Conversion Date, the Loan provides for specified
    quarterly Base Interest payments during its remaining term with annualized
    coupon rates increasing from 7.82% in 1992 to 8.43% in 2000.

    The combination of the varying rates of Base Interest with the amortization
    of the original issue discount results in an effective annual interest rate
    approximating 8.51% over the term of the Loan.  Through the year 2000, the
    Loan provides for Additional Interest for each year in which gross revenues
    (as defined) of the Property exceed $312.5 million.  Additional Interest is
    to accrue in an amount equal to the sum of (i) 31.5% of the excess over
    $312.5 million plus (ii) $42.95 million.  Through December 31, 1994, no
    Additional Interest has been accrued.  In accordance with an Internal
    Revenue Service private letter ruling, effective as of October 26, 1990, the
    formula used to calculate additional interest was revised.  The revised
    formula is intended to provide the REIT with the same amount of additional
    interest as it would have received had the NBC transaction (see Note 5) been
    a gross (as opposed to a net) rent transaction.

    Under the revised formula for determination of additional interest, actual
    gross revenues are increased by the amount of any real estate taxes and
    operating expenses payable by a tenant to a third party (e.g., to New York
    City or the provider of the services) instead of to the Partnerships.  Gross
    revenues are also increased to include any rent credits NBC receives for
    capital improvements which qualify toward the Partnerships' obligation to
    make $197,618,000 of capital improvements to the Property.  Under the
    revised formula, it is estimated that 1994 gross revenues for the purpose of
    computing additional interest would have been $229.2 million.

    In connection with the Loan, RCPI has been granted an option, exercisable on
    the Equity Conversion Date (the Equity Option), to convert the outstanding
    principal amount of the Loan into a 71.5% equity interest in the partnership
    (representing the combination of RCP and Associates) then owning the
    Property.  There is no scheduled amortization of the Loan prior to the
    Equity Conversion Date.


                                      F-41

<PAGE>


ROCKEFELLER CENTER PROPERTIES AND RCP ASSOCIATES
NOTES TO COMBINED FINANCIAL STATEMENTS
Years ended December 31, 1994, 1993 and 1992

   In the event that the Equity Option is not exercised, the Loan will mature in
   a single installment on December 31, 2007, will bear interest (after 2000)
   equal to the London Interbank Offered Rate (LIBOR) plus a spread of as much
   as 1%, and can be prepaid at the option of the Partnerships (or successor
   partnership) at 100% of its principal amount plus accrued interest, if any.

   As of December 31, 1994, the Loan is secured by leasehold mortgages in the
   aggregate amount of approximately $1.3 billion.  Through September 6, 1994,
   the Loan was secured by a recorded mortgage in the amount of approximately
   $44.8 million and an unrecorded mortgage in the amount of approximately
   $1,255.2 million.  The Loan is further secured by a recorded Assignment of
   Rents pursuant to which the Partnerships have assigned to RCPI, as security
   for repayment of the Loan, the Partnerships' rights to collect certain rents
   with respect to the Property.

   The Loan Agreement requires the Partnerships to maintain a standby,
   irrevocable letter of credit, or to deposit with a trustee either cash or
   specified types of collateral of an equivalent fair market value
   (collectively, "Security").  This Security supports the Partnerships'
   payment of Base Interest due on the Loan.  Letters of credit in favor of
   RCPI have been obtained by RGI to satisfy this requirement.

   During 1992, RCPI entered into a Stipulation and Agreement of Settlement in
   settlement of a class action suit brought against RCPI.  Under the terms of
   this agreement, the Security was increased from $126 million to $200 million
   until December 31, 1994.  On January 1, 1995, the level of Security reverted
   to the level originally required to be maintained under the Loan Agreement,
   which is $70.4 million.  This amount will be further reduced to $50 million
   on April 1, 1995.  As additional security for the Loan, 100,000 square feet
   of development rights associated with Rockefeller Center were added to the
   Loan.

   The Loan Agreement also contains covenants with respect to the operation and
   maintenance of the Property and limitations on the Partnerships' right to
   dispose of the Property and incur debt or liens.

   As noted above, the Loan has many unusual characteristics including the lack
   of principal amortization, a variable interest rate, and the Property's
   unique commercial, historic, and aesthetic attributes.  While in the past
   the Partnerships have estimated that the Loan's carrying value approximated
   its fair value, continued volatility in both interest rates and the New York
   commercial real estate market have resulted in a conclusion by the
   Partnerships that only an investment banker, appraiser, or
   similar expert could make an appropriate evaluation at this time.  The
   Partnerships have declined to incur the significant expense for an
   appraisal.  Accordingly, it is not practicable at
   this time for the Partnerships to estimate the fair value of the Loan.


                                      F-42
<PAGE>


ROCKEFELLER CENTER PROPERTIES AND RCP ASSOCIATES
NOTES TO COMBINED FINANCIAL STATEMENTS
Years ended December 31, 1994, 1993 and 1992

   Certain leases grant tenants the right to reduce or offset rent payable if
   the Partnerships breach certain obligations under the leases, including the
   funding of tenant improvements and other items.  An amendment to the Loan
   agreement dated February 22, 1994 requires RGI to provide additional
   collateral security in connection with these leases.  The minimum security
   amount, which at any time is equal to 50% of the excess of the tenants'
   right to offset rent over $37.5 million, is required to be placed in an
   escrow account.  At December 31, 1994, these obligations totaled $39.3
   million, resulting in a minimum security amount of $907,000.

4. FINANCIAL CONDITION AND OUTLOOK

   The Partnerships have experienced significant cash shortfalls and, based
   upon management's projections, will continue to experience significant cash
   shortfalls through the Equity Conversion Date.  These cash shortfalls have
   occurred primarily as a result of changes in the real
   estate market from levels anticipated when the Loan was initiated.
   These factors include lower rental rates, greater rent abatements granted to
   tenants upon initiation or renewal of lease commitments, and higher other
   expenditures associated with obtaining new and renewal tenants.  These cash
   flow conditions have made it unlikely that the Partnerships will be able to
   fulfill all financial commitments to RCPI for the foreseeable future from
   their own resources.

   The Partnerships do not have a commitment from the Partners to fund these
   cash shortfalls.

   These conditions raise substantial doubt about the Partnerships'
   ability to continue as going concerns.  The combined financial
   statements of the Partnerships do not contain any adjustments to reflect the
   possible future effects from the outcome of this uncertainty.

   On September 6, 1994, RCPI, citing material adverse changes with respect to
   the financial condition of the Partnerships, perfected their lien by
   recording the $1,255.2 million previously unrecorded portion of the Loan at
   the Partnerships' expense.  The mortgage recording taxes totaled $34.5
   million.  Funds to pay these taxes were loaned to the Partnerships by
   RGI.

5.  NBC TRANSACTION

    National Broadcasting Company, Inc. (NBC) leases approximately 1.3 million
square feet of space in three Rockefeller Center buildings (the GE Building, the
Studio Building, and the GE West Building).

    Under agreements signed in 1988, the NBC lease has been extended to the year
2022.  Through 1997, NBC will continue to pay rent on the basis of its prior
lease.  The agreements, however, provide that, prior to 1997, NBC will have the
right to directly pay a portion of the operating expenses and real estate taxes
on its leased space and reduce its lease payments accordingly.


