CORPORATE REALTY INCOME FUND I L P
10-K, 2000-04-17
REAL ESTATE
Previous: INTEGRATED SPATIAL INFORMATION SOLUTIONS INC /CO/, 4, 2000-04-17
Next: TRENWICK GROUP INC, DEF 14A, 2000-04-17





                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-K

                        FOR ANNUAL AND TRANSITION REPORTS
                     PURSUANT TO SECTIONS 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

(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, 1999

                                       OR

[_]    TRANSITION  REPORT  PURSUANT  TO  SECTION  13 OR 15(d) OF THE  SECURITIES
       EXCHANGE ACT OF 1934

                         Commission File Number: 0-15796

                      CORPORATE REALTY INCOME FUND I, L. P.
             (Exact Name of Registrant as Specified in Its Charter)

         Delaware                                             13-3311993
(State or Other Jurisdiction of                            (I.R.S. Employer
Incorporation or Organization)                            Identification No.)

475 Fifth Avenue, New York, NY                                    10017
(Address of Principal Executive Offices)                       (Zip Code)

Registrant's telephone number, including area code: 212-696-0701

Securities registered pursuant to Section 12(b) of the Act:

    Title of Each Class          Name of Each Exchange on Which Registered
    -------------------          -----------------------------------------

    None                         Not Applicable

Securities registered pursuant to Section 12(g) of the Act:

                     Depositary Units of Limited Partnership

                                (Title of Class)

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 [_]


<PAGE>


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. |X|

Documents Incorporated by Reference in Part IV of this Form 10-K

       None.


<PAGE>


                      CORPORATE REALTY INCOME FUND I, L. P.

                           Annual Report on Form 10-K

                                December 31, 1999

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                PAGE
                                                                                                ----

<S>                                                                                              <C>
PART I ......................................................................................    1

Item 1.  Business ...........................................................................    1

Item 2.  Properties .........................................................................    6

Item 3.  Legal Proceedings ..................................................................   12

Item 4.  Submission of Matters to a Vote of Security-Holders ................................   13

PART II .....................................................................................   14

Item 5.  Market for Registrant's Securities and Related Security-Holder Matters .............   14

Item 6.  Selected Financial Data ............................................................   15

Item 7.  Management's Discussion and Analysis of Financial Condition and
             Results of Operations ..........................................................   16

Item 7A.  Quantitative and Qualitative Disclosures About Market Risk ........................   19

Item 8.  Financial Statements and Supplementary Data ........................................   20

Item 9.  Changes in and Disagreements with Accountants on Accounting and Financial Disclosure   20

PART III ....................................................................................   21

Item 10.  Directors and Executive Officers of the Registrant ................................   21

Item 11.  Executive Compensation ............................................................   22

Item 12.  Security Ownership of Certain Beneficial Owners and Management ....................   23

Item 13.  Certain Relationships and Related Transactions ....................................   24

ITEM IV .....................................................................................   26

Item 14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K ..................   26
</TABLE>



<PAGE>


                                     PART I


Item 1.  Business.

General

     Corporate Realty Income Fund I, L.P.  ("Registrant")  is a Delaware limited
partnership  organized  on November 25, 1985  pursuant to the  Delaware  Revised
Uniform  Limited  Partnership  Act. The general  partners of Registrant are 1345
Realty  Corporation,  a Delaware  corporation (the "Corporate General Partner"),
and Robert F. Gossett, Jr. (the "Individual General Partner") (collectively, the
"General  Partners").   The  limited  partners  of  Registrant  are  hereinafter
collectively referred to as the "Limited Partners."

     Registrant  organized two subsidiaries in March 1999 in connection with the
financing  of its  property  at 475  Fifth  Avenue,  New  York,  New  York.  One
subsidiary, 475 Fifth Avenue Limited Partnership (the "Subsidiary Partnership"),
a Delaware limited partnership, owns 475 Fifth Avenue. The other subsidiary, 475
Fifth-GP, Inc. (the "Subsidiary  Corporation"),  a Delaware corporation,  is the
sole  general  partner of the  Subsidiary  Partnership.  Registrant  is the sole
limited partner of the Subsidiary Partnership,  with a 99% interest in all items
of income, gain, loss, and deduction, and the sole shareholder of the Subsidiary
Corporation.

     Registrant's  business  consists  of  owning  and  leasing  to  others  the
properties described in Item 2 below.  Registrant's  properties are leveraged as
described below.

     On March 26, 1986,  Registrant  commenced an offering (the  "Offering")  of
$80,000,000 of depositary units of limited  partnership  interest (the "Units").
Registrant  terminated the Offering in September 1987,  having issued  3,200,000
Units ($80,000,000) and received net proceeds from the Offering (after deduction
for organization and offering expenses of $5,948,103)  aggregating  $74,051,897.
Since  the  Offering,  Registrant  has  invested  aggregate  funds in  excess of
$100,000,000  (including  $40,000,000  of financing  proceeds) in acquiring  and
improving its properties, which currently number seven.

     Rental revenue from the following  tenants at Registrant's  properties each
accounted for more than 10% of Registrant's total rental revenue for each of the
years ended December 31, 1997, 1998 and 1999:

     a. For 1997, GTE Directories Corporation ("GTE") as tenant in the Directory
Building  (16%);  and The Austin  Company  ("Austin")  as a tenant in the Austin
Place Building (10%).

     b. For 1998, GTE as tenant in the Directory Building (14%).

     c. For 1999, GTE as tenant in the Directory Building (16%).

475 Fifth Avenue Loan

     On August 9, 1999,  the  Subsidiary  Partnership  obtained a first mortgage
loan (the "475 Loan") from Heller  Financial,  Inc.  ("Heller") in the amount of
$32,000,000. On such date, Registrant paid down approximately $23,381,000 of the
Fleet Loan (see "Fleet  Bank Loan"  below) to release the lien of the Fleet Loan
from 475 Fifth Avenue and subject the property to the lien of the 475 Loan.  The
balance of proceeds  borrowed by the  Subsidiary  Partnership  from Heller after
payment  of loan  broker  fees and  costs of  approximately  $329,000  and other
closing  costs of  approximately  $505,000,  were used to  provide  cash to fund
capital  improvements  and  leasing  costs at 475 Fifth  Avenue  and to  augment
working capital. As of March 23, 2000, the outstanding  principal balance of the
475 Loan was approximately $31,891,000.


                                       1
<PAGE>


     The 475 Loan is evidenced by a Consolidated and Restated Promissory Note, a
Mortgage  Consolidation,  Assignment  of Rents,  Security  Agreement and Fixture
Filing, and a Hazardous Substance Indemnification  Agreement (collectively,  the
"475 Loan Agreements").

     The 475 Loan matures on  September 1, 2009 and bears  interest at a rate of
8.27% per  annum.  The 475 Loan  requires  monthly  payments  of  interest  plus
principal  payments  based  on a  30-year  amortization  schedule.  The  monthly
payments amount to $240,855.

     No prepayments are permitted, in whole or in part, prior to the fourth loan
year  (commencing  September 2, 2002).  From  September 2, 2002,  the Subsidiary
Partnership  may prepay the 475 Loan,  in full but not in part, on the first day
of any  calendar  month and upon at least 30 days' prior  written  notice,  upon
payment of all accrued and unpaid interest and any fees and costs, together with
an additional payment equal to the greater of (i) an amount equal to one percent
(1%) of the then outstanding principal amount or (ii) a yield maintenance amount
equal to the  present  value of a series of monthly  amounts  assumed to be paid
from the date of prepayment through the maturity date of the 475 Loan. The yield
maintenance  amount  preserves  for Heller a fixed yield tied to a United States
Treasury  obligation  with a term equal to that remaining on the 475 Loan on the
date of prepayment.

     Any payments not received by Heller  within 10 days after the due date will
incur a late charge equal to five  percent  (5%) of the amount of such  payment.
Overdue amounts,  whether at maturity,  by acceleration,  or otherwise will bear
interest at a rate equal to five  percent  (5%) above the  otherwise  applicable
interest rate.

     The 475 Loan is secured by a first mortgage lien, an assignment of rents, a
security  agreement,  and a fixture  filing on 475 Fifth  Avenue,  including the
improvements,  machinery,  equipment,  mechanical  systems,  personal  property,
management contracts, permits, certificates,  licenses, agreements,  trademarks,
tradenames, books and records, and any monies on deposit with or for the benefit
of Heller relating to this property.  This loan also is secured by an assignment
of Registrant's management agreement with the Subsidiary Partnership.

     The 475 Loan established the following four separate reserves:

     1. The first, a property tax reserve,  requires monthly payments sufficient
to enable  Heller to pay all real estate taxes  against 475 Fifth Avenue  before
they become due and payable;

     2. The second,  a  replacement  reserve,  was funded  with  $200,000 of the
proceeds  of the 475  Loan.  This  reserve  is to be  utilized  to fund  capital
improvements  reasonably  approved in advance by Heller. The replacement reserve
accrues  interest for the Subsidiary  Partnership's  benefit at a  "non-personal
money market  rate." If the balance of this reserve  falls below  $200,000,  the
Subsidiary Partnership must make monthly deposits of $4,000 until the balance of
the replacement  reserve equals  $200,000.  As of April 13, 2000, the Subsidiary
Partnership  had not  utilized  any funds from the  replacement  reserve and the
balance in this account was approximately $202,290;

     3. The third, a capital improvements reserve, was funded with $1,967,000 of
the  proceeds of the 475 Loan.  This  reserve is to be utilized to fund  capital
improvements  determined in the Subsidiary  Partnership's  sole discretion.  The
capital improvements  reserve accrues interest for the Subsidiary  Partnership's
benefit  at a  "non-personal  money  market  rate."  As of April 13,  2000,  the
Subsidiary  Partnership had not funded any capital improvements from the capital
improvements   reserve  and  the  balance  in  this  account  was  approximately
$1,990,332; and


                                       2
<PAGE>


     4. The fourth, a tenant  improvements and leasing reserve,  was funded with
$850,000 of the proceeds of the 475 Loan. This reserve is to be utilized to fund
specified tenant  improvements and leasing  commissions at 475 Fifth Avenue. The
Subsidiary   Partnership  has  utilized  this  entire  reserve  to  fund  tenant
improvements and leasing commissions.

     The 475 Loan  Agreements  require  Heller's  prior  written  consent to the
execution or material  modification  or amendment of any lease of 15,000 or more
rentable square feet at 475 Fifth Avenue.

     An event of default under the 475 Loan Agreements includes the following:

     1. the failure to make any payment within 10 days of the due date thereof;

     2. any sale or transfer of 475 Fifth Avenue or any interest  therein or any
controlling interest therein;

     3. the imposition of any lien against 475 Fifth Avenue; and

     4. filing of any petition  under the United States  Bankruptcy  Code or any
similar law or regulation by or against Registrant,  the Subsidiary Partnership,
or the Subsidiary Corporation.

     Upon the  occurrence of an event of default under the 475 Loan  Agreements,
Heller may enforce one or more of its remedies, including the following:

     1. the right to declare  all  principal,  interest,  and other  amounts due
under the 475 Loan to be due and payable immediately;

     2. the right to require that 475 Fifth  Avenue  (including  all  equipment,
fixtures,  agreements,  and other rights and interests relating thereto) be sold
at auction to the highest bidder; and

     3. to take possession of, manage, and collect the rents from the property.

     The  Subsidiary  Partnership  and Robert F.  Gossett,  Jr., the  Individual
General Partner of Registrant, have agreed to indemnify and hold harmless Heller
and its officers,  directors,  employees,  shareholders,  agents, and affiliates
from and against any and all liabilities,  obligations,  deficiencies,  demands,
claims,  actions,   assessments,   losses,  costs,  expenses,  interest,  fines,
penalties,  and  damages  resulting  from or arising  out of or by virtue of the
presence of hazardous  materials on or from 475 Fifth Avenue.  Mr.  Gossett also
has  assumed  joint and  several  liability  to pay Heller for  certain  losses,
damages, costs, and expenses incurred by Heller in connection with the 475 Loan.

Fleet Bank Loan

     Registrant's  properties,  other than 475 Fifth Avenue,  are subject to the
lien of a first mortgage line-of-credit loan (the "Fleet Loan") from Fleet Bank,
National  Association  ("Fleet").  On August 9, 1999, the Fleet Loan was divided
into the following two notes: a note in the amount of $22,594,880 and secured by
a mortgage on 475 Fifth Avenue, which note was repaid in full to Fleet and which
mortgage was consolidated with and into Heller's mortgage on that property; and,
a note in the  amount of  $26,405,120  and  secured  by  Registrant's  six other
properties. As of March 24, 2000, the outstanding principal balance of the Fleet
Loan was approximately $23,433,561.

     The Fleet Loan is evidenced by a Secured Promissory Note, a Loan Agreement,
an Environmental Compliance and Indemnification  Agreement, a First Amendment of
Loan  Agreement  and


                                       3
<PAGE>


Note,  a Second  Amendment  of Loan  Agreement,  and a Third  Amendment  of Loan
Agreement  and  Second  Amendment  of  Note   (collectively,   the  "Fleet  Loan
Agreements").  The Fleet Loan is secured by a first mortgage lien, an assignment
of  rents,  a  security  agreement,  and a  fixture  filing  on and from each of
Registrant's   properties,   other  than  475  Fifth   Avenue,   including   the
improvements,  equipment,  furnishings,  proceeds,  books and  records,  and all
payments  related thereto,  which consists of the following six properties:  the
Monterey Park Building  (formerly the American Color Building and the GE Medical
Systems Office Building);  the Directory  Building;  the Tumi Building (formerly
the Austin Place Building);  the Flatiron  Building;  the Marathon Oil Building;
and the Alamo Towers.

     The Fleet Loan matures on  September  24, 2000 and Fleet is not required to
fund any further advances. The Fleet Loan requires payment of a front-end fee in
an amount  equal to one and one-half  percent  (1.5%) of the amount of the total
loan commitment,  which amounts have aggregated  approximately $711,000 to date,
none of which were paid in 1999.  In addition,  for each six month period ending
September 30 and March 31,  Registrant  must pay an unused loan  commitment  fee
equal to one-half  percent (0.5%) of the difference  between the average maximum
loan commitment for the period and the average outstanding  principal balance of
the Fleet Loan for such period. In 1999,  Registrant paid approximately  $12,344
in such fees.

     The Fleet Loan  bears  interest  on each  advance of funds from the date of
such advance at Fleet's Peg Rate, plus one-half  percent (0.5%) per annum or, if
Registrant so chooses, at the LIBOR rate (offered rates for Eurodollar deposits)
or other market rate offered to Fleet (any such rate, a "Fixed Rate"),  plus two
percent  (2.0%) per annum.  The Peg Rate is the rate announced from time to time
by Fleet as a means of pricing some of its loans to customers  (not  necessarily
the lowest rate actually charged to any customer class or category).  Registrant
may elect to pay interest based on a Fixed Rate on the whole or a portion of the
outstanding  principal  amount,  upon notice to Fleet, but only in amounts of at
least $1,000,000 and in additional  integral multiples of $100,000.  As of March
24, 2000,  the Peg Rate was 8.75%  (interest  using this rate would be at 9.25%)
and the  180-day  Fixed Rate was 5.9125%  (interest  using this rate would be at
7.9125%). The entire aggregate outstanding balance of the Fleet Loan as of March
24, 2000 bears interest at the rate of 7.9125%.

     The Fleet  Loan  requires  monthly  payments  of  interest  plus  principal
payments equal to 1/500th of the then outstanding  principal balance.  The Fleet
Loan may be  prepaid at any time,  on notice,  in whole or in part (a minimum of
$1,000,000 and additional  integral multiples of $100,000).  Any such prepayment
will be without premium or penalty with respect to funds bearing  interest based
on the Peg Rate or, if the  prepayment is made on the last day of the applicable
interest  period,  with respect to funds bearing interest based on a Fixed Rate;
however,  a prepayment  at any other time of funds bearing  interest  based on a
Fixed Rate will require  payment of a breakage  fee,  which  guarantees  Fleet a
fixed rate yield maintenance tied to United States Treasury  obligations for the
period from the date of prepayment to the end of the applicable interest period.
No breakage fee was required to be paid to Fleet in  connection  with the August
1999 prepayment of the note secured by 475 Fifth Avenue. Amounts repaid to Fleet
may be  reborrowed  by  Registrant  provided,  however,  that amounts  repaid in
monthly amortization payments may not be reborrowed.

     Any  payments  not received by Fleet within 10 days after the due date will
incur a late charge equal to four  percent  (4%) of the amount of such  payment.
Overdue amounts,  whether at maturity,  by acceleration,  or otherwise will bear
interest at a rate equal to four  percent  (4%) above the  otherwise  applicable
interest rate.