                                      F-43
<PAGE>


ROCKEFELLER CENTER PROPERTIES AND RCP ASSOCIATES
NOTES TO COMBINED FINANCIAL STATEMENTS
Years ended December 31, 1994, 1993 and 1992

    From 1997 to 2022, NBC will pay rent at fixed rates varying according to the
    types of space involved (such as office or studio) and location within the
    three buildings.  This rent, which will increase by 15% in 2007 and again in
    2017, has been determined on a "net" basis, that is, without including
    amounts normally payable with regard to real estate taxes and operating
    expenses.  Further, NBC has options for one 10-year renewal period and one
    9-year and five-month renewal period, at net rents determined according to
    then fair market rental value.  At NBC's option, the first renewal period
    can be split into two renewal periods, the first of three years and the
    second of seven years.

    The agreements also grant to NBC options to lease, beginning in 1994, up to
    approximately 910,000 square feet of office space in the GE Building which
    is currently leased to other tenants.  To date, NBC has exercised its right
    to lease 108,000 square feet at a fixed net rate, increasing by 15% in 2007
    and again in 2017.  The remaining 802,000 square feet will be offered to NBC
    for lease at then fair market net rental rates.

    The transaction was structured to accommodate arrangements between New York
    City and NBC for certain financial assistance in connection with the
    project.  The three affected buildings were subjected to a condominium
    regime, and the NBC occupied areas were conveyed to the City's Industrial
    Development Agency (IDA) for nominal consideration.  These areas were then
    leased back to the Partnerships at nominal rents, with NBC becoming a
    subtenant of the Partnerships.  Upon the expiration of the period of City
    benefits, ownership will revert to the Partnerships.  IDA ownership is a
    technical structuring required to effectuate the transaction and will have
    no economic effect upon the Partnerships.

6.  RELATED PARTY TRANSACTIONS

    RGI and affiliates occupy approximately 2% of the total rentable space
    within the Property.  The terms of the leases with RGI provide for an annual
    base rent of approximately $4,402,000.

    The Property includes Radio City Music Hall and the land on which it is
    situated.  Radio City Music Hall is operated by an RGI affiliate which pays
    a nominal rent for this facility and is responsible for paying all costs
    (including real estate taxes) related to its operation.

    The Property includes a six-story parking garage.  The garage is leased to
    Rockefeller Center Management Corporation (RCMC) for an annual base rent of
    approximately $2,300,000.

    Rental revenue in the accompanying combined statements of operations and
    partners' capital deficiency included $8,223,000, $7,778,000, and $7,712,000
    earned during 1994, 1993, and 1992, respectively, under the terms of the
    above mentioned leases.  In addition to the base rent, the rental revenue
    includes $1,521,000, $1,544,000, and $1,572,000  in 1994, 1993, and 1992,
    respectively, relating to their proportionate share of increases in certain
    costs and expenses of the Property.


                                      F-44
<PAGE>


ROCKEFELLER CENTER PROPERTIES AND RCP ASSOCIATES
NOTES TO COMBINED FINANCIAL STATEMENTS
Years ended December 31, 1994, 1993 and 1992

    Under the terms of a management agreement, RCMC provides management and
    administrative services for the Property.  During 1994, 1993, and 1992, RCMC
    charged the Partnerships $2,636,000, $2,579,000, and $2,491,000,
    respectively, in management fees under the terms of this agreement.

    This management agreement also allows RCMC to receive commissions with
    respect to leases negotiated within the Property, including overrides when
    another broker is the procuring broker.  During 1994, 1993, and 1992, RCMC
    earned $22,389,000, $2,888,000, and $1,563,000 in commissions for leases
    negotiated within the Property.  Cushman & Wakefield, Inc., an RGI
    subsidiary, was paid $1,673,000, $571,000, and $138,000 in leasing
    commissions by the Partnerships during 1994, 1993, and 1992, respectively.

    Under the terms of a franchise agreement with RCMC (as agent for the
    Partnerships), Rockefeller Group Telecommunications Services, Inc., a
    subsidiary of RGI, is permitted to provide shared telecommunication services
    to tenants within the Property.  No fees are paid to the Partnerships
    relating to the right to provide these services.  The Partnerships have
    committed to pay for certain of the capital additions associated with
    providing these services up to an aggregate of $13,000,000.  During 1994,
    1993, and 1992, the cost of capital additions borne by the Partnerships
    approximated $1,153,000, $658,000, and $451,000, respectively.  Total
    expenditures through December 31, 1994 approximated $9,588,000.

    The Partnerships participate in a cash management system under which their
    funds, together with the funds of other related companies, are managed by a
    subsidiary of RGI.  At December 31, 1994, 1993, and 1992, the balances due
    to RGI affiliates include $269,475,000, $125,388,000, and $79,141,000,
    respectively, of interest-free overdrafts in the cash management system.

    Salaried employees of the Partnerships participate in the defined benefit
    pension plan maintained by RGI.  Accordingly, the Partnerships were charged
    their proportionate share of  RGI's pension cost which aggregated $574,000,
    $489,000, and $423,000 in 1994, 1993, and 1992, respectively.  The hourly
    employees of the Partnerships are covered by multi-employer sponsored
    defined contribution plans.  The contributions to these plans in 1994, 1993,
    and 1992 aggregated $1,332,000, $1,370,000, and $1,326,000, respectively.

    The Partnerships provide certain health care and life insurance benefits for
    current and retired salaried employees through plans maintained by RGI.
    Accordingly, the Partnerships were charged their proportionate share of
    RGI's health care and life insurance costs which aggregated $1,150,000,
    $1,725,000, and $1,524,000 in 1994, 1993, and 1992, respectively.

7.  LOANS PAYABLE TO RGI

    The Loan with RCPI (see Note 3) provides that, if the cumulative cost of
    capital improvements made by the Partnerships is in excess of specified
    amounts contained in the agreement for any


                                      F-45
<PAGE>


ROCKEFELLER CENTER PROPERTIES AND RCP ASSOCIATES
NOTES TO COMBINED FINANCIAL STATEMENTS
Years ended December 31, 1994, 1993 and 1992

    calendar year, the excess amount is deemed a renewable one-year loan from
    RGI to the Partnerships for the next calendar year.  The cumulative amount
    of excess capital improvements totaled $126,681,000, $122,934,000, and
    $107,477,000 at December 31, 1994, 1993, and 1992, respectively.

    These excess capital improvement loans accrue interest at 80% of the prime
    rate, compounded quarterly.  Loans for the cumulative excess capital
    improvements existing at the end of the preceding year do not begin to earn
    interest until the beginning of the following year.  Unpaid interest is
    added to the principal balance and also earns interest at 80% of the prime
    rate, compounded quarterly.  The cumulative amount of unpaid interest
    totaled $34,034,000, $26,720,000, and $20,467,000 at December 31, 1994,
    1993, and 1992, respectively.