     The  Fleet  Loan  Agreements   contain   continuing   covenants   regarding
Registrant's financial condition and the conduct of its operations. Registrant's
debt service  coverage ratio (the ratio of the sum of cash from  operations plus
certain  fees paid to the  General  Partners  to a  constant  loan  amortization



                                       4
<PAGE>


payment)  cannot be less than 1.40 to 1.0 and its loan to value ratio (the ratio
of the outstanding principal balance of the Fleet Loan to the appraised value of
the secured  properties)  cannot exceed  fifty-five  percent (55%). In addition,
Registrant must maintain a liquid net worth (cash, short-term  investments,  and
marketable  securities) of at least  $2,000,000.  The Fleet Loan Agreements also
provide that  Registrant  may distribute to its partners up to 90% of the sum of
its operating net income plus depreciation and amortization,  including any step
rent adjustments.  Compliance with this  distribution  provision is tested as of
the last day of each fiscal  quarter for the preceding 12  consecutive  calendar
months.  Registrant  must also obtain Fleet's  consent,  not to be  unreasonably
withheld or delayed,  to any lease of 10,000 or more rentable square feet (5,000
square feet for Alamo Towers).  Registrant may not incur unsecured debt owing to
the General Partners in amounts in excess of $3,000,000.

     Registrant has  calculated  that its cash  distributions  for the 12 months
ended  December 31, 1999 exceeded the limit imposed by the Fleet Loan  Agreement
by approximately $173,000. As a consequence,  Registrant has informed Fleet that
it will increase to  $10,000,000  the  amortization  payment it will make on the
Fleet  Loan  upon the sale of the  Flatiron  Building.  Registrant  has  further
informed Fleet that if such  amortization  payment is not made on or before June
30, 2000,  Registrant,  until it makes this $10,000,000 payment,  will (i) limit
quarterly  distributions to the current level of $.30 per Unit and (ii) increase
its liquid net worth requirement by $173,000 to $2,173,000.  Although Registrant
has  solicited  offers to purchase the  Flatiron  Building,  Registrant  has not
entered  into  any  agreement  to sell the  Flatiron  Building  and  there is no
assurance when or if it will sell this building or the terms of any such sale.

     Fleet's mortgage lien against any of Registrant's  secured  properties will
be  released  only upon  payment of an amount  equal to 110% of the loan  amount
allocated  to such  property.  In addition,  such lien will be released  only if
Registrant's  remaining  properties  satisfy the debt service coverage ratio and
loan to value ratio.

     Upon the occurrence of an event of default under the Fleet Loan  Agreements
(which  includes the failure to make any payment  within 10 days of the due date
thereof and a failure to comply with its financial covenants which continues for
60 days), Fleet may enforce one or more of its remedies,  including the right to
(i) declare all  principal  and interest on the Fleet Loan to be due and payable
immediately,  (ii)  require  any  or  all  of  Registrant's  secured  properties
(including all equipment,  fixtures,  agreements, and other rights and interests
relating thereto) to be sold at auction to the highest bidder, and (iii) collect
any and all rents from the properties.

     Registrant  has also agreed to indemnify  and hold  harmless  Fleet and its
officers,  directors,  employees,  agents,   representatives,   contractors  and
subcontractors, and their respective successors and assigns from and against any
and all claims,  liability,  costs,  and  expenses  arising out of the  presence
and/or  clean-up of hazardous  materials on or  affecting  Registrant's  secured
properties.

Financing Policies

     The General Partners expect to approximate  Registrant's original intention
of a loan to value ratio of 50%.  Accordingly,  it is expected that Registrant's
total  borrowings will approximate 50% of the sum of (i) the appraised values of
its  five  remaining  original  properties  plus  (ii)  the  purchase  price  of
additional  properties acquired by Registrant.  Registrant is not limited by its
Partnership Agreement as to borrowing for any individual property; the aggregate
borrowings  on all  properties  may not exceed an amount equal to the sum of (x)
60% of the aggregate  purchase price of all properties  which are not refinanced
plus (y) 80% of the aggregate value of all refinanced properties. As of December
31, 1999, Registrant had a loan to value ratio of approximately 53.8%.


                                       5
<PAGE>


     The Fleet Loan and the 475 Loan have  enabled  Registrant  to  acquire  and
improve  properties,  but have  increased  the  risk of loss on its  properties.
Registrant  may acquire  additional  properties,  the purchase of which would be
funded  out of the  proceeds  of sale of one or  more  of  Registrant's  current
properties.  Registrant  has no current  agreements  to sell any of its existing
properties. To be profitable, Registrant's properties must generate cash flow in
amounts  sufficient  to not only cover  operating  expenses  but also to pay all
financing costs.

     Registrant's  objectives  in making its  investments  continue to be to (i)
preserve  and protect  Registrant's  capital;  (ii)  provide  long term  capital
appreciation, generating long term capital gains for federal income tax purposes
upon sale of the  properties;  (iii) build up equity  through the  reduction  of
mortgage loans encumbering the properties;  and (iv) provide cash  distributions
from operations which may be partially tax-sheltered. There is no assurance that
these objectives will be achieved.

Competition

     The Directory Building is fully leased to a single tenant on a net lease or
substantially  equivalent  basis  and  does  not  face  competition  from  other
properties  during the terms of such lease.  However,  upon  termination of this
lease, and for any of Registrant's  other properties,  Registrant does, and will
continue to, compete with other  properties  for tenants.  Depending upon market
conditions  and  occupancy  rates  at the time and  place  of any  vacancies  in
Registrant's  properties,  there is  currently  and there may be, in the future,
intense  competition in obtaining  tenants to fill such vacancies.  Furthermore,
such  competition  has resulted and may result,  because of reduced rental rates
and required concessions to tenants, in decreases in the rental revenue received
by Registrant and capital  outlays  necessary to fund tenant  improvements.  See
Item 2 -  "Properties"  for a discussion  of market  conditions  in the areas in
which Registrant currently competes for tenants.

Employees

     Registrant   currently  employs  15  persons  (3  of  which  are  part-time
employees).  The business of Registrant is managed by the General Partners.  See
Item 10 - "Directors  and Executive  Officers of the  Registrant"  and Item 13 -
"Certain Relationships and Related Transactions."

Item 2.  Properties.

Monterey Park Building
(formerly American Color Building and GE Medical Systems Office Building)

     On July 10, 1986,  Registrant acquired the Monterey Park Building,  located
in  Monterey  Park,  California,  for  approximately  $4,182,000,  inclusive  of
acquisition  fees.  Registrant  owns fee title to the Monterey Park Building and
its 90,000 square feet of underlying land, subject to the lien of the Fleet Loan
(See Item 1. - "Business-Fleet  Bank Loan").  The property was built in 1985 and
contains 20,250 net rentable square feet, of which  approximately  71% is office
space and the remainder is warehouse space.  The building  contains an unusually
high percentage of office space for a mixed use property, but Registrant prefers
to avoid  reconfiguring  the space,  both to avoid the construction  cost and to
obtain the higher rates for office space.  As of March 24, 2000, the property is
approximately  44.9%  leased,  with  9,085  square  feet  leased to the  General
Services Administration (as discussed below).

     In March  1999,  Registrant  executed  a lease  with the  General  Services
Administration (for the U.S. Census Bureau) for 9,085 square feet (approximately
75% of which is office space). The lease provides for a 17 month term commencing
July 1, 1999 and ending  November 30, 2000, at a gross rent of


                                       6
<PAGE>


$21.15 per square foot (approximately $192,167 in annual gross rent). Registrant
expended approximately $79,900 in 1999 in tenant improvements in connection with
this lease.

     In July 1999,  American Color Graphics,  Inc. ("American Color") terminated
its  lease  for 9,650  square  feet in the  building,  upon  payment  of a lease
cancellation fee of $140,000. This fee represented approximately 50% of American
Color's  lease  obligations  for the then  remaining  lease  term of two  years.
American Color had paid a net rent of $9.00 per square foot, plus  reimbursement
of its proportionate share of operating expenses.

     The sole  tenant,  the  General  Services  Administration,  will vacate the
building  upon  expiration  of the  lease  term  at the  end of  November  2000.
Registrant  prefers  to find a single  tenant  for the  entire  building  and is
marketing the space accordingly.

     Market  conditions in the Monterey Park area have improved in recent years.
The vacancy rate for commercial  properties in such area  approximates  4.1% for
office buildings and 12.8% for mixed (office and industrial) space. The Monterey
Park Building is situated next to a 200,000 square foot Public Storage  facility
which,  like  the  Monterey  Park  Building,  consists  of a front  office  with
warehouse  space in the rear.  Such  facility  is  currently  approximately  91%
occupied;  rents  approximate  $6.36 per square  foot.  Gross rents  approximate
$21.00 per square  foot for  office  space and $13.00 per square  foot for mixed
office/warehouse space in this area.

The Directory Building (formerly, the IBM Building)

     On October 27, 1986, Registrant acquired the Directory Building, located in
Las Colinas, Texas, for a purchase price of approximately $24,580,000, inclusive
of acquisition fees. Registrant owns fee title to the Directory Building and its
6.67  acres of  underlying  land,  subject  to the lien of the Fleet  Loan.  The
Directory  Building  was built in 1982 and  contains  approximately  152,100 net
rentable square feet (reduced from 154,300 square feet during IBM's tenancy).

     The  building is 100%  leased to GTE  pursuant to a lease dated as of April
20, 1994, as subsequently amended by amendments dated as of July 29, 1994 and as
of February 22, 1995.  The initial  term of the lease  expires on September  30,
2000,  subject to a five-year  renewal option at a rate equal to 95% of the then
market rate.  Registrant  and GTE have  engaged in  negotiations  concerning  an
extension of the lease for a three year term, but a definitive agreement has yet
to be reached.  There is no assurance that the GTE lease will be extended or the
terms of any such extension.

     The amended lease  requires  approximate  monthly rent of $173,800  through
September 30, 2000. GTE must also pay additional  rent equal to excess  electric
charges and operating expenses over base levels.

     Registrant incurred  approximately  $63,350 in capital  expenditures at the
building  during 1999,  in  connection  with  replacement  of the fire alarm and
panel. In connection with the GTE lease,  Registrant has expended  approximately
$2,628,000  for  tenant  improvements,  none of which was in 1999.  In the event
GTE's  lease is  extended,  Registrant  expects to incur  capital  expenditures,
maintenance expenses and leasing commissions aggregating  approximately $850,000
in 2000.  Improvements  would  include ADA  renovations  to the common areas and
certain bathrooms, fire alarm and panel replacement, bathroom lighting and other
upgrades, and sidewalk and gutter repairs.

     The Las Colinas office market includes  approximately  20,018,000  leasable
square feet (approximately 10,988,000 square feet of Class "A" office space), of
which  approximately  84.1% (83.1%


                                       7
<PAGE>


for Class "A" office space) was leased as of December 31, 1999. Weighted average
rental rates for new leases at such properties range from  approximately  $24.65
to $25.53 per square foot.

Tumi Building
(formerly Austin Place Building)

     On December 30, 1986,  Registrant  acquired the Tumi  Building,  a two-wing
office building located in South Plainfield, New Jersey, for a purchase price of
approximately  $16,473,000,  inclusive of acquisition fees.  Registrant owns fee
title to the Tumi Building and its underlying five acres of land, subject to the
lien  of  the  Fleet  Loan.   The  property  was  built  in  1986  and  contains
approximately  106,600  net  rentable  square  feet  for  use as a  multi-tenant
facility (reduced from 108,000 square feet as a single tenant facility).

     As of March 24, 2000,  the property is  approximately  60.0%  leased,  with
45,700 square feet leased to Tumi,  Inc. (as discussed  below) and the remainder
at an average current rent of  approximately  $14.46 per square foot. Such other
leases expire in October 2005 (approximately  10,000 square feet) and March 2014
(approximately 9,600 square feet).

     On  March  9,  1999,   Gdynia  America  Line,   Inc.,  a  tenant  occupying
approximately  21,650  square  feet  (20.3%)  in the  Tumi  Building  filed  for
protection under Chapter 11 of the U.S.  Bankruptcy Code.  Polish Ocean Lines, a
Polish  corporation  owned by the Polish  Government,  is jointly and  severally
obligated under this lease.  On or about April 30, 1999, the lease,  with a term
expiring in May 2007 and annual rental payments of approximately  $446,000,  was
rejected  in the  bankruptcy  proceeding.  During  1999,  Registrant  wrote  off
approximately  $718,000 of deferred rent and other  receivables  attributable to
this lease.  Registrant  has commenced an action in the United  States  District
Court in Newark,  New Jersey against  Polish Ocean Lines,  seeking $4 million in
damages. Registrant has succeeded in serving Polish Ocean Lines in this action.

     Tumi's lease is for 45,700  square feet and expires on January 19, 2009. It
requires  rent  payments  equal to $15.00 per square  foot until  January  2002,
$16.00 per square foot from February 2002 to January 2006, and $17.00 per square
foot from February 2006 to January 2009.  The lease  includes two 5-year renewal
terms,  the first at a base rent of $20.00 per  square  foot and the second at a
then fair market rental.  Tumi is also obligated to pay for its electric current
consumption  and its  proportionate  share  (42.3%) of  increases  in  operating
expenses, taxes, and insurance over base year 1999 levels. In 1999, Tumi's lease
was amended to  increase  Registrant's  obligation  for tenant  improvements  to
$1,045,000  (from  $350,000) in return for  increasing  rent payments to $15 per
square foot (from  $9.00)  until  January  2002 and to $16 per square foot (from
$15) from February 2002 to January 2006.

     South  Plainfield  is  included in the Route 287  submarket  (approximately
6,850,000 square feet of which 11% is vacant) of Middlesex County (approximately
16,400,000  square  feet,  of which 11.2% is vacant).  Average  rents for office
space in such area approximate  $21.00 per square foot.  Registrant has expended
approximately  $3,000,000  for  tenant  improvements,   of  which  approximately
$1,163,100 was incurred in 1999. Registrant expended  approximately  $118,000 in
tenant improvements in 1999 for tenants other than Tumi.

Flatiron Building (formerly, the Cadnetix Building)

     On January 5, 1988,  Registrant acquired the Flatiron Building,  located in
Flatiron  Industrial Park,  Boulder,  Colorado,  for  approximately  $9,003,000,
inclusive  of  acquisition  fees.  Registrant  owns fee  title  to the  Flatiron
Building and its 5 acres of  underlying  land,  subject to the lien of the Fleet
Loan. The


                                       8
<PAGE>


property  contains  approximately  96,000 net rentable  square feet for use as a
multi-tenant  facility  (reduced  from  102,000  square feet as a single  tenant
facility).

     As of March  24,  2000,  Registrant  has  rented  100% of the  space in the
building to various tenants  pursuant to leases providing for an average current
rent of  approximately  $15.98 per square foot  (exclusive  of  expenses).  Such
leases expire in 2000 (approximately 31,822 square feet), in 2001 (approximately
20,421  square  feet),  in 2002  (approximately  16,237 square feet) and in 2003
(approximately 27,264 square feet).

     The  Flatiron  Building is zoned IG  (Industrial  General),  which  permits
office  use  by  manufacturers   and  industrial   users   (including   software
developers), but does not permit general office use by service providers such as
attorneys and accountants.  Registrant does not believe that such classification
adversely  affects its ability to fully lease this building at market rates, and
such classification does not affect any existing tenants.

     Market  conditions  in the  Boulder  area  remain  favorable  for owners of
commercial buildings. The market for the Boulder area contains approximately 9.3
million square feet of commercial space of which  approximately  9.1% is vacant.
Average rents for office space in such area approximate  $16.49 per square foot,
exclusive of expenses.  Registrant has expended approximately $717,600, of which
approximately  $262,200  was  spent in 1999,  for  tenant  improvements  for the
Flatiron Building.

Marathon Oil Building (formerly, the Tenneco Building)

     On March 21, 1988,  Registrant acquired the Marathon Oil Building (formerly
the Tenneco  Building),  an office building located in Oklahoma City,  Oklahoma,
for approximately  $10,736,000,  inclusive of acquisition fees.  Registrant owns
fee title to the Marathon Oil Building  with its 6.1 acres of  underlying  land,
subject to the lien of the Fleet Loan. The property contains 90,925 net rentable
square feet on two floors, plus a 10,016 square foot basement.

     Marathon  and  its  former  affiliate,   Koch  Midstream  Services  Company
("Koch"),  lease approximately 65,000 square feet (including approximately 4,300
in the  basement)  and 22,300 square feet  (including  approximately  550 in the
basement),  respectively,  in the  building.  Marathon's  lease expires in 2001,
subject to two five-year renewal options; Koch's lease also expires in 2001, but
without any renewal option.

     Annual rent under such leases is  approximately  $750,600 ($8.75 per square
foot,  plus $6.00 per square foot for  basement  space).  Marathon and Koch must
also pay additional rent equal to their  proportionate share of any increases in
operating  costs of the  building  after  1996.  Registrant  has  funded  tenant
improvements of approximately $350,000 for Marathon and Delhi, none of which was
expended in 1999.