    The loan principal and accumulated interest are due and payable following
    the Equity Conversion Date, December 31, 2000.  If RCPI exercises its
    conversion option to acquire a 71.5% equity interest in the partnership then
    owning the Property, the loans payable to RGI become the obligation of the
    partnership having RCPI as a 71.5% partner and cease to be the sole
    obligation of the prior partner group.

8.  COMMITMENTS AND CONTINGENCIES

    As of December 31, 1994, the Partnerships had approximately $54.4 million of
    outstanding commitments to reimburse certain tenants for improvements to
    leased premises.  It is expected that these improvements will be completed
    during 1995. Additional commitments are expected to arise as new leases
    are signed.

    As required by the Loan Agreement, the Partnerships are committed to make
    certain capital improvements totaling $197.6 million prior to December 31,
    2000.  Qualifying capital expenditures through December 31, 1994
    approximated $215.7 million, of which $168.4 million satisfy the $197.6
    million requirement.

9.  TENANT LEASING ARRANGEMENTS

    Other than the NBC lease (see Note 5), the Partnerships lease to tenants
    office, retail, and storage space in the Property through non-cancelable
    operating leases expiring principally over the next 21 years.  The leases
    require fixed minimum monthly payments over their terms and provide for
    adjustments to rent for the tenants' proportionate share of changes in
    certain costs and expenses of the Property.  Certain retail leases also
    provide for additional rent which is based upon a percentage of sales of the
    lessee.


                                      F-46
<PAGE>


ROCKEFELLER CENTER PROPERTIES AND RCP ASSOCIATES
NOTES TO COMBINED FINANCIAL STATEMENTS
Years ended December 31, 1994, 1993 and 1992

    The following is a schedule of minimum future rentals on non-cancelable
    operating leases as of December 31, 1994:


<TABLE>
<CAPTION>

   Year ending December 31,
   ------------------------
   <S>                                           <C>

     1995                                        $  164,557,000
     1996                                           149,005,000
     1997                                           148,079,000
     1998                                           157,655,000
     1999                                           153,138,000
     Later years                                  1,781,050,000
                                                 --------------
        Total minimum future rentals             $2,553,484,000
                                                 --------------
                                                 --------------

</TABLE>


     As a result of lease incentives, the actual cash flow may vary
     significantly from the amounts presented above.

10.  CASH FLOWS FROM CHANGES IN CERTAIN ASSETS AND LIABILITIES

     The cash flows from changes in certain assets and liabilities of the
     Company as of December 31, 1994, 1993, and 1992 are as follows:


<TABLE>
<CAPTION>

                                          1994          1993           1992
                                          ----          ----           ----
<S>                                   <C>           <C>           <C>

 Decrease in accounts receivable        $316,000      $856,000     $4,104,000
 (Increase) decrease in other current
   and non-current assets               (509,000)      669,000       (207,000)
 (Decrease) increase in accounts
   payable and accrued expenses       (3,338,000)    8,146,000     (5,948,000)
                                      ----------    ----------     ----------
                                     ($3,531,000)   $9,671,000    ($2,051,000)
                                      ----------    ----------     ----------
                                      ----------    ----------     ----------

</TABLE>


                                      F-47


<PAGE>

                                                                     EXHIBIT 3.2






                                     BY-LAWS

                                       OF

                       ROCKEFELLER CENTER PROPERTIES, INC.














As Amended through February 22, 1995

<PAGE>

                                TABLE OF CONTENTS



                                    ARTICLE I
                                  Stockholders

     Section 1.1  Annual Meeting . . . . . . . . . . . . . . .  1
     Section 1.2  Special Meetings . . . . . . . . . . . . . .  1
     Section 1.3  Notice of Meetings . . . . . . . . . . . . .  1
     Section 1.4  Quorum . . . . . . . . . . . . . . . . . . .  2
     Section 1.5  Voting . . . . . . . . . . . . . . . . . . .  3
     Section 1.6  Presiding Officer and Secretary. . . . . . .  4
     Section 1.7  Proxies. . . . . . . . . . . . . . . . . . .  5
     Section 1.8  List of Stockholders . . . . . . . . . . . .  5

                                   ARTICLE II
                                    Directors

     Section 2.1  Number of Directors; Chairman. . . . . . . .  6
     Section 2.2  Independent Directors. . . . . . . . . . . .  6
     Section 2.3  Election and Term of Directors . . . . . . .  7
     Section 2.4  Stockholder Nomination of Director
                    Candidates . . . . . . . . . . . . . . . .  8
     Section 2.5  Newly Created Directorships and Vacancies. .  9
     Section 2.6  Resignation. . . . . . . . . . . . . . . . . 10
     Section 2.7  Removal. . . . . . . . . . . . . . . . . . . 10
     Section 2.8  Meetings . . . . . . . . . . . . . . . . . . 10
     Section 2.9  Quorum and Voting. . . . . . . . . . . . . . 11
     Section 2.10 Approval of Certain Transactions . . . . . . 12
     Section 2.11 Written Consent of Directors in Lieu of a
                    Meeting. . . . . . . . . . . . . . . . . . 12
     Section 2.12 Compensation . . . . . . . . . . . . . . . . 13
     Section 2.13 Contracts and Transactions Involving
                    Directors. . . . . . . . . . . . . . . . . 13

                                   ARTICLE III
                      Committees of the Board of Directors

     Section 3.1  Appointment and Powers . . . . . . . . . . . 14

                                   ARTICLE IV
                         Officers, Agents and Employees

     Section 4.1  Appointment and Term of Office . . . . . . . 16
     Section 4.2  Resignation and Removal. . . . . . . . . . . 16
     Section 4.3  Compensation and Bond. . . . . . . . . . . . 17
     Section 4.4  President. . . . . . . . . . . . . . . . . . 17
     Section 4.5  Vice Presidents. . . . . . . . . . . . . . . 18
     Section 4.6  Treasurer. . . . . . . . . . . . . . . . . . 18
     Section 4.7  Secretary. . . . . . . . . . . . . . . . . . 19
     Section 4.8  Assistant Treasurers . . . . . . . . . . . . 19
     Section 4.9  Assistant Secretaries. . . . . . . . . . . . 20

<PAGE>

     Section 4.10 Delegation of Duties . . . . . . . . . . . . 20
     Section 4.11 Loans to Officers and Employees; Guaranty
                    of Obligations of Officers and
                    Employees. . . . . . . . . . . . . . . . . 20

                                    ARTICLE V
                                 Indemnification

     Section 5.1  Indemnification of Directors, Officers,
                    Employees and Agents . . . . . . . . . . . 21

                                   ARTICLE VI
                                  Common Stock

     Section 6.1  Certificates . . . . . . . . . . . . . . . . 22
     Section 6.2  Transfer of Stock. . . . . . . . . . . . . . 23
     Section 6.3  Lost or Destroyed Certificates . . . . . . . 23
     Section 6.4  Stockholder Record Date. . . . . . . . . . . 24

                                   ARTICLE VII
                               Investment Policies

     Section 7.1. Permitted Investments. . . . . . . . . . . . 25

     ARTICLE VIII
                                      Seal

     Section 8.1  Seal . . . . . . . . . . . . . . . . . . . . 26

                                   ARTICLE IX
                                Waiver of Notice

     Section 9.1  Waiver of Notice . . . . . . . . . . . . . . 26

                                    ARTICLE X
                           Checks, Notes, Drafts, Etc.