     Registrant has leased  approximately an additional 5,800 square feet in the
building  for a  five-year  term  ending in  December  2001 at an annual rent of
approximately  $65,000  ($11.00 per square foot,  plus $6.00 per square foot for
basement  space).  Registrant has funded tenant  improvements  of  approximately
$74,000 in connection  with this lease,  none of which was expended in 1999. The
remaining space  (approximately 3.2% of the office space, plus approximately 41%
of the  basement) is vacant and  Registrant  is seeking a tenant for such space;
however,  the space is difficult to rent and would  require  significant  tenant
improvements.  As an alternative,  Registrant may demolish and reconfigure  this
space to improve its marketability. Registrant expended approximately $53,800 on
replacing and upgrading lighting fixtures in the building in 1999.


                                       9
<PAGE>


     Market  conditions in the northwest section of Oklahoma City have continued
recent improvements from the declines  experienced after Registrant acquired the
building.  Such  market  contains  approximately  4.9  million  square  feet  of
commercial  space of which  approximately  11.0% is  vacant.  Average  rents for
commercial  space  range from $8.50 to $18.75 per square  foot,  with a weighted
average  rate of $14.21 per square foot.  Although  the vacancy  rate  increased
slightly during 1999, rental rates continued the increases of recent years.

475 Fifth Avenue

     On December 6, 1996,  Registrant  purchased  the land,  building  and other
improvements  commonly known as 475 Fifth Avenue,  and situated in New York, New
York, for  approximately  $27,440,000  including  capitalized  costs and related
costs.  The  property  contains a  multi-tenant  office  building  comprised  of
approximately 238,000 square feet and is located on the southeast corner of 41st
Street and Fifth Avenue in New York City;  the Subsidiary  Partnership  owns fee
title to 475 Fifth Avenue, subject to the lien of the 475 Loan.

     475 Fifth Avenue is a 23-story  office building with  approximately  20,000
square feet of retail space on the first floor and basement, 213,000 square feet
of office space,  and 5,100 square feet of basement  storage space.  As of March
24, 2000, approximately 94.4% of the rentable square footage in the building was
leased (including  approximately  96.2% of the office space, 83.7% of the retail
space, and 60.0% of the basement  space),  at an average current rent (base rent
plus electric charges and prior year  adjustments) of  approximately  $32.58 per
square foot (approximately $31.07 per square foot of office space and $56.02 per
square foot of retail space). Following is a schedule of the expirations of such
leases.

==========================================================================
                     Approximate                        Avg. Current
Expiration Year      Square Feet       % of Total       Rent/Sq. Ft.
- --------------------------------------------------------------------------
2000                     13,430        5.7%                  $31.05
- --------------------------------------------------------------------------
2001                     19,733        8.3%                  $36.53
- --------------------------------------------------------------------------
2002                      7,191        3.0%                  $33.18
- --------------------------------------------------------------------------
2003                      7,558        3.2%                  $31.67
- --------------------------------------------------------------------------
2004                     19,783        8.3%                  $43.53
- --------------------------------------------------------------------------
2005                     34,410        14.5%                 $37.06
- --------------------------------------------------------------------------
2006                     22,630        9.5%                  $26.90
- --------------------------------------------------------------------------
2007                      6,794        2.9%                  $27.16
- --------------------------------------------------------------------------
2008                     47,399        20.0%                 $26.76
- --------------------------------------------------------------------------
2009                     37,625        15.8%                 $32.27
- --------------------------------------------------------------------------
2010                      7,513        3.2%                  $36.23
==========================================================================

     Registrant's  leases  generally  provide for a base rent,  inclusive  of an
electricity  charge,  plus additional rent in the form of operating  expense and
real estate tax  escalation  factors.  In 1997,  Registrant


                                       10
<PAGE>


commenced a capital improvement  program,  designed to increase rental rates and
the value of the building.  In connection with obtaining the 475 Loan, a capital
reserve  schedule  was  prepared for 475 Fifth  Avenue,  detailing  improvements
aggregating  approximately  $1,840,000  over a 12-year  period.  These and other
improvements that Registrant intends to make include the following:  mechanical,
electrical,  and plumbing  systems,  including  upgrading  objective service and
closets  (approximately  $360,000),  consolidating  DC  service  and  relocating
additional AC service (approximately  $90,000),  purchasing electrical equipment
(approximately  $300,000),  continue  installation  of hot water heating  system
(approximately  $315,000),  and  installation  of  new  riser  and  drain  lines
(approximately  $350,000);  structural repairs,  including roofing,  facade, and
parapet  repairs  (approximately  $415,000)  and  installation  of  new  windows
(approximately   $140,000);   elevator  repairs  and  refurbishment,   including
replacement of controls  (approximately  $345,000);  and  improvements to comply
with building codes and Americans with Disabilities Act requirements,  including
renovation  of  restrooms   (approximately  $240,000)  and  stair  handrail  and
extensions   (approximately   $48,000).   In  1999,  Registrant  funded  capital
improvements   aggregating   approximately   $158,400  and  tenant  improvements
aggregating  approximately  $1,200,300  at 475  Fifth  Avenue.  Certain  capital
improvements  can only be made as tenancies  expire.  Capital  improvements  and
tenant improvements have been, and are expected in the future to be, funded from
working  capital and loan  drawdowns  and from  anticipated  increases in rental
income.

     475 Fifth Avenue is situated in the Grand Central  district of the New York
City midtown market. Such district includes  approximately  50,385,000 aggregate
rentable   square  feet  (vacancy  rate  of   approximately   5.2%),   of  which
approximately 44,485,000 are Class A buildings (5.2% vacancy rate) and 5,900,000
are Class B buildings (5.4% vacancy rate). Asking rents in this district average
approximately  $49.32 per square foot  ($50.23 for Class A buildings  and $42.45
for  Class B  buildings).  The  entire  midtown  market  includes  approximately
236,805,000 aggregate rentable square feet (187,345,000 in Class A buildings and
49,460,000 in Class B  buildings),  an  approximate  3.6% vacancy rate (3.4% for
Class A buildings and 4.5% for Class B buildings),  and average  asking rents of
approximately  $50.50 per square foot  ($53.92 for Class A buildings  and $37.55
for Class B buildings).

Alamo Towers

     On March  17,  1997,  Registrant  purchased  the land,  building  and other
improvements  commonly  known as the Alamo Towers,  and situated in San Antonio,
Texas for approximately  $12,002,000,  including capitalized closing and related
costs.  The Alamo Towers contains a multi-tenant  office  building  comprised of
approximately  196,000  square  feet.  Registrant  owns fee  title to the  Alamo
Towers, subject to the lien of the Fleet Loan.

     The Alamo  Towers  is an  office  building  consisting  of two  stand-alone
8-story towers with approximately  186,000 square feet of office space and 8,000
square feet of basement space. As of March 24, 2000,  approximately 75.8% of the
rentable  square  footage of office space in the Alamo Towers was leased,  at an
average  current rent (base rent plus escalation  adjustments) of  approximately
$14.40 per square foot. Following is a schedule of expiration of such leases.



                                       11
<PAGE>


=============================================================================
                        Approximate                             Avg. Current
Expiration Year         Square Feet      % of Total             Rent/Sq.Ft.
- -----------------------------------------------------------------------------
2000                       29,110        17.0%                  $14.99
- -----------------------------------------------------------------------------
2001                       46,202        26.9%                  $13.59
- -----------------------------------------------------------------------------
2002                       27,784        16.2%                  $14.22
- -----------------------------------------------------------------------------
2003                        6,838        4.0%                   $14.80
- -----------------------------------------------------------------------------
2004                       18,403        10.7%                  $15.61
- -----------------------------------------------------------------------------
2005                        1,822        1.1%                   $15.00
=============================================================================

     The Alamo  Towers has yet to achieve  sustainable  increases  in  occupancy
rates,   primarily   because  of  the  absence  of  a  covered  parking  garage.
Registrant's  planned  significant  capital  improvements for this building were
delayed in large  part  because of the  capital  improvements  made at 475 Fifth
Avenue.  Registrant now intends to fully  implement its program at Alamo Towers.
In  1999,  it  completed  renovation  of the  lobby  in  the  East  Tower  at an
approximate cost of $314,800.  Renovation of the West Tower lobby is expected to
cost  approximately  $400,000.  Registrant also plans to relocate the building's
mechanical plant,  including  replacement of all heating,  ventilation,  and air
conditioning equipment, and upgrade the electrical capacity and distribution, at
an  approximate  cost of  $2,250,000.  Relocation  of  this  plant  will  enable
Registrant  to  construct  a  covered  parking  garage at an  estimated  cost of
$6,000,000.  Construction of the garage is tentatively scheduled for 2001 and is
expected to take six to eight months to complete.  Registrant  also may separate
the heating and air conditioning  systems to better regulate temperature through
the building  (estimated  to cost  $40,000) and recaulk  glass walls and windows
(approximately $200,000). Registrant may install sprinklers on all floors of the
towers, at an estimated cost of $250,000,  but any such installation is unlikely
to occur  in the near  future.  Registrant  intends  to  finance  these  capital
improvements  from the proceeds of loan drawdowns  and/or from proceeds from any
sales of  properties.  In 1999,  Registrant  expended  approximately  $55,500 in
tenant improvements and $532,100 in capital improvements to the Alamo Towers.

     The San Antonio office market includes  approximately  21,190,000 aggregate
rentable square feet, of which approximately  13.7% is currently vacant.  Asking
rents in this market now average $17.14 per square foot. The  north-central  San
Antonio market includes approximately  7,578,000 aggregate rentable square feet,
of which  approximately  12.9% is vacant  and for  which  asking  rents  average
approximately  $17.98 per square foot.  Class B buildings,  including  the Alamo
Towers,  feature an approximate  11.1% vacancy rate and an average asking rental
rate of $16.71 per square foot.

Item 3.  Legal Proceedings.

     Except for its action against Polish Ocean Lines, Inc., Registrant does not
know of any material legal proceedings,  other than ordinary  immaterial routine
litigation  incidental to its business,  pending against or involving Registrant
or any of its  properties.  The action  against  Polish  Ocean  Lines,  Inc.  is
attributable  to the rejection of its  subsidiary's  lease for space in the Tumi
Building.  See "Item 2. Properties - Tumi Building." The action was commenced in
the United States District Court in Newark, New Jersey on November 22, 1999.


                                       12
<PAGE>


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

     There  were  no  matters  submitted  to  a  vote  of  Limited  Partners  or
Unitholders and none were required to be submitted  during the fourth quarter of
the fiscal year covered by this report  through the  solicitation  of proxies or
otherwise.


                                       13
<PAGE>


                                     PART II

Item 5.  Market for Registrant's Securities and Related Security-Holder Matters.

     The Units of Registrant  are not traded in any  established  public trading
market.  Because of certain  provisions of the Internal Revenue Code of 1986, as
amended (the "Code"),  as described below, the General Partners have not applied
to include the Units for quotation or listing on any national or regional  stock
exchange or any other established securities market.

     Registrant has administered a Unit Repurchase Plan since 1995,  pursuant to
which Registrant,  in its discretion,  has purchased outstanding Units. Any such
purchases are made at prices no higher than the lowest current independent offer
quotation.  During 1999, Registrant did not repurchase any Units.  Registrant is
limited by the terms of the Fleet Loan to an  aggregate  of  $3,000,000  in Unit
repurchases. In addition,  repurchases both divert funds otherwise available for
capital   improvements  and  require  a  monthly  reallocation  of  Unitholders'
interests. For these reasons,  Registrant limits future repurchases,  if any, to
the final one or two months of a calendar year. To provide an alternative outlet
for Unit sales,  the General  Partners  and their  affiliates  have,  during any
periods of suspension in Registrant's  Unit Repurchase Plan,  purchased Units on
the same terms and conditions as under the Unit Repurchase Plan.

     Provisions  found in  Section  7704 of the Code have an  adverse  impact on
investors in a "publicly  traded  partnership"  ("PTP").  A PTP is a partnership
whose  interests  are  traded on an  established  securities  market or  readily
tradeable on a secondary  market (or the  substantial  equivalent  thereof).  If
Registrant  were  classified  as  a  PTP,  (i)  Registrant  may  be  taxed  as a
corporation  or (ii) income  derived from an investment  in Registrant  would be
treated as non-passive income.

     The IRS has established  alternative safe harbors that allow interests in a
partnership  to be  transferred  or  redeemed in certain  circumstances  without
causing the partnership to be  characterized  a PTP.  Although the Units are not
listed or quoted for trading on an established securities market, it is possible
that transfers of Units could occur in a secondary  market in sufficient  amount
and frequency to cause Registrant to be treated as a PTP. To the extent that any
proposed transfer of Units in secondary market  transactions would exceed a safe
harbor volume limitation, the proposed transfer will be restricted pursuant to a
policy adopted by Registrant.  Such a restriction could impair the ability of an
investor to liquidate  its  investment  quickly and thus,  possibly  prevent the
reclassification  of Registrant as a corporation  pursuant to Code Section 7704.
It is  anticipated  that  Registrant's  policy will remain in effect  until such
time, if ever, as further  clarification of Code Section 7704 permits Registrant
to lessen the scope of its policy.

     The  General  Partners,  if so  authorized,  will  take  such  steps as are
necessary, if any, to prevent the reclassification of Registrant as a PTP.

     As of April 13, 2000, there were 2,784 Unitholders of record.


                                       14
<PAGE>


     The following  represents per Unit cash  distributions to investors for the
fiscal years ended December 31, 1999 and 1998.

                               Distribution
Quarter Ended                  Per Unit                        Payment Date
- -------------                  -------------                   ------------

December 31, 1999              $ 0.30                          February 2000

September 30, 1999             $ 0.30                          November 1999

June 30, 1999                  $ 0.30                          August 1999

March 31, 1999                 $ 0.30                          May 1999

December 31, 1998              $ 0.30                          February 1999

September 30, 1998             $ 0.30                          November 1998

June 30, 1998                  $ 0.30                          August 1998

March 31, 1998                 $ 0.30                          May 1998

     There are no  material  legal  restrictions  upon  Registrant's  present or
future  ability to make  distributions  in  accordance  with the  provisions  of
Registrant's  Agreement of Limited  Partnership,  as amended through the date of
this report.  However,  the Fleet Loan Agreements limit  distributions to 90% of
the sum of cash from operations,  depreciation and  amortization.  See, however,
Item 7 -  "Management's  Discussion  and  Analysis of  Financial  Condition  and
Results  of  Operations"  for a  discussion  of  economic  conditions  affecting
Registrant's ability to make distributions in the future.

Item 6.  Selected Financial Data

<TABLE>
<CAPTION>
                         Year Ended      Year Ended      Year Ended       Year Ended      Year Ended
                        December 31,    December 31,     December 31,     December 31,   December 31,
                           1999             1998            1997             1996            1995
                      -------------    -------------   -------------    -------------   -------------
<S>                    <C>              <C>             <C>              <C>              <C>
Operating
Revenues                $16,695,999      $19,752,206     $14,958,799       $9,142,369      $9,827,431

Net Loss/Income         $(2,828,104)      $1,930,984       $(420,892)        $677,914      $2,008,688

Net Loss/Income
Per Unit (1)                 $(0.94)           $0.64          $(0.14)           $0.22           $0.62

Total Assets           $107,255,707     $105,748,365    $100,946,968     $102,983,279     $74,460,139

Long-Term
Obligations             $55,539,288      $46,930,800     $41,578,800      $39,955,200      $7,800,000

Distributions
Per Unit
(1)(2)                        $1.20            $1.20           $1.20            $1.20           $1.20
</TABLE>



                                       15
<PAGE>


(1)  Per Unit  numbers  are based on  2,983,531  Units  for 1999 and a  weighted
     average number of Units of 2,986,460,  3,022,492, 3,087,170, and 3,184,222,
     for 1998, 1997, 1996, and 1995, respectively.

(2)  Each year's  distributions  include funds  distributed after the end of the
     year which are attributable to that year.


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

Liquidity and Capital Resources

     At December 31, 1999,  Registrant had cash and receivables of approximately
$3,900,000  as  contrasted   to  accounts   payable  and  accrued   expenses  of
approximately  $2,600,000.  Registrant  measures its liquidity by its ability to
generate  sufficient cash flow from operations to meet its current operating and
debt service  requirements  on a short-term  and long-term  basis.  Registrant's
operations  have provided this  liquidity and are expected to continue to do so.
To the extent additional funds are required,  Registrant would need to refinance
the Fleet Loan and/or sell assets.

     In August 1999,  Registrant  organized 475 Fifth Avenue Limited Partnership
and 475 Fifth-GP, Inc. as wholly-owned subsidiaries.  The Subsidiary Partnership
owns 475 Fifth Avenue and the Subsidiary Corporation is the sole general partner
of the  Subsidiary  Partnership.  Registrant is the sole limited  partner of the
Subsidiary Partnership,  with a 99% interest in all items of income, gain, loss,
and deduction, and the sole shareholder of the Subsidiary Corporation.

     In August 1999, the Subsidiary  Partnership acquired ownership of 475 Fifth
Avenue from  Registrant  and obtained the 475 Loan. The proceeds of the 475 Loan
were  used to pay down  approximately  $23,381,000  of the Fleet  Loan,  to fund
capital  improvements  and  leasing  costs at 475 Fifth  Avenue,  and to augment
working  capital.  Financial  statements of Registrant and its  subsidiaries are
consolidated and intercompany accounts and transactions are eliminated.

     Registrant has been investing  capital in acquiring  additional  properties
and improving its existing and additional  properties  with a view to increasing
its revenues from real estate operations and ultimately  realizing  appreciation
in property values.  Capital resources have been employed since the beginning of
1999 to make the  following  capital  improvements:  approximately  $158,400  in
capital  improvements and $1,200,300 in tenant improvements at 475 Fifth Avenue;
approximately   $1,163,100  in  tenant   improvements   at  the  Tumi  Building;
approximately  $79,900 in tenant improvements and $9,500 in capital improvements
at the Monterey Park Building;  approximately $63,350 in capital improvements at
the  Directory  Building;  approximately  $262,200  in tenant  improvements  and
$39,200 in capital improvements at the Flatiron Building;  approximately $53,800
in capital improvements at the Marathon Oil Building; and approximately $532,100
in capital  improvements  and $55,500 in tenant  improvements  at Alamo  Towers.
Registrant may also require  capital to fund additional  tenant  improvements as
tenancies turn over at its properties as well as further capital improvements at
475 Fifth  Avenue  (estimated  at  $1,840,000)  and Alamo Towers  (estimated  at
$9,140,000).  These additional capital improvements are expected to be made over
several years, as tenancies expire.


                                       16
<PAGE>


     In March 1999, Gdynia America Line, Inc., which leased approximately 20% of
the Tumi Building pursuant to a lease expiring in May 2007, filed for protection
under  Chapter 11 of the U.S.  Bankruptcy  Code.  Polish Ocean  Lines,  a Polish
corporation owned by the Polish Government,  is jointly and severally  obligated
under this lease.  On or about April 30, 1999, the lease,  which required annual
rental  payments of  approximately  $446,000,  was  rejected  in the  bankruptcy
proceeding.  Registrant  has  instituted  suit  against  Polish  Ocean Lines for
amounts due over the eight years  remaining  in the term of the lease.  Although
this lease's rental payments  constituted  only  approximately  three percent of
Registrant's   aggregate   1998   property   revenues,   Registrant   wrote  off
approximately  $718,000  in  deferred  rent and other  receivables  in 1999 as a
result of the  rejection  of this lease.  To the extent all or a portion of this
space is unproductive  for any length of time, and if Registrant is unsuccessful
in collecting damages from Polish Ocean Lines, Registrant may face an additional
capital demand.

     During 1999, Registrant received an aggregate of approximately  $330,000 in
connection  with  early  termination  of  leases:  approximately  $140,000  from
American  Color with respect to the Monterey Park  Building;  and  approximately
$190,000  from 2 tenants at 475 Fifth  Avenue.  To the extent such space remains
vacant,  as in  the  Monterey  Park  Building,  Registrant's  operations  may be
affected  and its  capital  demands  increased.  However,  these  leases did not
represent a significant portion of Registrant's property revenues.

     To date,  Registrant has funded its capital requirements from the 475 Loan,
the Fleet Loan and, previously, out of working capital and through reductions in
distributions to partners.  Registrant's  quarterly distribution to partners for
each of the four  quarters  of 1999 was $0.30 per Unit.  Registrant  intends  to
maintain this level of distributions through 2000 and, if possible,  thereafter.
However,  to the extent  Registrant's  sources of capital are inadequate for its
requirements,  Registrant  may  need  to  reduce  or  suspend  distributions  to
partners,  incur additional  indebtedness,  and/or dispose of one or more of its
properties.

     The 475 Loan and the Fleet Loan have  provided  Registrant  with  available
capital  to acquire  properties,  fund  improvements  and  leasing  commissions,
repurchase outstanding Units, and otherwise fund capital requirements.  The cost
of such financing  ultimately must be offset by increased  property  revenues or
Registrant's operations and capital will be compromised.  The Fleet Loan matures
on September 24, 2000. Registrant  anticipates  satisfying the Fleet Loan out of
the proceeds of a refinancing or a sale of assets.

     Registrant has used working capital reserves provided from the net proceeds
of the Offering,  loan proceeds,  and any undistributed  cash from operations as
its primary source of liquidity.  Registrant generally intends to distribute its
distributable cash from operations to Unitholders.  However,  such distributions
are subject to suspension or reduction to meet capital requirements and are also
limited  by the  Fleet  Loan  Agreements  to 90% of cash  from  operations  plus
depreciation and amortization.

Results of Operations

1999 versus 1998

     Rental revenues decreased by 0.8% from 1998 to 1999,  primarily because the
rejection of the Gdynia  lease in the Tumi Building more  than offset  increased
occupancy and rental rates at the Flatiron Building and, more  importantly,  475
Fifth Avenue.  In addition,  lease  cancellation fees decreased by $3,837,623 in
1999 from the significant  amounts received in 1998 with respect to the Monterey
Park, Tumi, 475 Fifth Avenue,  and Alamo Towers  buildings.  As a result,  total
revenues decreased by 15.5% from 1998 to 1999.


                                       17
<PAGE>


     Interest expense in 1999 increased by 12.5% in 1999 from 1998, both because
of larger loan balances (only a portion of the proceeds of the 475 Loan was used
to pay down the Fleet Loan) and higher interest rates. Depreciation increased by
4.5% in 1999 primarily because of capital improvements made at 475 Fifth Avenue,
the Tumi  Building,  and Alamo Towers during 1997,  1998 and 1999.  Amortization
increased by 75.8% primarily because of the write-off of leasing  commissions on
leases  that were  terminated  early and  financing  costs  under the Fleet Loan
following partial prepayment of the loan.  Property operation expenses increased
by 3.9% in 1999  primarily  because of  increases  in cleaning  and  electricity
attributable to increased occupancy at 475 Fifth Avenue, the Tumi Building,  and
the  Flatiron  Building  and because of higher  real  estate  taxes at 475 Fifth
Avenue,  the Directory  Building,  and the Flatiron  Building.  Management  fees
decreased  by 19.0% in 1999  from  1998  because  of  property  management  fees
computed as a percentage of Registrant's decreased revenues from rental revenues
and lease cancellation  fees.  Professional fees increased by 12.3%, and general
and  administrative  expenses  decreased by 16.9%,  from 1998 to 1999  primarily
because of the  reclassification  of transfer  agent fees and other  expenses as
professional  fees rather than general and  administrative  expenses.  The 46.7%
increase in bad debt  expense is  primarily  attributable  to the  write-off  of
unpaid  rent and  deferred  rent  receivable  from the Gdynia  lease in the Tumi
Building and from tenants vacating space prior to termination of their leases in
475 Fifth Avenue.

     Registrant  realized a net loss of $2,828,104 in 1999 as compared to income
of  $1,930,984  in 1998.  After  adjusting  for  non-cash  items  (depreciation,
amortization  and  bad  debt  expense),   operations  generated  cash  flows  of
approximately  $3,574,475 in 1999 and $7,048,258 in 1998 (a 49.3% decrease). The
significant  decrease in net cash  provided by operating  activities  is largely
attributable  to the  increased  interest  expense  and the  reduction  in lease
cancellation fees from the extraordinary amounts of 1998.

     The  recognition of a net loss is largely due to the non-cash  write-off of
receivables  related to the Gdynia lease at the Tumi Building and several leases
at 475 Fifth Avenue.  Registrant has focused its capital  improvement program at
475 Fifth  Avenue,  which has increased  occupancy and rental rates.  Registrant
intends to implement  its program at Alamo Towers in 2000 and 2001,  with a view
towards leasing vacant space (approximately 24.2% of office space) and releasing
space covered by expiring  leases.  If successful  this will provide  additional
rental revenues with little  additional  operating  expenses (but  necessitating
significant capital expenditures).

1998 versus 1997

     Rental revenues  increased by 4.2% from 1997 to 1998,  primarily because of
increased  occupancy  and  rental  rates  at  475  Fifth  Avenue.  In  addition,
Registrant  received  $4,167,685 in lease cancellation fees in 1998 with respect
to the Monterey Park, Tumi, and 475 Fifth Avenue buildings.  As a result,  total
revenues increased by 32.0% from 1997 to 1998.

     Interest expense in 1998 increased by 3.5% in 1998 from 1997,  primarily as
a result of additional  drawdowns under the Fleet Loan  aggregating  $6,400,000.
Depreciation increased by 7.1% in 1998 primarily because of capital improvements
made at 475 Fifth  Avenue and Alamo  Towers  during 1997 and 1998.  Amortization
increased by 17.7%  primarily  because of additional  financing costs related to
the Fleet Loan.  Management  fees increased by 34.7% in 1998 from 1997 primarily
due to  property  management  fees  computed  as a  percentage  of  Registrant's
increased  rental  revenues.  Professional  fees increased by 50.4% from 1997 to
1998  primarily  because of legal fees incurred in connection  with amending the
Fleet Loan, negotiating lease buyouts, and increased leasing activity. The 93.3%
increase in general and  administrative  expenses in 1998 from 1997 is primarily
attributable  to the  write-off  of deferred  rent  receivable  upon early lease
terminations of approximately $815,300 in 1998 and $158,900 in 1997.


                                       18
<PAGE>


     Registrant  realized  income from real estate  operations  of $1,930,984 in
1998 as  compared  to a net loss of  $1,333,393  in 1997.  After  adjusting  for
non-cash items (principally depreciation and amortization), operations generated
cash flows of approximately  $5,467,000 in 1998 and $2,708,000 in 1997 (a 101.9%
increase).

     The recognition of net income and significant increase in net cash provided
by operating  activities is largely due to realization of  Registrant's  capital
improvement  program at 475 Fifth  Avenue,  which has  increased  occupancy  and
rental rates.  Registrant intends to continue its capital improvement program at
475 Fifth Avenue, and implement its program at Alamo Towers, in 2000.

Inflation

     In the  past,  inflation  has not had a  material  impact  on  Registrant's
operations or financial condition,  as certain leases of Registrant's properties
provide for increases in rents based on changes in the consumer price index, and
other leases  provide  lease  payments  that  escalate  over time.  Registrant's
properties  with  performing  leases are protected by  arrangements  whereby the
tenants pay to  Registrant  an amount equal to all or a portion of the operating
costs of the properties, with Registrant's share of expenses, if any, subject to
a predetermined  limit. These arrangements help to insulate  Registrant from the
effects of any increases in operating costs.  However,  to the extent that there
is vacant space or nonperforming  leases at any of the Registrant's  properties,
Registrant lacks this protection against inflation, particularly with regards to
increased expenses that are not reimbursed.

Item 7A. Quantitative and Qualitative Disclosures About Market Risk.

Interest Rates

     Registrant's  primary  market risk exposure is to changes in interest rates
on its mortgage loan borrowings.

     Registrant  has  obtained the 475 Loan,  a fixed rate debt  instrument,  to
manage  its  exposure  to  fluctuations  in market  interest  rates.  Registrant
previously  obtained the Fleet Loan, a variable rate debt instrument,  to enable
it to draw down funds as needed for capital  improvements,  tenant improvements,
and leasing  commissions on its diverse  portfolio of properties.  Approximately
42% and 100% of Registrant's  outstanding  debt was subject to variable rates at
December 31, 1999 and 1998, respectively. In addition, the average interest rate
on Registrant's  debt increased from 7.63% at December 1998 to 8.22% at December
31, 1999. Registrant does not have any other material market-sensitive financial
instruments.  It is not Registrant's  policy to engage in hedging activities for
previously outstanding debt instruments or for speculative or trading purposes.

     The table below provides  information  about  Registrant's debt instruments
that are sensitive to changes in interest rates. For debt obligations, the table
presents  principal cash flows and related  weighted  average  interest rates by
expected  maturity dates.  Weighted average variable rates are based on rates in
effect at the reporting date.


                                       19
<PAGE>


<TABLE>
<CAPTION>
                                                             Expected Maturity Date
                          --------------------------------------------------------------------------------------------
                                                                                       There-                   Fair
                             2000          2001       2002       2003        2004      After         Total      Value
                             ----          ----       ----       ----        ----      -------      -------    -------
                                                     (in thousands)

<S>                       <C>           <C>        <C>        <C>         <C>          <C>          <C>        <C>
Secured Variable          $23,593       $  --      $  --      $  --       $  --        $  --        $23,593    $23,593
Average
interest rate              7.9125%         --         --         --          --           --         7.9125%

Secured Fixed                $228          $240       $261       $284        $301      $30,632      $31,946    $30,976
Average
interest rate                8.27%         8.27%      8.27%      8.27%       8.27%        8.27%        8.27%
</TABLE>

     Registrant  believes  that the interest  rates given in the table for fixed
rate  borrowings  are below the rates  Registrant  could  currently  obtain  for
instruments of similar terms and maturities. The fair values of such instruments
are estimated using discounted cash flow analyses,  based on borrowing rates for
similar types of borrowing  arragements at December 31, 1999 (estimated at 8.75%
per annum).

     A change of 1% in the index rate to which  Registrant's  variable rate debt
is tied would change the annual interest incurred by Registrant by approximately
$236,000,  based upon the balances  outstanding on variable rate  instruments at
December 31, 1999.

Item 8.  Financial Statements and Supplementary Data

     See list of Financial  Statements and Financial Statement Schedules at page
F-2, filed as part of this report.

<PAGE>

                      Corporate Realty Income Fund I, L.P.
                                and Subsidiaries

      List of Consolidated Financial Statements and Consolidated Financial
                              Statement Schedules



<PAGE>



<TABLE>
The following  consolidated financial statements of Corporate Realty Income Fund
I, L.P. and Subsidiaries are included in Item 8:

<S>                                                                                            <C>
Report of Independent Auditors - Ernst & Young LLP .......................................   F-3


Consolidated Financial Statements

Consolidated Balance Sheets as of December 31, 1999 and 1998 .............................   F-4
Consolidated Statements of Operations for the years ended December 31, 1999, 1998
   and 1997 ..............................................................................   F-5
Consolidated Statements of Changes in Partners' Capital for the years ended
   December 31, 1999, 1998 and 1997 ......................................................   F-6
Consolidated Statements of Cash Flows for the years ended December 31, 1999, 1998 and 1997   F-7
Notes to Consolidated Financial Statements ...............................................   F-8
Schedule III - Real Estate and Accumulated Depreciation ..................................   F-21
</TABLE>

All other  schedules for which  provision is made in the  applicable  accounting
regulations of the Securities  and Exchange  Commission  have been omitted since
(1)  the  information  required  is  disclosed  in  the  consolidated  financial
statements  and notes  thereto;  (2) the  schedules  are not required  under the
related instructions; or (3) the schedules are inapplicable.

                                      F-2

<PAGE>


                         Report of Independent Auditors

To the Partners of
Corporate Realty Income Fund I, L.P.

We have audited the accompanying consolidated balance sheets of Corporate Realty
Income Fund I, L.P. (a  Delaware  limited  partnership)  and  subsidiaries  (the
"Partnership")  as of December 31, 1999 and 1998 and the related  statements  of
operations,  changes in  partners'  capital and cash flows for each of the three
years in the period ended  December 31, 1999. We also have audited the financial
statement  schedule  listed  on the  Index  at  Item  14  (a).  These  financial
statements and the financial  statement  schedule are the  responsibility of the
Partnership's  management.  Our responsibility is to express an opinion on these
financial statements and the financial statement schedule based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the consolidated  financial position of Corporate Realty
Income Fund I, L.P.  and  subsidiaries  at December  31, 1999 and 1998,  and the
consolidated  results of their  operations  and their cash flows for each of the
three years in the period ended December 31, 1999, in conformity with accounting
principles  generally  accepted in the United States.  Also in our opinion,  the
related financial statement  schedule,  when considered in relation to the basic
financial  statements  taken  as a  whole,  presents  fairly,  in  all  material
respects, the information set forth therein.