     Section 10.1 Checks, Notes, Drafts, Etc.. . . . . . . . . 27

                                   ARTICLE XI
                                   Amendments

     Section 11.1 Amendments . . . . . . . . . . . . . . . . . 27

                                   ARTICLE XII
                                Emergency By-Laws

     Section 12.1 Emergency By-Laws. . . . . . . . . . . . . . 28


                                       ii

<PAGE>

                                     BY-LAWS

                                       OF

                       ROCKEFELLER CENTER PROPERTIES, INC.


                                    ARTICLE I

                                  STOCKHOLDERS

          SECTION 1.1  ANNUAL MEETING.  An annual meeting of stockholders of the
Corporation for the election of directors and for the transaction of any other
proper business shall be held in May or June in each year on such date at such
hour and at such place within or without the State of Delaware as may be fixed
by the Board of Directors, or if not so fixed, at 10:30 a.m. on the third
Thursday in June in such year at the principal business office of the
Corporation at 1270 Avenue of the Americas, New York, New York  10020.


          SECTION 1.2  SPECIAL MEETINGS.  A special meeting of the holders of
stock of the Corporation entitled to vote on any business to be considered at
any such meeting may be called only by the Secretary at the request of the Board
of Directors pursuant to a resolution approved by a majority of the entire Board
of Directors.  Any such request shall state the purpose or purposes of the
proposed meeting.


          SECTION 1.3  NOTICE OF MEETINGS.  Whenever stockholders are required
or permitted to take any action at a meeting, unless notice is waived in writing
by all stockholders entitled to vote

<PAGE>

                                                                               2

at the meeting, a written notice of the meeting shall be given, which shall
state the place, date and hour of the meeting, and, in the case of a special
meeting, the purpose or purposes for which the meeting is called.

          Unless otherwise provided by law, and except as to any stockholder
duly waiving notice, the written notice of any meeting shall be given personally
by mail, not less than ten nor more than sixty days before the date of the
meeting to each stockholder entitled to vote at such meeting.  If mailed, notice
shall be deemed given when deposited in the United States mail, postage prepaid,
directed to the stockholder at his or her address as it appears on the records
of the Corporation.

          When a meeting is adjourned to another time or place, notice need not
be given of the adjourned meeting if the time and place thereof are announced at
the meeting at which the adjournment is taken.  At the adjourned meeting the
Corporation may transact any business which might have been transacted at the
original meeting.  If, however, the adjournment is for more than thirty days, or
if after the adjournment a new record date is fixed for the adjourned meeting, a
notice of the adjourned meeting shall be given to each stockholder of record
entitled to vote at the meeting.

<PAGE>


                                                                               3

          SECTION 1.4  QUORUM.  Except as otherwise provided by law or by the
Certificate of Incorporation or by these By-Laws in respect of the vote required
for a specified action, at any meeting of stockholders the holders of a majority
of the outstanding stock entitled to vote thereat, either present or represented
by proxy, shall constitute a quorum for the transaction of any business, but the
stockholders present, although less than a quorum, may adjourn the meeting to
another time or place and, except as provided in the last paragraph of Section
1.3 of these By-Laws, notice need not be given of the adjourned meeting.


          SECTION 1.5  VOTING.  Whenever directors are to be elected at a
meeting, they shall be elected by a plurality of the votes cast at the meeting
by the holders of stock entitled to vote. Any corporate action (other than the
election of directors or the ratification of the appointment of auditors) which
is to be taken by vote of stockholders at a meeting shall be authorized by a
majority of the votes cast at the meeting by the holders of stock entitled to
vote thereon, unless (i) the holders of at least 62.5% of the then outstanding
Warrants and SARs (as defined in the Letter Agreement, dated December 18, 1994,
among the Corporation, Whitehall Street Real Estate Limited Partnership V and
Goldman, Sachs & Co. (the "Letter Agreement")) have not approved or been deemed
to have approved such action in

<PAGE>

                                                                               4

accordance with the procedures set forth in the Letter Agreement, in which case
such corporation action shall require the affirmative vote of not less than
62.5% of the then outstanding voting power of the Corporation or (ii) a
different vote is required by law or the Corporation's Certificate of
Incorporation.

          Except as otherwise provided by law or by the Certificate of
Incorporation, each holder of record of stock of the Corporation entitled to
vote on any matter at any meeting of stockholder shall be entitled to one vote
for each share of such stock standing in the name of such holder on the stock
ledger of the Corporation on the record date for the determination of the
stockholders entitled to vote at the meeting.

          The vote for directors and, upon the demand of any stockholder
entitled to vote, the vote on any other matter at a meeting shall be by written
ballot, but otherwise the method of voting and the manner in which votes are
counted shall be discretionary with the presiding officer at the meeting.


          SECTION 1.6  PRESIDING OFFICER AND SECRETARY.  At every meeting of
stockholders the Chairman of the Board, or in his or her absence (or if there be
none) the President, or in his absence a Vice President, or, if none be present,
the appointee of the meeting, shall preside.  The Secretary, or in his or her
absence an Assistant Secretary, or if none be present, the

<PAGE>

                                                                               5

appointee of the presiding officer of the meeting, shall act as secretary of the
meeting.


          SECTION 1.7  PROXIES.  Each stockholder entitled to vote at a meeting
of stockholders may authorize another person or persons to act for him or her by
proxy, but no such proxy shall be voted or acted upon after three years from its
date, unless the proxy provides for a longer period.  Every proxy shall be
signed by the stockholder or by his or her duly authorized attorney.


          SECTION 1.8  LIST OF STOCKHOLDERS.  The officer who has charge of the
stock ledger of the Corporation shall prepare and make, at least ten days before
every meeting of stockholders, a complete list of the stockholders entitled to
vote at the meeting, arranged in alphabetical order, and showing the address of
each stockholder and the number of shares registered in the name of each
stockholder.  Such list shall be open to the examination of any stockholder, for
any purpose germane to the meeting, during ordinary business hours, for a period
of at least ten days prior to the meeting, either at a place within the city
where the meeting is to be held, which place shall be specified in the notice of
the meeting, or, if not so specified, at the place where the meeting is to be
held.  The list shall also be produced and kept at the time and place of the
meeting during the

<PAGE>

                                                                               6

whole time thereof, and may be inspected by any stockholder who is present.

          The stock ledger shall be the only evidence as to who are the
stockholders entitled to examine the stock ledger, the list required by this
Section or the books of the Corporation, or to vote in person or by proxy at any
meeting of stockholders


                                   ARTICLE II

                                    DIRECTORS

          SECTION 2.1  NUMBER OF DIRECTORS; CHAIRMAN.  The Board of Directors
shall consist of five directors until changed by amendment of the Certificate of
Incorporation.  The Board of Directors shall designate, by a majority vote, a
Chairman of the Board who shall preside at all meetings of the Board of
Directors.