                                             /s/ Ernst & Young LLP
                                             ---------------------

New York, New York
January 28, 2000


                                      F-3
<PAGE>


                      Corporate Realty Income Fund I, L.P.
                                and Subsidiaries

                           Consolidated Balance Sheets


<TABLE>
<CAPTION>
                                                                               December 31,
                                                                           1999             1998
                                                                      ------------------------------
<S>                                                                   <C>              <C>
Assets Real estate, at cost:
   Land                                                               $  19,875,846    $  19,875,846
   Buildings and improvements                                            98,067,344       95,541,299
   Equipment and furniture                                                  242,302           78,029
                                                                      ------------------------------
                                                                        118,185,492      115,495,174
   Less accumulated depreciation                                         24,361,971       21,669,758
                                                                      ------------------------------
                                                                         93,823,521       93,825,416

Cash and cash equivalents at cost, which approximates market value        3,322,319        4,115,435
Accounts receivable                                                         578,480          737,617
Due from general partners                                                        --           95,016
Note receivable, net of unamortized discount of $32,464 in 1999 and
   $50,024 in 1998                                                          244,643          524,379
Deferred rent receivable                                                  2,479,583        2,638,615
Deferred financing costs, net of accumulated amortization of
   $1,625,303 in 1999 and $927,224 in 1998                                  965,492          829,552
Lease commissions, net of accumulated amortization of $1,583,597 in
   1999 and $1,637,425 in 1998                                            2,168,412        2,726,566
Escrow deposits                                                           2,866,682               --
Deposits and other assets                                                   806,575          255,769
                                                                      ------------------------------
Total assets                                                          $ 107,255,707    $ 105,748,365
                                                                      ==============================

Liabilities and partners' capital
Accounts payable and accrued expenses                                 $   2,599,574    $   2,983,261
Mortgage loans payable                                                   55,539,288       46,930,800
Due to general partners                                                      63,534               --
Other liabilities                                                         1,031,820        1,382,043
                                                                      ------------------------------
Total liabilities                                                        59,234,216       51,296,104

Commitments and contingencies

Partners' capital:
   General partners:
     Capital contributions                                                    1,000            1,000
     Net income                                                             366,955          395,236
     Cash distributions                                                    (603,227)        (567,200)
                                                                      ------------------------------
                                                                           (235,272)        (170,964)
                                                                      ------------------------------
   Limited partners: ($25 per unit; 4,000,000 units authorized,
    2,983,531 issued and outstanding in 1999 and 1998)
     Capital contributions, net of offering costs                        71,724,856       71,724,856
     Net income                                                          36,328,418       39,128,241
     Cash distributions                                                 (59,796,511)     (56,229,872)
                                                                      ------------------------------
                                                                         48,256,763       54,623,225
                                                                      ------------------------------
Total partners' capital                                                  48,021,491       54,452,261
                                                                      ------------------------------
Total liabilities and partners' capital                               $ 107,255,707    $ 105,748,365
                                                                      ==============================
</TABLE>

See accompanying notes.



                                      F-4
<PAGE>


                      Corporate Realty Income Fund I, L.P.
                                and Subsidiaries

                      Consolidated Statements of Operations


<TABLE>
<CAPTION>
                                                                For the year ended December 31,
                                                         1999            1998            1997
                                                    --------------------------------------------
<S>                                                 <C>             <C>             <C>
Revenue:
   Rental                                           $ 15,387,502    $ 15,513,474    $ 14,885,474
   Lease cancellation                                    330,062       4,167,685              --
   Interest and other income                             978,435          71,047          73,325
                                                    --------------------------------------------
                                                      16,695,999      19,752,206      14,958,799
                                                    --------------------------------------------
Expenses:
   Interest                                            3,736,687       3,320,457       3,207,254
   Depreciation                                        3,452,891       3,304,509       3,084,463
   Amortization                                        1,753,623         997,515         847,297
   Property operations                                 7,622,547       7,336,498       7,321,229
   Management fees                                     1,099,706       1,357,671       1,008,252
   Professional fees                                     345,000         307,208         204,301
   Bad debt expense                                    1,196,065         815,250         158,933
   General and administrative                            317,584         382,114         460,463
                                                    --------------------------------------------
                                                      19,524,103      17,821,222      16,292,192
                                                    --------------------------------------------

(Loss) income from real estate operations             (2,828,104)      1,930,984      (1,333,393)
Gain on sale of real estate                                   --              --         912,501
                                                    --------------------------------------------
Net (loss) income                                   $ (2,828,104)   $  1,930,984    $   (420,892)
                                                    ============================================

Net (loss) income allocated:
   General partners                                 $    (28,281)   $     19,310    $     (4,209)
   Limited partners                                   (2,799,823)      1,911,674        (416,683)
                                                    --------------------------------------------
                                                    $ (2,828,104)   $  1,930,984    $   (420,892)
                                                    ============================================


Net (loss) income per unit of limited partnership
   interest                                         $      (0.94)   $       0.64    $      (0.14)
                                                    ============================================
</TABLE>


See accompanying notes.


                                      F-5
<PAGE>


                      Corporate Realty Income Fund I, L.P.
                                and Subsidiaries

             Consolidated Statements of Changes in Partners' Capital


<TABLE>
<CAPTION>
                                                           General       Limited
                                          Total           Partners       Partners
                                      --------------------------------------------
<S>                                   <C>             <C>             <C>
Partners' capital (deficit) at
   December 31, 1996                  $ 60,885,576    $   (113,035)   $ 60,998,611
     Redemption of units                  (547,120)             --        (547,120)
     Cash distributions to partners     (3,677,381)        (36,774)     (3,640,607)
     Net loss                             (420,892)         (4,209)       (416,683)
                                      --------------------------------------------
Partners' capital (deficit) at
   December 31, 1997                    56,240,183        (154,018)     56,394,201
     Redemption of units                   (93,310)             --         (93,310)
     Cash distributions to partners     (3,625,596)        (36,256)     (3,589,340)
     Net income                          1,930,984          19,310       1,911,674
                                      --------------------------------------------
Partners' capital (deficit) at
   December 31, 1998                    54,452,261        (170,964)     54,623,225
     Cash distributions to partners     (3,602,666)        (36,027)     (3,566,639)
     Net loss                           (2,828,104)        (28,281)     (2,799,823)
                                      --------------------------------------------
Partners' capital (deficit) at
   December 31, 1999                  $ 48,021,491    $   (235,272)   $ 48,256,763
                                      ============================================
</TABLE>


See accompanying notes.


                                      F-6
<PAGE>


                      Corporate Realty Income Fund I, L.P.
                                and Subsidiaries

                      Consolidated Statements of Cash Flows


<TABLE>
<CAPTION>
                                                                For the year ended December 31,
                                                             1999            1998            1997
                                                        --------------------------------------------
<S>                                                     <C>             <C>             <C>
Operating activities
Net (loss) income                                       $ (2,828,104)   $  1,930,984    $   (420,892)
                                                        --------------------------------------------
Adjustments to reconcile net (loss) income to net
  cash provided by operating activities:
   Depreciation and amortization                           5,206,514       4,302,024       3,931,760
   Gain on sale of real estate                                    --              --        (912,501)
   Decrease (increase) in deferred rent receivable           159,032         316,769         (10,221)
   Changes in operating assets and liabilities:
     Decrease (increase) in accounts receivable              159,137        (259,237)        (46,491)
     Decrease (increase) in due from general partners        158,550          63,232         (58,451)
     Decrease (increase) in note receivable                  279,736        (521,751)          7,684
     (Increase) in escrow deposits - operating              (885,658)             --              --
     Increase in lease commissions                          (497,390)     (1,460,007)       (765,788)
     Increase in deposits and other assets                  (550,806)       (142,613)         (2,425)
     (Decrease) increase in accounts payable and
       accrued expenses                                     (383,687)        996,988         787,736
     (Decrease) increase in other liabilities               (350,223)        240,331         197,746
                                                        --------------------------------------------
Total adjustments                                          3,295,205       3,535,736       3,129,049
                                                        --------------------------------------------
Net cash provided by operating activities                    467,101       5,466,720       2,708,157
                                                        --------------------------------------------

Investing activities
Increase in escrow deposits - investing                   (1,981,024)             --              --
Proceeds from sale of real estate                                 --              --      12,475,923
Acquisition of real estate                                (3,450,996)     (3,606,069)    (13,753,264)
                                                        --------------------------------------------
Net cash (used in) investing activities                   (5,432,020)     (3,606,069)     (1,277,341)
                                                        --------------------------------------------

Financing activities
Deferred financing costs                                    (834,019)       (234,150)             --
Proceeds from mortgage loan payable                       35,000,000       6,400,000       2,600,000
Repayments of mortgage loan payable                      (26,391,512)     (1,048,000)       (976,400)
Redemption of units                                               --         (93,310)       (547,120)
Cash distributions to partners                            (3,602,666)     (3,625,596)     (3,677,381)
                                                        --------------------------------------------
Net cash provided by (used in) financing activities        4,171,803       1,398,944      (2,600,901)
                                                        --------------------------------------------
Net (decrease) increase in cash and cash equivalents
                                                            (793,116)      3,259,595      (1,170,085)
Cash and cash equivalents at beginning of year             4,115,435         855,840       2,025,925
                                                        --------------------------------------------
Cash and cash equivalents at end of year                $  3,322,319    $  4,115,435    $    855,840
                                                        ============================================
</TABLE>


See accompanying notes.


                                      F-7
<PAGE>


                      Corporate Realty Income Fund I, L.P.
                                and Subsidiaries

                   Notes to Consolidated Financial Statements

                                December 31, 1999


1.   Organization

Corporate  Realty  Income  Fund  I,  L.P.  ("CRIF")  was  formed  as  a  limited
partnership  on November 25, 1985 under the laws of the State of Delaware.  CRIF
was formed for the purpose of acquiring and owning  income-producing  commercial
and industrial real estate  properties for lease to others.  CRIF will terminate
on December 31, 2010 or sooner, in accordance with the Partnership Agreement.

During 1999, in connection with refinancing a portion of its debt, CRIF formed a
wholly-owned  subsidiary to which it transferred  ownership of its New York City
property.

The general partners of CRIF are 1345 Realty Corporation,  the corporate general
partner, and Robert F. Gossett, Jr., the individual general partner.

On November 30, 1994,  all of the  outstanding  capital  stock of the  corporate
general  partner of CRIF was  acquired by the  individual  general  partner in a
transaction  which  was  effective  as of  July 1,  1994.  As a  result  of this
acquisition,  the entire  interest of the general  partners is controlled by the
individual general partner.

The initial capital was $1,025 representing  capital  contributions of $1,000 by
the general partners and $25 by the original  limited  partner.  The Partnership
commenced  operations on June 2, 1986 with the acceptance of  subscriptions  for
1,082,640  Depositary Units of limited partnership  interest (the "Units").  The
Partnership  has  authorized  the  issuance  of  up  to  4,000,000   Units.  The
Partnership sold 3,200,000 Units, representing $80,000,000,  which completed the
offering.  Upon the first  admittance  of the  additional  limited  partners and
unitholders, the original limited partner withdrew from the Partnership.

Offering   costs   incurred  in  connection   with  the  initial   offering  are
nonamortizable and have been deducted from limited partners' capital.

During 1998, 8,680 units were redeemed from unitholders and canceled. There were
no unit redemptions during 1999.


                                      F-8
<PAGE>


                      Corporate Realty Income Fund I, L.P.
                                and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

2.   Significant Accounting Policies

Principles of Consolidation

The  consolidated  financial  statements  include  the  accounts of CRIF and its
wholly-owned  subsidiaries  (collectively,  the "Partnership").  All significant
intercompany accounts and transactions have been eliminated.

Real Estate and Depreciation

Costs directly  related to the  acquisition  and  improvement of real estate are
capitalized. Ordinary repairs and maintenance are expensed as incurred.

Depreciation  of  buildings,  improvements,  and  equipment  and  furniture  for
financial reporting purposes is computed under the straight-line method over the
estimated  economic  useful  life of the assets  which  range from five to forty
years.

Statement of Financial  Accounting  Standards ("SFAS") No. 121,  "Accounting for
the  Impairment of Long-Lived  Assets and for  Long-Lived  Assets to be Disposed
Of," requires that  long-lived  assets and certain  identifiable  intangibles be
reviewed for impairment  whenever  events or changes in  circumstances  indicate
that the carrying amount of an asset may not be recoverable.  Recoverability  of
the Partnership's  assets,  which are held for use, are measured by a comparison
of the  carrying  amount of an asset to  future  net cash  flow  expected  to be
generated  by the asset.  If such  assets are  considered  to be  impaired,  the
impairment  to be  recognized  is measured by which the  carrying  amount of the
assets  exceeds  the fair value.  Assets to be  disposed of are  reported at the
lower of carrying amount or fair value less costs to sell. No impairment  losses
were required on any of the properties owned by the Partnership.

Deferred Financing Costs

Deferred  financing  costs  are  being  amortized  over  the  term  of the  loan
agreements.

Lease Commissions

Leasing  commissions  are capitalized and amortized over the term of the related
leases.


                                      F-9
<PAGE>


                      Corporate Realty Income Fund I, L.P.
                                and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


2.   Significant Accounting Policies (continued)

Deferred Rent

Rental income is recognized on the  straight-line  basis over the entire term of
the lease including rent-free periods. Accordingly,  rental income for the years
ended  December  31,  1999,  1998 and  1997,  includes  approximately  $615,300,
$498,500  and   $169,200,   respectively,   of  the  excess  of  income  on  the
straight-line basis over the actual amount billed.

During 1999, the Partnership wrote off deferred rent receivable of approximately
$774,400,  of which  approximately  $407,200,  $338,200,  and $29,000 related to
tenants  vacating the Tumi  Building,  475 Fifth  Avenue,  and the Monterey Park
Building,  respectively,  prior to the  expiration of their lease terms.  During
1998,  the  Partnership  wrote-off  deferred rent  receivable  of  approximately
$815,300,  of which  approximately  $750,300  and  $65,000  related  to  tenants
vacating the Tumi  Building  and 475 Fifth  Avenue,  respectively,  prior to the
expiration of their lease terms.  During 1997,  upon the sale of the James River
Building,  deferred rent receivable of  approximately  $158,900 was written-off.
Such write-offs are included in bad debt expense in the accompanying  statements
of operations.

Income Taxes

No provision  for income taxes has been made since all items of income or losses
and tax benefits are passed through to the individual partners.

Cash Equivalents

The  Partnership  considers  all  highly  liquid  financial  instruments  with a
maturity of three  months or less when  purchased to be cash  equivalents.  Cash
equivalents,  which consist  principally  of money market funds,  are carried at
cost which approximates market value.

Fair Value of Financial Instruments

SFAS No. 107,  "Disclosures about Fair Value of Financial  Instruments," defines
fair value of a financial instrument as the amount at which the instrument could
be exchanged


                                      F-10
<PAGE>


                      Corporate Realty Income Fund I, L.P.
                                and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


2.   Significant Accounting Policies (continued)

Fair Value of Financial Instruments (continued)

in a current  transaction  between willing parties.  The Partnership's  accounts
receivable and note receivable, deposits, accounts payable and accrued expenses,
interest  payable and variable  rate  mortgage loan payable are carried at cost,
which approximates fair value.

The fair  value  of the  Partnership's  fixed  rate  long  term  borrowings  are
estimated using discounted cash flow analyses,  based on current borrowing rates
for similar types of borrowing arrangements.  The carrying amount and fair value
of the  Partnership's  fixed  rate  long  term  debt  at  December  31,  1999 is
approximately $31,946,010 and $30,976,200, respectively.

Recently Issued Accounting Standards

SFAS No. 133,  "Accounting for Derivative  Instruments and Hedging  Activities",
was issued in June 1998. The statement requires all derivatives to be recognized
on the balance  sheet at fair  value.  SFAS No. 133 is required to be adopted in
years  beginning  after June 15, 2000.  Management of the  Partnership  does not
anticipate  that  the  new  statement  will  have a  significant  effect  on the
financial statements of the Partnership.

Use of Estimates

The general partners have made a number of estimates and assumptions relating to
the reporting of assets and liabilities and the disclosure of contingent  assets
and liabilities to prepare these consolidated financial statements in conformity
with generally accepted accounting principles.  Actual results could differ from
those estimates.

Reclassifications

Certain 1998 and 1997 amounts have been reclassified to conform with the current
year presentation.


                                      F-11
<PAGE>


                      Corporate Realty Income Fund I, L.P.
                                and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


3.   Partnership Agreement

The Partnership Agreement provides that profits,  losses and distributions shall
be allocated 99% to the limited partners and 1% to the general partners.

Sale or refinancing  proceeds will  generally be distributed  99% to the limited
partners and 1% to the general partners until the limited partners have received
an amount which, when added to all prior distributions of cash, will equal their
original invested capital plus an 8% per annum cumulative  noncompounded return.
Thereafter,  after payment of the subordinated disposition fee, proceeds will be
distributed 75% to the limited partners and 25% to the general partners.

The Partnership Agreement further provides that net income shall be allocated to
each calendar  month of the year, and shall be apportioned on a monthly basis to
the holders of interests, in the ratio in which the number of interests owned by
each limited  partner or  unitholder  on the first day of the month bears to the
total number of interests  owned by the limited  partners and  unitholders as of
that date.

4.   Investments in Real Estate

Monterey Park Building

On July 10, 1986, the Partnership purchased the Monterey Park Building (formerly
the American  Color  Building),  an office  building  located at 2630  Corporate
Place, Monterey Park, California, and the 90,000 square feet of underlying land.
The property contains approximately 20,250 square feet of net rentable area.

The terms of the  agreement  with the  seller  provided  for a  purchase  price,
including capitalized closing and related costs, of approximately $4,182,000.

The building was fully leased to GE through  October 21, 1995.  In October 1995,
GE renewed its lease with  respect to 52% of the  rentable  area of the building
for a term which was due to expire in October 2000. During 1998, the Partnership
earned a lease  cancellation fee of approximately  $105,000 as GE terminated its
lease prior to the end of its lease term.  The remaining 48% of the building was
leased to American Color


                                      F-12
<PAGE>


                      Corporate Realty Income Fund I, L.P.
                                and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


4.   Investments in Real Estate (continued)

Monterey Park Building (continued)

Graphics,  Inc.  for a term which was due to expire in July 2002.  During  1999,
American Color Graphics  vacated the property and paid a lease  cancellation fee
of approximately  $140,000. At December 31, 1999, the building was approximately
45% leased to one tenant under a lease which expires in November 2000.

The Directory Building

On October 27, 1986, the Partnership  purchased the Directory Building (formerly
the IBM building),  an office building  located in Las Colinas,  Texas,  and the
6.67 acres of  underlying  land.  The property  contains  approximately  152,100
square feet of net rentable area.

The terms of the  agreement  with the  seller  provided  for a  purchase  price,
including capitalized closing and related costs, of approximately $24,580,000.

As of  December  31,  1999,  the  building  was 100%  leased to GTE  Directories
Corporation for a term which expires on September 30, 2000. Rent from the tenant
represented 16%, 14%, and 16% of the Partnership's total rental revenue in 1999,
1998, and 1997, respectively.

Tumi Building

On December 30, 1986, the Partnership  purchased the Tumi Building (formerly the
Austin Place  Building),  an office building  located in South  Plainfield,  New
Jersey,   and  the  five  acres  of  underlying  land.  The  property   contains
approximately 106,600 square feet of net rentable area.

The terms of the  agreement  with the  seller  provided  for a  purchase  price,
including capitalized closing and related costs, of approximately $16,473,000.

As of December 31, 1999,  the building was  approximately  60% leased to various
tenants under leases with remaining terms ranging from six to fourteen years.


                                      F-13
<PAGE>


                      Corporate Realty Income Fund I, L.P.
                                and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


4.   Investments in Real Estate (continued)

Tumi Building (continued)

In March 1999, Gdynia America Line, Inc.  ("Gdynia"),  a tenant who had occupied
approximately 20% of the Tumi Building, filed for protection under Chapter 11 of
the U.S.  Bankruptcy Code. The lease was rejected in bankruptcy  proceedings and
the Partnership is currently  pursuing amounts from Polish Ocean Lines, a Polish
corporation  owned  by the  Polish  government,  who is  jointly  and  severally
obligated under Gdynia's lease.  During 1999, the Partnership wrote off deferred
rent and other receivables from Gdynia of approximately $718,000.

During  1998 two  tenants,  The  Austin  Company  and PNC  Mortgage,  paid lease
cancellation  fees of approximately  $3,337,000 and $397,000,  respectively,  to
terminate  their  leases  prior to the end of their lease  terms.  Rent from The
Austin  Company  represented  10% of the  Partnership's  total rental revenue in
1997.

James River Building

On  October  16,  1987,  the  Partnership  purchased  the James  River  Building
(formerly  the Crown  Zellerbach  building)  located in Woodland,  California (a
suburb  of  Sacramento),  and the 21  acres of  underlying  land.  The  building
contains approximately 570,000 square feet of net rentable area.

The terms of the  agreement  with the  seller  provided  for a  purchase  price,
including  capitalized  closing and related costs, of $14,551,456.  The building
was net  leased to James  River  Corporation  of Nevada,  Inc.  for a term which
expires in January,  2002. On February 28, 1997, the land and building were sold
to an unrelated party for $12,875,000.

Flatiron Building

On January 5, 1988, the Partnership  purchased the Flatiron  Building  (formerly
the  Cadnetix  Building)  located in  Boulder,  Colorado,  and the five acres of
underlying land. The building contains  approximately  96,000 square feet of net
rentable area.


                                      F-14
<PAGE>


                      Corporate Realty Income Fund I, L.P.
                                and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


4.   Investments in Real Estate (continued)

Flatiron Building (continued)

The terms of the  agreement  with the  seller  provided  for a  purchase  price,
including capitalized closing and related costs, of approximately $9,003,000.

As of December 31, 1999,  the building was 100% leased to various  tenants under
leases with remaining terms ranging from one to four years.

Marathon Oil Building

On March 21, 1988, the Partnership purchased the Marathon Oil Building (formerly
the Tenneco Oil Building) located in Oklahoma City, Oklahoma,  and the 6.1 acres
of underlying  land.  The building  contains  approximately  90,925 net rentable
square feet plus a 10,016 square foot basement.

The terms of the  agreement  with the  seller  provided  for a  purchase  price,
including capitalized closing and related costs, of approximately $10,736,000.

As of December 31, 1999,  the building was  approximately  93% leased to various
tenants under leases with original terms of five years. The Marathon Oil Company
leases  approximately  62,600 square feet of space pursuant to a five-year lease
which  expires  in  February,  2001.  A  former  affiliate  of  Marathon  leases
approximately  24,700 square feet of space  pursuant to a lease which expires in
February, 2001. Approximately 5,600 square feet of the remaining space is leased
to another tenant for a remaining term of two years.

475 Fifth Avenue

On  December  6,  1996 the  Partnership  purchased  an office  building  and the
underlying  land located at 475 Fifth Avenue,  New York, New York (the "New York
Building").  The building  contains  approximately  240,000 net rentable  square
feet.

The terms of the  agreement  with the  seller  provided  for a  purchase  price,
including capitalized closing and related costs, of approximately $27,440,000.


                                      F-15
<PAGE>


                      Corporate Realty Income Fund I, L.P.
                                and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


4.   Investments in Real Estate (continued)

475 Fifth Avenue (continued)

As of December 31, 1999,  the building was  approximately  96% leased to various
tenants  under  operating  leases with  remaining  terms ranging from one to ten
years.

During  1999  and  1998,  the  Partnership  earned  lease  cancellation  fees of
approximately $190,000 and $197,000,  respectively,  from tenants who terminated
their leases prior to the end of their lease terms.

Alamo Towers

On March  17,  1997,  the  Partnership  purchased  an  office  building  and the
underlying land located in San Antonio,  Texas, for a purchase price,  including
capitalized  closing  and  related  costs,  of  approximately  $12,002,000.  The
building contains approximately 196,000 net rentable square feet.

As of December 31, 1999,  the building was  approximately  78% leased to various
tenants under  operating  leases with  remaining  terms ranging from one to five
years.

During  1998,  the  Partnership   earned  lease  cancellation  fees  aggregating
approximately  $131,000 from several tenants who terminated  leases prior to the
end of their respective lease terms.

5.   Leases

Minimum future rentals from tenants under noncancellable  operating leases as of
December 31, 1999 are approximately as follows:

         2000                        $11,491,000
         2001                          8,296,000
         2002                          7,367,000
         2003                          6,891,000
         2004                          5,998,000
         Thereafter                   15,900,000
                                     ------------
         Total                       $55,943,000
                                     ============


                                      F-16
<PAGE>

                      Corporate Realty Income Fund I, L.P.
                                and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

5.   Leases (continued)

In addition to the minimum  lease  amounts,  the leases  provide for  escalation
charges to the tenants for operating  expenses,  electric and real estate taxes.
For the  years  ended  December  31,  1999,  1998 and 1997,  escalation  charges
amounting to approximately $2,034,000, $2,152,000 and $2,735,000,  respectively,
have been included in rental income.

6.   Transactions With General Partners and Affiliates

The general partners or their affiliates receive a property management fee equal
to either 1% for a  long-term  net lease or 6% for other  types of leases on the
gross revenue from the property, and a partnership management fee equal to 7% of
adjusted cash from operations,  as defined,  and reimbursement of administrative
expenses.  The general  partners also receive leasing  commissions in connection
with leasing,  re-leasing or leasing related services performed on behalf of the
Partnership  in  connection  with  the   negotiation  of  tenant  leases.   Such
commissions  are  computed at a rate equal to 3% of the gross  revenues  for the
first five years of each lease signed where the general  partners have performed
such leasing services.

Following  is a summary of the fees  earned and  reimbursable  expenses  for the
years ended December 31, 1999, 1998 and 1997:

                                       1999         1998         1997
                                   ------------------------------------
     Partnership management fees   $  250,908   $  254,544   $  257,664
     Property management fees         848,798    1,103,127      750,588
     Administrative expenses           55,000       55,000       60,372

There were no leasing  commissions  billed by the general  partner in 1999, 1998
and 1997.

                                      F-17
<PAGE>

                      Corporate Realty Income Fund I, L.P.
                                and Subsidiaries

             Notes to Consolidated Financial Statements (continued)

7.   Loans Payable

On September 26, 1996, the Partnership entered into a $24,000,000 senior secured
revolving credit facility (the  "Mortgage").  The purpose of the Mortgage was to
refinance the existing  $7,800,000  secured revolving line of credit, to provide
working capital for tenant  improvements and leasing commissions with respect to
the  properties  owned  by  the  Partnership,  and  to  provide  funds  for  the
acquisition  of  additional  properties.  On December 6, 1996,  the  Partnership
amended  the  Mortgage,  increasing  the  principal  amount to  $44,000,000.  On
September 25, 1998, the Partnership further amended the Mortgage to increase its
existing line of credit by $5,000,000.

The terms of the  Mortgage,  as  amended,  provide  for a term of four years and
provided for maximum gross  borrowings of  $49,000,000.  On August 9, 1999,  the
Partnership  divided the  Mortgage  into two notes.  One note,  in the amount of
$22,594,880,  was secured by the New York  Building,  and the second note in the
amount  of  $26,405,120  is  secured  by the six other  properties  owned by the
Partnership.  The loan secured by the New York Building was repaid in 1999. As a
result of the Mortgage borrowing capacity reduction,  approximately  $251,000 of
unamortized loan fees were written off during 1999.

Borrowings under the Mortgage bear interest  monthly at a rate,  selected at the
option of the Partnership at the time of the associated borrowing,  based on (i)
the lender's Peg Rate (as defined in the loan  agreement)  plus .50% or (ii) the
applicable  LIBOR  rate or other  market  rate  offered to the bank plus 2%. The
Mortgage  requires  monthly  amortization  of  principal  in an amount  equal to
1/500th of the outstanding  principal amount of the Mortgage on the first day of
the  applicable  month with a final payment of the then  outstanding  balance at
maturity.  The  Mortgage  may be  prepaid  at any  time.  Upon  the  sale of any
property,   the  Partnership  is  required  to  repay  principal  on  the  total
indebtedness  under the  Mortgage in an amount  equal to 110% of that portion of
outstanding balance of the loan attributable to the sold property, as defined in
the Mortgage  agreement.  The Mortgage  requires the  Partnership to comply with
certain  covenants,  including  but  not  limited  to,  maintenance  of  certain
financial  ratios.  In addition,  the Mortgage provides that the Partnership may
distribute to its partners up to 90% of the sum of its operating net income plus
depreciation and amortization.


                                      F-18
<PAGE>


                      Corporate Realty Income Fund I, L.P.
                                and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


7.   Loans Payable (continued)

The Partnership has calculated that its cash distributions for the twelve months
ended December 31, 1999 exceeded the limit imposed by the Mortgage  agreement by
approximately  $173,000.  The  Partnership  has informed the lender that it will
increase to $10,000,000  the  amortization  payment it will make on the Mortgage
upon the sale of one of its buildings.  The Partnership has further informed the
lender that if such amortization payment is not made on or before June 30, 2000,
the  Partnership,  until it  makes  this  $10,000,000  payment,  will (i)  limit
quarterly  distributions to the current level of $.30 per Unit and (ii) increase
its  liquid  net worth  requirement  imposed  by the lender by the amount of the
excess cash distributed during 1999.

At December  31,  1999,  $23,593,278  was  outstanding  under the Mortgage at an
interest rate of approximately 8.16% based on (ii) above.

In connection  with obtaining the Mortgage,  the  Partnership  incurred fees and
expenses of $1,756,776, which have been capitalized and are being amortized over
the term of the loan agreement.

On August 9, 1999, the  Partnership  obtained a $32,000,000  fixed rate mortgage
(the "New York Loan"). The loan is secured by the New York Building,  matures on
September  1, 2009,  and bears  interest  on the  outstanding  balance,  payable
monthly,  at a fixed  rate of  8.27%.  The  terms  of the note  require  monthly
principal and interest  payments of $240,855.  Approximately  $23,381,000 of the
loan  proceeds was used to repay the note secured by the New York  Building.  In
connection  with the New York Loan, the  Partnership  incurred fees  aggregating
approximately  $834,000.  These fees have been deferred and are being  amortized
over the term of the New York Loan.  As of December  31, 1999,  the  outstanding
balance of the loan was $31,946,010.  The New York Loan may not be prepaid prior
to September 2, 2002.  Thereafter,  the New York Loan can be prepaid in full and
not in part,  subject to a  prepayment  penalty.  Pursuant  to the New York Loan
agreement,  the  Partnership  had  $2,866,682 on deposit at December 31, 1999 in
restricted funds for capital  improvements,  repairs and replacements,  and real
estate taxes.


                                      F-19
<PAGE>


7.   Loans Payable (continued)

Minimum future principal  payments pursuant to the Partnership's loan agreements
as of December 31, 1999 are as follows:

         2000                       $23,820,449
         2001                           240,314
         2002                           261,256
         2003                           284,024
         2004                           301,159
         Thereafter                  30,632,086
                                    ------------
         Total                      $55,539,288
                                    ============

8.   Supplemental Disclosure of Cash Flow Information

<TABLE>
<CAPTION>
                                                             1999           1998          1997
                                                        ------------------------------------------
<S>                                                     <C>            <C>             <C>
         Cash paid during the year for interest         $  3,653,401   $  3,289,728    $ 3,154,925
                                                        ==========================================
</TABLE>

9.   Employee Savings Plan

During 1997, the Partnership  established an employee  savings plan (the "Plan")
in accordance with Section 401(K) of the Internal Revenue Code. The Plan permits
eligible  employees to make  contributions  through salary  reductions.  For the
periods ended December 31, 1999,  1998, and 1997, the  Partnership  had not made
any contributions to the Plan.

10.  Earnings per Limited Partnership Unit

Basic  earnings per limited  partnership  unit amounts  were  computed  based on
2,983,531,  2,986,460 and 3,022,492  weighted average limited  partnership units
outstanding in 1999, 1998 and 1997, respectively.

For the three years ended  December 31,  1999,  there were no  partnership  unit
equivalents  and, in accordance  with the  provisions of SFAS No. 128,  dilutive
earnings  per limited  partnership  unit for the three years ended  December 31,
1999,  were computed based on the weighted  average  limited  partnership  units
outstanding.


                                      F-20
<PAGE>


                      Corporate Realty Income Fund I, L.P.
                                and Subsidiaries

             Schedule III - Real Estate and Accumulated Depreciation

                                December 31, 1999


<TABLE>
<CAPTION>
                                                                              Costs
                                                                           Capitalized
                                                                           Subsequent to        Gross Amount at Which
                                               Initial Cost (B)            Acquisition          Carried at Close of Period
                                               ---------------------------------------------------------------------------

                              Encumbrances                Building and    Building and                 Building and       Total
     Description                  (A)           Land      Improvements    Improvements      Land       Improvements        (C)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                         <C>            <C>            <C>            <C>            <C>            <C>            <C>
     Office Building
       Monterey Park, CA    $    747,080   $  1,762,126   $  2,459,141   $    178,678   $  1,762,126   $  2,637,819   $  4,399,945
     Office Building
       Las Colinas, TX         6,988,816      4,925,745     19,702,979      2,819,061      4,925,745     22,522,040     27,447,785
     Office Building
       So. Plainfield, NJ      4,145,090      3,147,912     13,378,294      3,001,499      3,147,912     16,379,793     19,527,705
     Office Building
       San Antonio, TX         5,783,848      2,408,000      9,636,883        891,328      2,408,000     10,528,211     12,936,211
     Office Building
       Boulder, CO             4,289,687      1,080,369      7,922,716        301,342      1,080,369      8,224,058      9,304,427
     Office Building
       Oklahoma City, OK       1,638,757      1,063,694      9,713,348        440,750      1,063,694     10,154,098     11,217,792
     Office Building
       New York, NY           31,946,010      5,488,000     21,951,998      5,911,629      5,488,000     27,863,627     33,351,627
                            --------------------------------------------------------------------------------------------------------
                            $ 55,539,288   $ 19,875,846   $ 84,765,359   $ 13,544,287   $ 19,875,846   $ 98,309,646   $118,185,492
                            ========================================================================================================

<CAPTION>





                            Accumulated                                            Life on Which
                            Depreciation        Date of                            Depreciation
     Description               (D)            Construction        Date Acquired Is   Computed
- -----------------------------------------------------------------------------------------------
<S>                         <C>                  <C>              <C>              <C>
     Office Building
       Monterey Park, CA    $   889,018          1985              July, 1986      5 to 40 years
     Office Building
       Las Colinas, TX        8,809,607          1982              October, 1986   5 to 40 years
     Office Building
       So. Plainfield, NJ     5,678,324          1986              December, 1986  5 to 40 years
     Office Building
       San Antonio, TX          800,257         1975/1980          March, 1997     5 to 40 years
     Office Building
       Boulder, CO            2,435,060          1987              January, 1988   5 to 40 years
     Office Building
       Oklahoma City, OK      3,140,210          1986              March, 1988     5 to 40 years
     Office Building
       New York, NY           2,609,495          1925              December, 1996  5 to 40 years
                           ------------
                            $24,361,971
                           ============
</TABLE>




                                      F-21
<PAGE>



                      Corporate Realty Income Fund I, L.P.
                                and Subsidiaries

       Schedule III - Real Estate and Accumulated Depreciation (continued)

                                December 31, 1999


Notes:

(A)  Encumbrances represent a loan secured by a deed of trust given with respect
     to all of the properties of the Partnership.