          SECTION 2.2  INDEPENDENT DIRECTORS.  At least three members of the
entire Board of Directors and a majority of every committee of the Board of
Directors shall be Independent Directors.  An Independent Director shall mean a
Director who is not, directly or indirectly, an affiliate of Rockefeller Group,
Inc. ("RGI").  An affiliate of RGI shall mean a person who:  (a) is an officer
or director or employee of RGI; (b) beneficially owns 5% or more of any class of
equity securities of RGI because of the power to vote, sell, or exercise a right
to acquire such

<PAGE>

                                                                               7

securities; (c) is an officer, director or employee or beneficially owns 5% or
more of any class of equity securities of an entity that controls, is controlled
by or is under common control with, RGI; (d) has a member of his immediate
family who has one of the foregoing relationships with RGI; (e) is a descendant
of John D. Rockefeller, Jr.; (f) is an executor, administrator or testamentary
trustee of any descendant of John D. Rockefeller, Jr.; (g) is a trustee of any
trust of which the principal beneficiaries are one or more of the descendants of
John D. Rockefeller, Jr.; or (h) is an officer or director of any corporation if
more than 50% of the voting power of such corporation is beneficially owned,
directly or indirectly, by (i) one or more of the descendants of John D.
Rockefeller, Jr., (ii) any executor, administrator or testamentary trustee of
any descendant of John D. Rockefeller, Jr., or (iii) any trustee of any trust of
which the principal beneficiaries are one or more descendants of John D.
Rockefeller, Jr.



          SECTION 2.3  ELECTION AND TERM OF DIRECTORS.  As provided in the
Certificate of Incorporation, one class of directors shall be elected annually,
by election at the annual meeting of stockholders, to serve until the third
annual meeting following such election.  If the annual election of directors is
not held on the date designated therefor, the directors shall cause such
election to be held as soon thereafter as convenient.

<PAGE>

                                                                               8

Each director shall hold office from the time of his or her election and
qualification until his or her successor is elected and qualified or until his
or her earlier resignation or removal.


          SECTION 2.4  STOCKHOLDER NOMINATION OF DIRECTOR CANDIDATES.
Nominations for the election of directors may be made by the Board of Directors
or a committee appointed by the Board of Directors or by any stockholder
entitled to vote in the election of directors generally.  However, any
stockholder entitled to vote in the election of directors generally may nominate
one or more persons for election as directors at a meeting only if written
notice of such stockholder's intent to make such nomination or nominations has
been given, either by personal delivery or by United States mail, postage
prepaid, to the Secretary of the Corporation not later than (i) with respect to
an election to be held at an annual meeting of stockholders, ninety days prior
to the anniversary date of the immediately preceding annual meeting, or, for the
first annual meeting, by January 28, 1986, and (ii) with respect to an election
to be held at a special meeting of stockholders for the election of directors,
the close of business on the tenth day following the date on which notice of
such meeting is first given to stockholders.  Each such notice shall set forth:
(a) the name and address of the stockholder who intends to make the nomination
and of the person or persons to be nominated; (b) a

<PAGE>

                                                                               9

representation that the stockholder is a holder of record of stock of the
Corporation entitled to vote at such meeting and intends to appear in person or
by proxy at the meeting to nominate the person or persons specified in the
notice; (c) a description of all arrangements or understandings between the
stockholder and each nominee and any other person or persons (naming such person
or persons) pursuant to which the nomination or nominations are to be made by
the stockholder; (d) such other information regarding each nominee proposed by
such stockholder as would be required to be included in a proxy statement filed
pursuant to the proxy rules of the Securities and Exchange Commission, had the
nominee been nominated, or intended to be nominated, by the Board of Directors;
and (e) the consent of each nominee to serve as a director of the Corporation if
so elected.  The presiding officer of the meeting may refuse to acknowledge the
nomination of any person not made in compliance with the foregoing procedure.


          SECTION 2.5  NEWLY CREATED DIRECTORSHIPS AND VACANCIES.  Newly created
directorships resulting from any increase in the number of directors and any
vacancies on the Board of Directors resulting from death, resignation,
disqualification, removal or other cause shall be filled solely by the
affirmative vote of a majority of the remaining directors then in office, even
though less than quorum of the Board of Directors.  Any director elected

<PAGE>

                                                                              10

in accordance with the preceding sentence shall hold office for the remainder of
the full term of the class of directors in which the new directorship was crated
or the vacancy occurred and until such director's successor shall have been
elected and qualified.  No decrease in the number of directors constituting the
Board of Directors shall shorten the term of any incumbent director.


          SECTION 2.6  RESIGNATION.  Any director may resign at any time upon
written notice to the Corporation.  Any such resignation shall take effect at
the time specified therein or, if the time be not specified, upon receipt
thereof, and the acceptance of such resignation, unless required by the terms
thereof, shall not be necessary to make such resignation effective.


          SECTION4 2.7  REMOVAL.  Any director may be removed from office, but
only for cause, by the affirmative vote of the holders of at least two-thirds of
the then outstanding shares of common stock of the Corporation entitled to vote.


          SECTION 2.8  MEETINGS.  Meetings of the Board of Directors, regular or
special, may be held at any place within or without the State of Delaware.
Members of the Board of Directors, or of any committee designated by the Board,
may participate in a meeting of such Board or committee by means of

<PAGE>

                                                                              11

conference telephone or similar communications equipment by means of which all
persons participating in the meeting can hear each other, and participation in a
meeting by such means shall constitute presence in person at such meeting.  An
annual meeting of the Board of Directors shall be held after each annual
election of directors.  If such election occurs at an annual meeting of
stockholders, the annual meeting of the Board of Directors shall be held at the
same place and immediately following such meeting of stockholders, and no notice
thereof need be given.  The Board of Directors may fix times and places for
regular meetings of the Board and no notice of such meetings need be given.  A
special meeting of the Board of Directors shall be held whenever called by the
Chairman of the Board, if any, or by the President or by at least one-half of
the directors for the time being in office, at such time and place as shall be
specified in the notice or waiver thereof.  Notice of each special meeting shall
be given by the secretary or by a person calling the meeting to each director by
mailing the same, postage prepaid, not later than the forth day before the
meeting, or by telexing or transmitting by facsimile the same or personally
telephoning the same not later than the day before the meeting.


          SECTION 2.9  QUORUM AND VOTING.  Subject to the provisions of the
Certificate of Incorporation, three directors, at least two of whom shall be
Independent Directors, shall

<PAGE>

                                                                              12

constitute a quorum for the transaction of business, but, if there be less than
a quorum at any meeting of the Board of Directors, a majority of the directors
present may adjourn the meeting from time to time, and no further notice thereof
need be given other than announcement at the meeting which shall be so
adjourned.  Except as otherwise provided by law, by the Certificate of
Incorporation or by these By-Laws, the vote of a majority of the directors
present at a meeting at which a quorum is present shall be the act of the Board
of Directors.



          SECTION 2.10  APPROVAL OF CERTAIN TRANSACTIONS.  Any transaction
between the Corporation and RCP Associates, a New York limited partnership;
Rockefeller Center Properties, a New York general partnership, or any person,
corporation, partnership or other entity controlled, controlling or under common
control with either of them must be approved by a majority of the Independent
Directors.