(B)  The initial cost to the Partnership  represents the original purchase price
     of the  properties  net of purchase price  adjustments,  including  amounts
     incurred  subsequent to acquisition  which were  contemplated.  The initial
     cost includes the purchase price paid by the  Partnership  and  acquisition
     fees and  expenses.  There is no  difference  between  costs for  financial
     reporting purposes and costs for federal income tax purposes.

(C)  Reconciliation Summary of Transactions - Real Estate Owned

<TABLE>
<CAPTION>
                                                            Year Ended December 31,
                                                    1999                1998              1997
                                              -----------------------------------------------------
<S>                                           <C>                  <C>               <C>
     Balance at beginning of year             $    115,495,174     $ 112,116,734     $  112,971,546
     Net additions during the year                   3,450,996         3,606,069         13,753,264
     Cost of real estate sold                               --                --        (11,563,422)
     Write off fully depreciated assets               (760,678)         (227,629)        (3,044,654)
                                              -----------------------------------------------------
     Balance at close of year                 $    118,185,492     $ 115,495,174     $  112,116,734
                                              =====================================================
</TABLE>

The aggregate cost of land,  buildings and  improvements  for federal income tax
purposes at December 31, 1999 was approximately $119,173,800.

(D)  Reconciliation Summary of Transactions - Accumulated Depreciation

<TABLE>
<CAPTION>
                                                             Year Ended December 31,
                                                   1999             1998              1997
                                              ------------------------------------------------------
<S>                                            <C>               <C>                <C>
     Balance at beginning of year              $21,669,758       $18,592,878        $18,553,069
     Depreciation charged to expense             3,452,891         3,304,509          3,084,463
     Write-off of fully depreciated assets        (760,678)         (227,629)        (3,044,654)
                                              ---------------------------------------------------
     Balance at close of year                  $24,361,971       $21,669,758        $18,592,878
                                              ===================================================
</TABLE>

                                      F-22



<PAGE>



Item  9.  Changes  in and  Disagreements  with  Accountants  on  Accounting  and
Financial Disclosure.

     None.



                                       20
<PAGE>


                                    PART III

Item 10. Directors and Executive Officers of the Registrant

     Registrant has no officers or directors.  The General  Partners  manage and
control   substantially   all  of   Registrant's   affairs   and  have   general
responsibility  and  ultimate  authority in all matters  affecting  Registrant's
business.

     The  Individual  General  Partner is Robert F.  Gossett,  Jr. The Corporate
General Partner is 1345 Realty Corporation. All of the outstanding capital stock
of 1345 Realty  Corporation is owned by the Individual  General  Partner and his
wife.

     The directors and executive  officers of the Corporate  General Partner are
as follows:

                                                                      Officer/
                                                                      Director
          Name                  Age         Position                  Since
          ----                  ---         --------                  -----

     Robert F. Gossett, Jr.     56          President, Treasurer
                                            and Director              1994

     Pauline G. Gossett         56          Secretary                 1994

     Information with respect to the Individual General Partner and with respect
to the above officers and directors is set forth below:

     Robert F.  Gossett,  Jr., the  Individual  General  Partner  since 1985, is
Managing Director of Vance Capital Corporation (1981 to present),  a real estate
management  and finance  company.  Between 1978 and 1981,  Mr. Gossett served as
Executive  Vice  President and Director of Loeb Capital  Corporation.  From 1974
until 1978, he was a Vice President of Oppenheimer Properties, Inc. and, between
1969 and 1974, was associated with the Investment  Banking  Division of Merrill,
Lynch,  Pierce,  Fenner  &  Smith,  Inc.  He  received  a B.A.  degree  from the
University of Texas, a J.D.  degree from  Georgetown  University,  and an M.B.A.
degree from the University of Pennsylvania. He is a member of the Texas Bar.

     Pauline G. Gossett,  the Secretary of the Corporate  General Partner,  is a
stockholder and Director of Vance Capital  Corporation  (1981 to present).  Mrs.
Gossett  received an  Associate  of Arts degree from  Briarcliff  College.  Mrs.
Gossett is the wife of Robert F. Gossett, Jr.

         Registrant  employs  the  following   employees  who  make  significant
contributions to the business of Registrant:

                                                                     Employee
         Name                    Age         Position                Since
         ----                    ---         --------                -----

         James N. Walsh          46          Property Manager        1997
         Wallis J. Hoskins       46          Property Manager        1993
         Veronica Rios           35          Property Manager        1999
         Madeline Matlak         34          Fund Administrator      1994



                                       21
<PAGE>


     James N. Walsh is the Property Manager for 475 Fifth Avenue.  Mr. Walsh has
been designated a Real Property  Administrator  (RPA) by the Building Owners and
Managers Association. From 1989 to 1997, he was a building manager, comptroller,
and leasing manager for 584 Operating  Corp., the owner of an office building in
New York, New York which is similarly sized to 475 Fifth Avenue.  Prior thereto,
Mr.  Walsh served for four years as an assistant  comptroller  and  construction
accountant for the residential division of Cadillac Fairview.  He also acted for
four years as a project accountant for residential properties owned by Olympia &
York. Mr. Walsh received a B.B.A. degree in accounting from Iona College.

     Wallis J.  Hoskins is the Property  Manager for the Austin Place  Building.
For the 20 years  prior  thereto he was  employed  by The  Prudential  Insurance
Company of America,  from 1981 to 1992 as a facilities manager for company-owned
buildings and from 1973 to 1980 as a claims approver.

     Veronica Rios is the Property  Manager for Alamo Towers.  Ms. Rios has been
designated  a Real  Property  Administrator  (RPA) by the  Building  Owners  and
Managers  Association.  From 1995 to 1999, she was a property  manager for three
office buildings owned by Mission City Properties in San Antonio. Ms. Rios was a
property  manager from 1993 to 1995 for several  office,  office/warehouse,  and
rental properties owned by the Bonner Group in San Antonio.  Prior thereto, from
1989 to 1993,  she was  employed in various  office,  accounting,  and  property
management capacities by Commercial Real Estate Associates in San Antonio.

     Madeline Matlak is the Fund  Administrator  of the Registrant.  Mrs. Matlak
was  formerly  employed  as  a  Fund  Administrator  in  the  Direct  Investment
Department of Smith Barney, Inc. (1989 through 1994).

     Based  solely upon its review of copies of Forms 3, 4, and 5 received by it
during 1999, and written  representations  from reporting  persons that no other
Forms 5 were  required for such persons for 1999,  Registrant  believes that all
filing  requirements  applicable  to its General  Partners and the directors and
officers of the  Corporate  General  Partner  pursuant  to Section  16(a) of the
Securities  Exchange  Act of 1934,  as  amended,  for 1999 and prior  years were
complied with on a timely basis except as previously reported.

Item 11. Executive Compensation

     Registrant is not required to and did not pay  remuneration to the officers
and directors of the Corporate  General Partner.  However,  the General Partners
and/or  their  affiliates  receive   compensation  for  services  performed  for
Registrant.



                                       22
<PAGE>




<TABLE>
<CAPTION>
                                     Summary Compensation Table

                                             Share of
                                          Adjusted Cash         Management           Leasing             Expense
                              Year        From Operations          Fees             Commissions        Reimbursement
                              ----        ---------------          ----             -----------        -------------

<S>                           <C>            <C>                 <C>                    <C>                <C>
Corporate General
Partner                       1999           $28,822             $879,765               $ -0-              $44,000

Individual General
Partner                       1999            $7,205             $219,941               $ -0-              $11,000

Corporate General
Partner                       1998           $29,005           $1,086,137               $ -0-              $44,000

Individual General
Partner                       1998            $7,251             $271,534               $ -0-              $11,000

Corporate General
Partner                       1997           $29,419             $806,602               $ -0-              $48,298

Individual General
Partner                       1997            $7,355             $201,650               $ -0-              $12,074
</TABLE>


See Item 13 - "Certain  Relationships and Related Transactions" for a discussion
of the above compensation.

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

     The  following  table sets  forth  information  as of March 28,  2000 as to
persons known by Registrant to be the beneficial owner of more than five percent
(5%) of the outstanding Units of Registrant.

    Name and Address                          Amount and           Percent
           Of                                 Nature of               Of
    Beneficial Owner                     Beneficial Ownership       Class
    ----------------                     --------------------       -----

Vance, Teel & Company, Ltd.(1)
406 E. 85th Street                             203,347               6.8%
New York, New York 10028

- ----------
(1)  Each of Robert F.  Gossett,  Jr., the  Individual  General  Partner and the
     President of the Corporate  General  Partner,  and Pauline G. Gossett,  the
     Secretary  of  the  Corporate  General  Partner,  own a  25%  proportionate
     interest in Vance, Teel & Company, Ltd.


                                       23
<PAGE>


     The  following  table  sets  forth  information  as of March 28,  2000 with
respect to the  beneficial  ownership of Units of  Registrant by (i) each of the
General  Partners,  (ii) each of the  directors  and  executive  officers of the
Corporate General Partner, and (iii) all General Partners and executive officers
and directors of the Corporate General Partner, as a group.

                                      Amount and
   Name of                            Nature of
   Beneficial                         Beneficial               Percent
   Owner                              Ownership                of Class
   -----                              ---------                --------

   1345 Realty Corporation(1)            -0-                        0%

   Robert F. Gossett, Jr.(2)            51,036.75                  1.7%

   Pauline G. Gossett(3)                51,036.75                  1.7%

   All General Partners and
   Directors and Executive
   Officers as a group
   (3 persons)                        102,073.50                  3.4%

     Robert F. Gossett,  Jr., the Individual  General Partner and an officer and
director of the Corporate General Partner, and Pauline G. Gossett, an officer of
the Corporate General Partner,  own all of the outstanding  capital stock of the
Corporate General Partner.

Item 13. Certain Relationships and Related Transactions

     Registrant  has and will  continue to have certain  relationships  with the
General Partners and their affiliates as discussed below.

     The General Partners  received  $36,027  ($28,822 to the Corporate  General
Partner and $7,205 to the Individual  General  Partner) as their allocable share
(1%) of adjusted cash from  operations  with respect to the year ended  December
31, 1999. For the year ended December 31, 1999, $28,281 (1%) of Registrant's net
loss was allocated to the General  Partners  ($22,625 to the  Corporate  General
Partner and $5,656 to the Individual General Partner).

     The General  Partners or their  affiliates are also entitled to receive:  a
partnership  management fee for managing the affairs of Registrant,  equal to 7%
of  adjusted  cash from  operations  less the  asset  management  fee;  an asset
management  fee for  managing  Registrant's  funds  which  are not  invested  in
properties,  equal to 0.5% per annum of the average amount of outstanding  funds
during each calendar month which are not otherwise invested in properties; and a
property  management  fee for  property
- --------
1    1345 Realty Corporation is the Corporate General Partner.
2    Mr.  Gossett is the  Individual  General  Partner and the  President of the
     Corporate  General  Partner.  Consists of Mr.  Gossett's 25%  proportionate
     interest in Vance, Teel & Company,  Ltd. He disclaims  beneficial ownership
     of the  remaining 75%  proportionate  interest  owned by his wife,  Pauline
     Gossett, and his two adult children.
3    Ms. Gossett is the Secretary of the Corporate General Partner.  Consists of
     Ms. Gossett's 25% proportionate interest in Vance, Teel & Company, Ltd. She
     disclaims beneficial ownership of the remaining 75% proportionate  interest
     owned by her husband, Robert F. Gossett, Jr., and her two adult children.

                                       24
<PAGE>

management  services  for  Registrant's  properties,  equal  to the  normal  and
competitive fees customarily  charged by unaffiliated  parties rendering similar
services  in the same  geographic  area,  not to exceed 1% of the  annual  gross
revenues  for leases  with terms of ten years or more or 6% of the annual  gross
revenues for  replacement  leases.  During the year ended December 31, 1999, the
General  Partners  earned  and were  paid an  aggregate  of  $1,099,706  of such
management  fees ($879,765 to the Corporate  General Partner and $219,941 to the
Individual General Partner).  At December 31, 1999, $63,534 of such fees had not
been paid.

     The General  Partners are also entitled to receive  leasing  commissions in
connection  with leasing,  releasing or leasing  related  services  performed on
behalf of the  Registrant in connection  with the  negotiation of tenant leases.
Such fees are computed at a rate equal to 3% of the gross  revenue for the first
five  years of each lease  signed  where the  General  Partners  performed  such
leasing  services.  During the year ended  December 31, 1999,  no such fees were
paid to the General Partners.

     During the year ended  December 31, 1999,  the General  Partners  were also
entitled to reimbursement  for expenses incurred in connection with Registrant's
operations  aggregating  $55,000  ($44,000 to the Corporate  General Partner and
$11,000 to the Individual General Partner).


                                       25
<PAGE>


                                     PART IV

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

               (a)(1),(2)   See page F-2.
                                                                   Sequential
                                                                     Page
                                                                     Number
                                                                     ------

                    (a)(3)  Exhibits:

                    3.      Certificate      of      Limited
                            Partnership,   incorporated   by
                            reference   to   Exhibit   4  to
                            Registration    Statement    No.
                            33-2258    (the    "Registration
                            Statement").


                    4.(a)   Amended and  Restated  Agreement
                            of Limited  Partnership dated as
                            of July 24,  1995,  incorporated
                            by  reference  to  Exhibit  4 to
                            Registrant's Quarterly Report on
                            Form 10-Q for the quarter  ended
                            September 30, 1995.

                    10.(a)  Property  Management  Agreement,
                            incorporated   by  reference  to
                            Exhibit 10B to the  Registration
                            Statement.

                    (b)     Management    Agreement    dated
                            January  5, 1988 by and  between
                            Registrant      and     Colorado
                            Management  Group,  incorporated
                            by reference to Exhibit 10(e) to
                            Registrant's  Current  Report on
                            Form 8-K Dated January 5, 1988.

                    (c)     Lease dated as of April 20, 1994
                            between Registrant and GTE.(1)


- ----------

(1)  Incorporated by reference to Exhibits 10(y),  (z), and (aa) to Registrant's
     Annual Report on Form 10-K for the year ended December 31, 1994.

                                       26
<PAGE>




                    (d)     Amendment  No. 1 to Lease  dated
                            as  of  July  29,  1994  between
                            Registrant and GTE.(1)

                    (e)     Amendment  No. 2 to Lease  dated
                            as of February  22, 1995 between
                            Registrant and GTE.(1)

                    (f)     Secured  Promissory  Note  dated
                            September  26,  1996,   made  by
                            Registrant.(2)

                    (g)     Loan   Agreement   dated  as  of
                            September   26,   1996   between
                            Registrant   and   Fleet   Bank,
                            N.A.(2)

                    (h)     Environmental   Compliance   and
                            Indemnification  Agreement dated
                            __________,    1996,   made   by
                            Registrant.(2)

                    (i)     First    Amendment    of    Loan
                            Agreement    and   Note    dated
                            December    __,   1996   between
                            Registrant and Fleet Bank, N.A.(2)

                    (j)     Deed  of  Trust,  Assignment  of
                            Rents,  Security  Agreement  and
                            Fixture  Filing dated  September
                            26,  1996,  made  by  Registrant
                            with  respect  to  the  American
                            Color Building.(2)

                    (k)     First Amendment to Deed of Trust
                            dated December __, 1996, made by
                            Registrant  with  respect to the
                            American Color Building.(2)

                    (l)     Deed  of  Trust,  Assignment  of
                            Rents,  Security  Agreement  and
                            Fixture  Filing dated  September
                            26,  1996,  made  by  Registrant


- ----------
(1)  Incorporated by reference to Exhibits 10(y),  (z), and (aa) to Registrant's
     Annual Report on Form 10-K for the year ended December 31, 1994.

(2)  Incorporated by reference to Exhibits 10(i),  (j), (k), (l), (m), (n), (o),
     (p), (q), (r), (t), (u), (v), (w) and (cc) to Registrant's Annual Report on
     Form 10-K for the year ended December 31, 1996.