          SECTION 2.11  WRITTEN CONSENT OF DIRECTORS IN LIEU OF A MEETING.  Any
action required or permitted to be taken at any meeting of the Board of
Directors or of any committee thereof may be taken without a meeting if all
member of the Board or of such committee, as the case may be, consent thereto in
writing, and the writing or writings are filed with the minutes of proceedings
of the Board or committee.

<PAGE>

                                                                              13

          SECTION 2.12  COMPENSATION.  Directors may receive compensation for
services to the Corporation in their capacities as directors or otherwise in
such manner and in such amounts as may be fixed from time to time by the Board
of Directors.


          SECTION 2.13  CONTRACTS AND TRANSACTIONS INVOLVING DIRECTORS.  No
contract or transaction between the Corporation and one or more of its directors
or officers, or between the Corporation and any other corporation, partnership,
association, or other organization in which one or more of its directors or
officers are directors or officers, or have a financial interest, shall be void
or voidable solely for this reason, or solely because the director or officer is
present at or participates in the meeting of the Board of Directors or committee
thereof which authorizes the contract or transaction, or solely because his, her
or their votes are counted for such purpose, if:  (1) the material facts as to
his or her relationship or interest and as to the contract or transaction are
disclosed or are known to the Board of Directors or the committee, and the Board
or committee in good faith authorizes the contract or transaction by the
affirmative votes of a majority of the disinterested directors, even though the
disinterested directors be less than a quorum; or (2) the material facts as to
his or her relationship or interest and as to the contract or transaction are
disclosed or are known

<PAGE>

                                                                              14

to the stockholders entitled to vote thereon, and the contract or transaction is
specifically approved in good faith by vote of the stockholders; or (3) the
contract or transaction is fair as to the Corporation as of the time it is
authorized, approved or ratified, by the Board of Directors, a committee
thereof, or the stockholders.  Common or interested directors may be counted in
determining the presence of a quorum at a meeting of the Board of Directors or
of a committee which authorizes the contract or transaction.


                                   ARTICLE III
                      COMMITTEES OF THE BOARD OF DIRECTORS

          SECTION 3.1  APPOINTMENT AND POWERS.  The Board of Directors may from
time to time, by resolution passed by majority of the whole Board, designate one
or more committees, each committee to consist of one or more directors of the
Corporation and a majority of Independent Directors.  The Board of Directors may
designate one or more directors as alternate members of any committee, who may
replace any absent or disqualified member at any meeting of the committee.  The
resolution of the Board of Directors may, in addition or alternatively, provide
that in the absence or disqualification of a member of a committee, the member
or members thereof present at any meeting and not disqualified from voting,
whether or not he, she or they constitute a quorum, may unanimously appoint
another member of

<PAGE>

                                                                              15

the Board of Directors to act at the meeting in the place of any such absent or
disqualified member.  Any such committee, to the extent provided in the
resolution of the Board of Directors, shall have and may exercise all the powers
and authority of the Board of Directors in the management of the business and
affairs of the Corporation, and may authorize the seal of the Corporation to be
affixed to all papers which may require it, except as otherwise provided by law.
Unless the resolution of the Board of Directors expressly so provides, no such
committee shall have the power or authority to declare a dividend or to
authorize the issuance of stock.  Any such committee may adopt rules governing
the method of calling and time and place of holding its meetings.  Unless
otherwise provided by the Board of Directors, a majority of any such committee
(or the member thereof, if only one) shall constitute a quorum for the
transaction of business, and the vote of a majority of the members of such
committee present at a meeting at which a quorum is present shall be the act of
such committee.  Each such committee shall keep a record of its acts and
proceedings and shall report thereon to the Board of Directors whenever
requested so to do.  Any or all members of any such committee may be removed,
with or without cause, by resolution of the Board of Directors, passed by a
majority of the whole Board.


                                   ARTICLE IV

<PAGE>

                                                                              16

                         OFFICERS, AGENTS AND EMPLOYEES

          SECTION 4.1  APPOINTMENT AND TERM OF OFFICE.  The officers of the
Corporation shall include a President, a Secretary and a Treasurer, and may
include one or more Vice Presidents, one or more Assistant Secretaries and one
or more Assistant Treasurers.  All such officers shall be appointed by the Board
of Directors or by a duly authorized committee thereof.  Any number of such
officers may be held by the same person, but no officer shall execute,
acknowledge or verify any instrument in more than one capacity.  Except as may
be prescribed otherwise by the Board of Directors or a committee thereof in a
particular case, all such officers shall hold their offices at the pleasure of
the Board for an unlimited term and need not be reappointed annually or at any
other periodic interval.  The Board of Directors may appoint, and may delegate
power to appoint, such other officers, agents and employees as it may deem
necessary or proper, who shall hold their offices or positions for such terms,
have such authority and perform such duties as may from time to time be
determined by or pursuant to authorization of the Board of Directors.


          SECTION 4.2  RESIGNATION AND REMOVAL.  Any officer may resign at
anytime upon written notice to the Corporation.  Any officer, agent or employee
of the Corporation may be removed by the Board of Directors, or by a duly
authorized committee

<PAGE>

                                                                              17

thereof, with or without cause at any time.  The Board of Directors or such a
committee thereof may delegate such power of removal as to officers, as agents
and employees not appointed by the Board of Directors or such a committee.  Such
removal shall be without prejudice to a person's contract rights, if any, but
the appointment of any person as an officer, agent or employee of the
Corporation shall not of itself create contract rights.


          SECTION 4.3  COMPENSATION AND BOND.  The compensation of the officers
of the Corporation shall be fixed by the Board of Directors, but this power may
be delegated to any officer in respect of other officers under his or her
control.  The Corporation may secure the fidelity of any or all of its officers,
agents or employees by bond or otherwise.


          SECTION 4.4  PRESIDENT.  The President shall be the chief executive
officer of the Corporation.  He or she shall have general charge of business
affairs of the Corporation.  The President may employ and discharge employees
and agents of the Corporation, except such as shall be appointed by the Board of
Directors, and he or she may delegate these powers.  The President may vote the
stock or other securities of any other domestic or foreign corporation of any
type or kind which may at anytime be owned by the Corporation, may execute any
stockholders' or other consents in respect thereof and may, in

<PAGE>

                                                                              18

his or her discretion, delegate such powers by executing proxies, or otherwise,
on behalf of the Corporation.  The Board of Directors by resolution from time to
time may confer like powers upon any other persons or persons.


          SECTION 4.5  VICE PRESIDENTS.  Each Vice President shall have such
powers and perform such duties as the Board of Directors or the President may
from time to time prescribe.  In the absence or inability to act of the
President, unless the Board of Directors shall otherwise provide, the Vice
President who has served in that capacity for the longest time and who shall be
present and able to act, shall perform all the duties and may exercise any of
the powers of the President.  The performance of any duty by a Vice President
shall, in respect of any other person dealing with the Corporation, be
conclusive evidence of his or her power to act.


          SECTION 4.6  TREASURER.  The Treasurer shall have charge of all funds
and securities of the Corporation, shall endorse the same for deposit or
collection when necessary and deposit the same to the credit of the Corporation
in such banks or depositaries as the Board of Directors may authorize.  He or
she may endorse all commercial documents requiring endorsements for or on behalf
of the Corporation and may sign all receipts and vouchers for payments made to
the Corporation.  He or she shall

<PAGE>

                                                                              19

have all such further powers and duties as generally are incident to the
position of Treasurer or as may be assigned to him or her by the President or
the Board of Directors.


          SECTION 4.7  SECRETARY.  The Secretary shall record all the
proceedings of the meetings of the stockholders and directors in a book to be
kept for that purpose and shall also record therein all action taken by written
consent of directors in lieu of a meeting.  He or she shall attend to the giving
and serving of all notices of the Corporation.  He or she shall have custody of
the seal of the Corporation and shall attest the same by his or her signature
whenever required.  The Secretary shall have charge of the stock ledger and such
other books and papers as the Board of Directors may direct but may delegate
responsibility for maintaining the stock ledger to any transfer agent appointed
by the Board of Directors.  The Secretary shall have all such further powers and
duties as generally are incident to the position of Secretary or as may be
assigned to him or her by the President or the Board of Directors.


          SECTION 4.8  ASSISTANT TREASURERS.  In the absence or inability to act
of the Treasurer, any Assistant Treasurer may perform all the duties and
exercise all the powers of the Treasurer.  The performance of any such duty
shall, in respect of any other person dealing with the Corporation, be
conclusive

<PAGE>

                                                                              20

evidence of his or her power to act.  An Assistant Treasurer shall also perform
such other duties as the Treasurer or the Board of Directors may assign to him
or her.


          SECTION 4.9  ASSISTANT SECRETARIES.  In the absence or inability to
act of the Secretary, any Assistant Secretary may perform all the duties and
exercise all the powers of the Secretary.  The performance of any such duty
shall, in respect of any other person dealing with the Corporation, be
conclusive evidence of his or her power to act.  An assistant Secretary shall
also perform such other duties as the Secretary or the Board of Directors may
assign to him or her.


          SECTION 4.10  DELEGATION OF DUTIES.  In case of the absence of any
officer of the Corporation, or for any other reason that the Board of Directors
may deem sufficient, the Board of Directors may confer for the time being the
powers or duties, or any of them, of such officer upon any other officer or upon
any director.


          SECTION 4.11  LOANS TO OFFICERS AND EMPLOYEES; GUARANTY OF OBLIGATIONS
OF OFFICERS AND EMPLOYEES.  The Corporation may lend money to, or guarantee any
obligation of, or otherwise assist any officer or other employee of the
Corporation or any subsidiary, including any officer or employee who is a
director

<PAGE>

                                                                              21

of the Corporation or any subsidiary, whenever, in the judgment of the
directors, such loan, guaranty or assistance may reasonably be expected to
benefit the Corporation.  The loan, guaranty or other assistance may be with or
without interest, and may be unsecured, or secured in such manner as the Board
of Directors shall approve, including, without limitation, a pledge of shares of
stock of the Corporation.


                                    ARTICLE V
                                 INDEMNIFICATION

          SECTION 5.1  INDEMNIFICATION OF DIRECTORS, OFFICERS, EMPLOYEES AND
AGENTS.  Any person who was or is a party or is threatened to be made a party to
any threatened, pending or completed action, suit or proceeding, whether civil,
criminal, administrative or investigative (including any action or suit by or in
the right of the Corporation to procure a judgment in its favor) by reason of
the fact that he or she is or was a director, officer, employee or agent of the
Corporation, or is or was serving at the request of the Corporation as a
director, officer, employee or agent of another corporation, partnership, joint
venture trust or other enterprise, shall be indemnified by the Corporation, if,
as and to the extent authorized by applicable law, against expenses (including
attorney's fees), judgments, fines and amounts paid in settlement actually and
reasonably incurred by him or her in connection with the defense or

<PAGE>

                                                                              22

settlement of such action, suit or proceeding.  The indemnification expressly
provided by statute in a specific case shall not be deemed exclusive of any
other rights to which any person indemnified may be entitled under any lawful
agreement, vote of stockholders or disinterested directors or otherwise, both as
to action in his or her official capacity and as to action in another capacity
while holding such officer, and shall continue as to a person who has ceased to
be a director, officer, employee or agent and shall inure to the benefit of the
heirs, executors and administrators of such a person.


                                   ARTICLE VI
                                  COMMON STOCK

          SECTION 6.1  CERTIFICATES.  Certificates for stock of the Corporation
shall be in such from as shall be approved by the Board of Directors and shall
be signed in the name of the Corporation by the President or a Vice President,
and by the Treasurer or an Assistant Treasurer, or the Secretary or an Assistant
Secretary.  Such certificates may be sealed with the seal of the Corporation or
a facsimile thereof.  Any of or all of the signatures on a certificate may be a
facsimile.  In case any officer, transfer agent or registrar who has signed or
whose facsimile signature has been placed upon a certificate shall have ceased
to be such an officer, transfer agent or registrar, or in case the authority of
any officer authorized to sign certificates

<PAGE>

                                                                              23

for stock of the Corporation shall have been withdrawn, before such certificate
is issued, it may be issued by the Corporation with the same effect as if he or
she were such officer, transfer agent or registrar, or as if such officer had
the power to sign such a certificate, at the date of issue.


          SECTION 6.2  TRANSFER OF STOCK.  Transfers of stock shall be made only
upon the books of the Corporation by the holder, in person or by duly authorized
attorney, and on the surrender of the certificate or certificates for such stock
properly endorsed.  The Board of Directors shall have the power to make all such
rules and regulations, not inconsistent with the Certificate of Incorporation
and these By-Laws and the law, as the Board of Directors may deem appropriate
concerning the issue, transfer and registration of certificates for stock of the
Corporation.  The Board may appoint one or more transfer agents or registrars of
transfers, or both, and may require all stock certificates to bear the signature
of either or both.


          SECTION 6.3  LOST OR DESTROYED CERTIFICATES.  The Corporation may
issue a new stock certificate in the place of any certificate theretofore issued
by it, alleged to have been lost, stolen or destroyed, and the Corporation may
require the owner of the lost, stolen or destroyed certificate or his or her
legal representative to given the Corporation a bond sufficient to

<PAGE>

                                                                              24

indemnify it against any claim that may be made against it on account of the
alleged loss, theft or destruction of any such certificate or the issuance of
any such new certificate.  The Board of Directors may require such owner to
satisfy other reasonable requirements.


          SECTION 6.4  STOCKHOLDER RECORD DATE.  In order that the Corporation
may determine the stockholders entitled to notice of or to vote at any meeting
of stockholders or any adjournment thereof, or entitled to receive payment of
any dividend or other distribution or allotment of any rights, or entitled to
exercise any rights in respect of any change, conversion or exchange of stock,
or for the purpose of any other lawful action, the Board of Directors may fix,
in advance, a record date, which shall not be more than sixty nor less than ten
days before the date of such meeting, nor more than sixty days prior to any
other action.  Only such stockholders as shall be stockholders of record on the
date so fixed shall be entitled to notice of, and to vote at, such meeting and
any adjournment thereof, or to receive payment of such dividend or other
distribution, or to exercise such rights in respect of any such change,
conversion or exchange of stock, or to participate in such action, as the case
may be, notwithstanding any transfer of any stock on the books of the
Corporation after any record date so fixed.

<PAGE>

                                                                              25

          If no record date is fixed by the Board of Directors, (1) the record
date for determining stockholders entitled to notice of or to vote at a meeting
of stockholders shall be at the close of business on the day next preceding the
date on which notice is given, or, if notice is waived by all stockholders
entitled to vote at the meeting, at the close of business on the day next
preceding the day on which the meeting is held, and (2) the record date for
determining stockholders for any other purpose shall be at the close of business
on the day on which the Board of Directors adopts the resolution relating
thereto.

          A determination of stockholders of record entitled to notice of or to
vote at a meeting of stockholders shall apply to any adjournment of the meeting;
provided, however, that the Board of Directors may fix a new record date for the
adjourned meeting.


                                   ARTICLE VII
                               INVESTMENT POLICIES

          SECTION 7.1.  PERMITTED INVESTMENTS.  The Corporation may from time to
time make such investment of funds of the Corporation as the President or the
Treasurer shall, in the discretion of such officer, consider appropriate
provided, however, that no such investment shall be made or retained if the
making or retention of such investment would result in the disqualification of
the Corporation for taxation as a real estate investment trust as defined in
section 856 ET. SEQ. of the Internal Revenue Code of 1986, as amended.

<PAGE>

                                                                              26

                                  ARTICLE VIII
                                      SEAL

          SECTION 8.1  SEAL.  The seal of the Corporation shall be circular in
form and shall bear, in addition to any other emblem or device approved by the
Board of Directors, the name of the Corporation, the year of its incorporation
and the words "Corporate Seal" and "Delaware".  The seal may be used by causing
it or a facsimile thereof to be impressed or affixed or in any other manner
reproduced.


                                   ARTICLE IX
                                WAIVER OF NOTICE

          SECTION 9.1  WAIVER OF NOTICE.  Whenever notice is required to be
given by statute, or under any provision of the Certificate of Incorporation or
these By-Laws, a written waiver thereof, signed by the person entitled to
notice, whether before or after the time stated therein, shall be deemed
equivalent to notice.  In the case of a stockholder, such waiver of notice may
be signed by such stockholder's attorney or proxy duly appointed in writing.
Attendance of a person at a meeting shall constitute a waiver of notice of such
meeting, except when the person attends a meeting for the express purpose of
objecting at the beginning of the meeting, to the transaction of any business
because the meeting is not lawfully called or convened.  Neither the business to
be transacted at, nor the purpose of, any regular or special meeting of the
stockholders, directors or members of a

<PAGE>

                                                                              27

committee of directors need be specified in any written waiver of notice.


                                    ARTICLE X
                           CHECKS, NOTES, DRAFTS, ETC.

          SECTION 10.1   CHECKS, NOTES, DRAFTS, ETC.  Checks, notes, drafts,
acceptances, bills of exchange and other orders or obligations for the payment
of money shall be signed by such officer or officers or person or persons as the
Board of Directors or a duly authorized committee thereof may from time to time
designate.


                                   ARTICLE XI
                                   AMENDMENTS

          SECTION 11.1   AMENDMENTS.  These By-Laws or any of them may be
altered or repealed, and new By-Laws may be adopted, by the stockholders by vote
at a meeting.  The Board of Directors shall also have power, by a majority vote
of the whole Board of Directors, to alter or repeal any of these By-Laws, and to
adopt new By-Laws.

<PAGE>

                                                                              28

                                   ARTICLE XII
                                EMERGENCY BY-LAWS

          SECTION 12.1   EMERGENCY BY-LAWS.  The Emergency By-Laws provided in
this Section 12.1 shall be operative during any emergency in the conduct of the
business of the corporation resulting from an attack on the United States or on
a locality in which the corporation conducts its business or customarily holds
meetings of its Board of Directors or its stockholders, or during any nuclear or
atomic disaster, or during the existence of any catastrophe, or other similar
emergency condition, as a result of which a quorum of the Board of Directors or
a standing committee thereof cannot readily be convened for action
notwithstanding any different provision in the preceding By-Laws or in the
Certificate of Incorporation or in the law.  To the extent not inconsistent with
the provisions of this Section, The By-Laws of the Corporation shall remain in
effect during any emergency and upon its termination the Emergency By-Laws shall
cease to be operative.  Any amendments of these Emergency By-Laws may make any
further or different provision that may be practical and necessary for the
circumstances of the emergency.

          During any such emergency:  (A) A meeting of the Board of Directors or
a committee thereof may be called by any officer or director of the Corporation.
Notice of the time and place of the meeting shall be given by the person calling
the meeting to such of the directors as it may be feasible to reach by any

<PAGE>

                                                                              29

available means of communication.  Such notice shall be given at such time in
advance of the meeting as circumstances permit in the judgment of the person
calling the meeting; (B) The director or directors in attendance at the meeting
shall constitute a quorum; (C) The officers or other persons designated on a
list approved by the Board of Directors before the emergency, all in such order
of priority and subject to such conditions and for such period of time (not
longer than reasonably necessary after the termination of the emergency) as amy
be provided in the resolution approving the list, shall, to the extent required
to provide a quorum at any meeting of the Board of Directors, be deemed
directors for such meeting; (D) The Board of Directors, either before or during
any such emergency, may provide, and from time to time modify, lines of
succession in the event that during such emergency any or all officers or agents
of the corporation shall for any reason be rendered incapable of discharging
their duties; (E) The Board of Directors, either before or during any such
emergency, may, effective in the emergency, change the head office or designate
several alternative head offices or regional offices, or authorize the officers
so to do; and (F) To the extent required to constitute a quorum at any meeting
of the Board of Directors during such an emergency, the officers of the
corporation who are present shall be deemed, in order of rank and within the
same rank in order of seniority, directors for such meeting.

<PAGE>

                                                                              30

          No officer, director or employee acting in accordance with any
Emergency By-Laws shall be liable except for willful misconduct.

          These Emergency By-Laws shall be subject to repeal or change by
further action of the Board of Directors or by action of the stockholders.


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<MULTIPLIER> 1,000
<CURRENCY> US DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-START>                             JAN-01-1994
<PERIOD-END>                               DEC-31-1994
<EXCHANGE-RATE>                                      1
<CASH>                                           2,897
<SECURITIES>                                         0
<RECEIVABLES>                                1,263,899<F1>
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0<F2>
<PP&E>                                               0
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                               1,319,995
<CURRENT-LIABILITIES>                                0<F3>
<BONDS>                                        760,394
<COMMON>                                           383
                                0
                                          0
<OTHER-SE>                                     517,084
<TOTAL-LIABILITY-AND-EQUITY>                 1,319,995
<SALES>                                              0
<TOTAL-REVENUES>                               109,285
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                                 6,112
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              78,206
<INCOME-PRETAX>                                 24,967
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                             24,998
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                (9,855)
<CHANGES>                                            0
<NET-INCOME>                                    15,143
<EPS-PRIMARY>                                      .40
<EPS-DILUTED>                                        0
<FN>
<F1>Loan receivable does not include accrued interest.
<F2>Classified Balance Sheet is not presented.
<F3>Classified Balance Sheet is not presented.
</FN>
        

</TABLE>


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