                                       27
<PAGE>




                            with  respect  to  the  Flatiron
                            Building.(2)

                    (m)     First Amendment to Deed of Trust
                            dated December __, 1996, made by
                            Registrant  with  respect to the
                            Flatiron Building.(2)

                    (n)     Mortgage,  Assignment  of Leases
                            and Rents and Security Agreement
                            dated  September 26, 1996,  made
                            by  Registrant  with  respect to
                            the Tumi Building.(2)

                    (o)     First   Amendment   to  Mortgage
                            dated December __, 1996, made by
                            Registrant  with  respect to the
                            Tumi Building.(2)

                    (p)     Mortgage,  Assignment  of Leases
                            and  Rents,  Security  Agreement
                            and   Fixture    Filing    dated
                            September  26,  1996,   made  by
                            Registrant  with  respect to the
                            Marathon Oil Building.(2)

                    (q)     First   Amendment   to  Mortgage
                            dated December __, 1996, made by
                            Registrant  with  respect to the
                            Marathon Oil Building.(2)

                    (r)     Deed  of  Trust,  Assignment  of
                            Rents,  Security  Agreement  and
                            Fixture  Filing dated  September
                            26,  1996,  made  by  Registrant
                            with  respect  to the  Directory
                            Building.(2)

                    (s)     First Amendment to Deed of Trust
                            dated December __, 1996, made by
                            Registrant  with  respect to the
                            Directory Building.(2)

- ----------
(2)  Incorporated by reference to Exhibits 10(i),  (j), (k), (l), (m), (n), (o),
     (p), (q), (r), (t), (u), (v), (w) and (cc) to Registrant's Annual Report on
     Form 10-K for the year ended December 31, 1996.



                                       28
<PAGE>


                    (t)     Second    Amendment    of   Loan
                            Agreement  dated  March 17, 1997
                            among Fleet Bank, First American
                            Bank Texas SSB, and Registrant.(2)

                    (u)     Third    Amendment    of    Loan
                            Agreement  and Second  Amendment
                            of Note among Fleet Bank,  First
                            American  Bank  Texas  SSB,  and
                            Registrant.(3)

                    (v)     Splitter  Agreement  dated as of
                            August  9,  1999  between  Fleet
                            Bank and Registrant.

                    (w)     Demand Note dated August 9, 1999
                            made by Registrant.

                    (x)     Assignment of Mortgages and Note
                            dated as of  August 9, 1999 made
                            by  Registrant  with  respect to
                            475 Fifth Avenue.

                    (y)     Consolidated     and    Restated
                            Promissory  Note dated August 9,
                            1999  made by 475  Fifth  Avenue
                            Limited Partnership.

                    (z)     Mortgage          Consolidation,
                            Assignment  of  Rents,  Security
                            Agreement  and  Fixture   Filing
                            made as of August 9, 1999 by 475
                            Fifth Avenue Limited Partnership
                            to and for the benefit of Heller
                            Financial, Inc.


(3)  Incorporated by reference to Exhibits 10(v),  to Registrant's
     Annual Report on Form 10-K for the year ended December 31, 1998.


                                       29
<PAGE>


                    (aa)    Letter Agreement dated August 9,
                            1999 made by Robert F.  Gossett,
                            Jr.  to and for the  benefit  of
                            Heller.

                    (bb)    Manager's             Agreement,
                            Subordination   and  Consent  to
                            Assignment dated as of August 9,
                            1999 made by  Registrant  to and
                            for the benefit of Heller.

                    (cc)    Hazardous              Substance
                            Indemnification  Agreement dated
                            as of August 9, 1999 made by 475
                            Fifth Avenue Limited Partnership
                            and  Robert F.  Gossett,  Jr. to
                            and for the benefit of Heller.


                    27.     Financial Data Schedule.

                    (b)  Reports on Form 8-K:  No reports on Form 8-K were filed
                         during the last  quarter of the period  covered by this
                         report.


<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.



                                            CORPORATE REALTY INCOME FUND I, L.P.
                                                      (Registrant)

                                            By: 1345 REALTY CORPORATION
                                                as Corporate General Partner



Dated: April 13, 2000                       By: /s/ Robert F. Gossett, Jr.
                                                --------------------------------
                                                ROBERT F. GOSSETT, JR.,
                                                President



Dated: April 13, 2000                       By: /s/ Robert F. Gossett, Jr.
                                                --------------------------------
                                                ROBERT F. GOSSETT, JR.
                                                Individual General Partner


                                       30
<PAGE>




      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 (with respect to the Corporate General Partner)
and on the dates indicated.


                                              1345 REALTY CORPORATION


Dated: April 13, 2000                     By: /s/ Robert F. Gossett, Jr.
                                              ----------------------------------

                                              Robert F. Gossett, Jr.
                                              President, Director



Dated: April 13, 2000                    By:  /s/ Pauline G. Gossett
                                              ----------------------------------
                                              Pauline G. Gossett
                                              Secretary




                               SPLITTER AGREEMENT


       SPLITTER AGREEMENT (as the same may be amended or otherwise modified from
time to time, this  "Agreement"),  made as of August 9, 1999 between FLEET BANK,
NATIONAL  ASSOCIATION,  as Agent ("Agent"),  having its principal office at 1133
Avenue of the  Americas,  40th Floor,  New York,  New York 10036,  and CORPORATE
REALTY INCOME FUND I, L.P., a Delaware limited partnership ("Borrower"),  having
an office at 475 Fifth Avenue, 21st Floor, New York, New York 10017.

                              W I T N E S S E T H:
                               - - - - - - - - - -

       A. Agent,  as agent,  is the holder of that  certain  note  described  on
EXHIBIT A annexed  hereto and made a part  hereof (as the same may be amended or
otherwise modified from time to time, the "Note").  Borrower is the maker of the
Note.

       B. The maximum principal amount of the Note was $49,000,000.

       C. The parties hereto desire to split, divide and sever the Note into (x)
that  certain  $22,594,880  Demand Note (as the same may be amended or otherwise
modified  from time to time,  the  "Demand  Note") made as of the date hereof by
Borrower in favor of Agent, as agent, in the principal amount of $22,594,880 and
(y) the remaining $26,405,120 principal indebtedness under the Note, which shall
continue to be evidenced by the Note.

       D. The  mortgages  (the "NY  Mortgages")  described  on EXHIBIT B annexed
hereto heretofore  secured the Note. After giving effect to this Agreement,  the
NY Mortgages shall secure only the Demand Note and no other portion of the Note.


       E. The transactions  described in the preceding recitals shall not result
in the  cancellation,  extinguishment,  payment or satisfaction of the Note, the
Demand Note or the NY  Mortgages.  No new or additional  indebtedness  under the
Demand Note is to be secured nor is any readvance made thereunder.

     NOW, THEREFORE, in consideration of the sum of Ten ($10.00) Dollars paid by
each  party to the  other,  the  receipt  and  sufficiency  of which are  hereby
acknowledged,  the parties hereto agree:

       1. The indebtedness  evidenced by the Note is hereby split as provided in
the  recitals  hereto.  From and after the date hereof,  the NY Mortgages  shall
secure only the Demand Note and no other portion of the Note.

       2. Nothing herein shall:

       (a)    be  deemed  to  cancel,   extinguish  or  constitute   payment  or
              satisfaction of the Note;

<PAGE>


       (b)    constitute a new or additional indebtedness;

       (c)    constitute a readvance to Borrower; or

       (d)    evidence  any  indebtedness   other  than  the  same  indebtedness
              heretofore evidenced by the Note.

       IN  WITNESS  WHEREOF,  the  parties  hereto  have  caused  this  Splitter
Agreement to be executed as of the date first above written.

                                 FLEET BANK, NATIONAL ASSOCIATION, as Agent



                                 By:/s/ James E. Mirman
                                    -------------------------------------------
                                    James E. Mirman
                                    Vice President


                                 CORPORATE REALTY INCOME FUND I, L.P.,
                                 a Delaware limited partnership



                                 By: /s/ Robert F. Gosset, Jr.
                                    --------------------------------------------
                                 Robert F. Gossett, Jr., general partner



                                 By: 1345 Realty Corporation,
                                 general partner



                                           By: /s/ Robert F. Gosset, Jr.
                                              ----------------------------------
                                           Robert F. Gossett, Jr., President


                                       2
<PAGE>




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

       On the __ day of _________  in the year 1999 before me, the  undersigned,
personally  appeared James E. Mirman,  personally known to me or proved to me on
the basis of satisfactory evidence to be the individual whose name is subscribed
to the within instrument and acknowledged to me that he executed the same in his
capacity,  and that by his signature on the instrument,  the individual,  or the
person upon behalf of which the individual acted, executed the instrument.



- ------------------------------------
Signature and Office of individual
taking acknowledgement









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

       On the __ day of _________  in the year 1999 before me, the  undersigned,
personally appeared Robert F. Gossett,  Jr., personally known to me or proved to
me on the basis of  satisfactory  evidence  to be the  individual  whose name is
subscribed to the within  instrument and acknowledged to me that he executed the
same  in his  capacity,  and  that  by his  signature  on  the  instrument,  the
individual,  or the person upon behalf of which the individual  acted,  executed
the instrument.



- ------------------------------------
Signature and Office of individual
taking acknowledgement



                                       3
<PAGE>


                                    EXHIBIT A


       SECURED  PROMISSORY NOTE dated September 26, 1996 in the principal amount
of $24,000,000  made by Corporate Realty Income Fund I, L.P., a Delaware limited
partnership  ("Borrower"),  to and in favor of Fleet Bank, National  Association
("Agent");

       AS MODIFIED by that certain  FIRST  AMENDMENT OF LOAN  AGREEMENT AND NOTE
dated as of December 6, 1996 between  Borrower and Agent  whereby the  principal
amount of Borrower's indebtedness was increased to $44,000,000;

       AS FURTHER MODIFIED by that certain INTERCREDITOR AGREEMENT
dated as of February 28, 1997 among Lender,  First American Bank Texas,  SSB and
The Travelers Insurance Company and agreed to by Borrower; and

       AS FURTHER MODIFIED by that certain THIRD AMENDMENT OF LOAN AGREEMENT AND
SECOND AMENDMENT OF NOTE dated September 25, 1998,  whereby the principal amount
of Borrower's indebtedness was increased to $49,000,000.


                                       4
<PAGE>


                                    EXHIBIT B
                                 (NY Mortgages)


                                  The Mortgages

       1. Mortgage,  Assignment of Leases and Rents and Security  Agreement from
Corporate Realty Income Fund I, L.P. to Fleet Bank, National Association, in the
original principal amount of $20,207,000.00, dated December 6, 1996 and recorded
on  December  12,  1996 in the  Office of the City  Register,  New York  County,
December  12,  1996 in Reel 2402,  Page 593;  which  mortgage  was  assigned  by
Assignment of Mortgage Without Covenant from Fleet Bank, National Association to
Fleet Bank,  National  Association,  as Agent (under that certain Loan Agreement
dated  September 26, 1996 by and between Fleet Bank,  National  Association  and
Corporate  Realty  Income  Fund I, L.P.,  as  amended)  dated March 26, 1997 and
recorded on June 9, 1997 in Reel 2463, Page 1778.

       2. Second Mortgage, Assignment of Leases and Rents and Security Agreement
from Corporate Realty Income Fund I, L.P. to Fleet Bank,  National  Association,
as Agent, in the original  principal  amount of $2,387,880 dated as of September
25, 1998 and recorded on November  10, 1998 in the office of the City  Register,
New York County at Reel 2748, Page 1075.



                                       5





                                   DEMAND NOTE


$22,594,880
New York, New York                                                August 9, 1999

Pursuant to that certain  Splitter  Agreement made as of the date hereof between
FLEET BANK,  NATIONAL  ASSOCIATION,  as Agent  ("Agent"),  having its  principal
office at 1133 Avenue of the Americas, 40th Floor, New York, New York 10036, and
CORPORATE   REALTY  INCOME  FUND  I,  L.P.,  a  Delaware   limited   partnership
("Borrower"),  having an office at 475 Fifth Avenue,  21st Floor,  New York, New
York 10017:

A. Agent and Borrower split,  divided and severed that certain note described on
EXHIBIT A annexed  hereto and made a part  hereof (as the same may be amended or
otherwise  modified from time to time, the "Note") into (x) this Demand Note (as
the same may be amended or  otherwise  modified  from time to time,  the "Demand
Note") and (y) the remaining  principal  indebtedness under the Note which shall
continue to be evidenced by the Note; and

B. The  mortgages  described  on EXHIBIT B annexed  hereto (the "NY  Mortgages")
which heretofore secured the Note, now secure only this Demand Note and no other
portion of the Note.

NOW, THEREFORE, FOR VALUE RECEIVED,

Borrower  promises to pay to the order of Agent the  principal sum of Twenty-Two
Million Five Hundred  Ninety Four Thousand and Eight Hundred and Eighty  Dollars
($22,594,880)  with interest thereon to be computed from the date hereof, at the
rate of eight (8%) percent per annum and to be paid ON DEMAND.

The provisions of SECTION 6.16 of that certain Loan Agreement  between  Borrower
and  Agent  dated as of  September  26,  1996,  amended  by that  certain  First
Amendment of Loan Agreement and Note dated as of December 6, 1996,  that certain
Second  Amendment to Loan Agreement  dated as of March 17, 1997 and that certain
Third  Amendment  to Loan  Agreement  and Second  Amendment  to Note dated as of
September 25, 1998 are hereby incorporated herein by reference.

This Demand Note may not be changed orally,  but only by an agreement in writing
and  signed  by  the  party  against  whom  enforcement  of any  waiver,  change
modification or discharge is sought.


                                   CORPORATE REALTY INCOME FUND I , L.P.,
                                   a Delaware limited partnership

                                   By: /s/ Robert F. Gossett, Jr.
                                       ---------------------------------------
                                       Robert F. Gossett, Jr., general partner

                                   By: 1345 Realty Corporation, general partner

                                        By:  /s/ Robert F. Gosset, Jr.
                                            ---------------------------------
                                            Robert F. Gossett, Jr., President



<PAGE>


                                    EXHIBIT A


       SECURED  PROMISSORY NOTE dated September 26, 1996 in the principal amount
of $24,000,000  made by Corporate Realty Income Fund I, L.P., a Delaware limited
partnership  ("Borrower"),  to and in favor of Fleet Bank, National  Association
("Agent");

       AS MODIFIED by that certain  FIRST  AMENDMENT OF LOAN  AGREEMENT AND NOTE
dated as of December 6, 1996 between  Borrower and Agent  whereby the  principal
amount of Borrower's indebtedness was increased to $44,000,000;

       AS FURTHER MODIFIED by that certain  INTERCREDITOR  AGREEMENT dated as of
February 28, 1997 among Lender, First American Bank Texas, SSB and The Travelers
Insurance Company and agreed to by Borrower; and

       AS FURTHER MODIFIED by that certain THIRD AMENDMENT OF LOAN AGREEMENT AND
SECOND AMENDMENT OF NOTE dated September 25, 1998,  whereby the principal amount
of Borrower's indebtedness was increased to $49,000,000.


                                       2

<PAGE>


                                    EXHIBIT B
                                 (NY Mortgages)


                                  The Mortgages

       Mortgage,  Assignment  of Leases and Rents and  Security  Agreement  from
Corporate Realty Income Fund I, L.P. to Fleet Bank, National Association, in the
original principal amount of $20,207,000.00, dated December 6, 1996 and recorded
on  December  12,  1996 in the  office of the City  Register,  New York  County,
December  12,  1996 in Reel 2402,  Page 593;  which  mortgage  was  assigned  by
Assignment of Mortgage Without Covenant from Fleet Bank, National Association to
Fleet Bank,  National  Association,  as Agent (under that certain Loan Agreement
dated  September 26, 1996 by and between Fleet Bank,  National  Association  and
Corporate  Realty  Income  Fund I, L.P.,  as  amended)  dated March 26, 1997 and
recorded on June 9, 1997 in Reel 2463, Page 1778.

       Second  Mortgage,  Assignment of Leases and Rents and Security  Agreement
from Corporate Realty Income Fund I, L.P. to Fleet Bank, National Association as
Agent in the original  principal  amount of $2,387,880 dated as of September 25,
1998 and recorded on November 10, 1998 in the office of the City  Register,  New
York County at Reel 2748, Page 1075.






                            CONSOLIDATED AND RESTATED
                                 PROMISSORY NOTE

LOAN NO. 99_086                                                   August 9, 1999
                                                                    New York, NY

MAKER:                      475 Fifth  Avenue  Limited  Partnership,  a Delaware
                            limited partnership

MAKER'S ADDRESS:            475 Fifth Avenue, 21st Floor
                            New York, New York 10017

PRINCIPAL AMOUNT:           THIRTY-TWO   MILLION   and  No/100   Dollars   ($32,
                            000,000.00),  together  with all other amounts added
                            thereto  pursuant to this Note or otherwise  payable
                            in accordance with the Loan Documents.

PAYEE AND HOLDER:           Heller Financial, Inc., a Delaware corporation,  and
                            its successors and assigns.

PAYMENT ADDRESS:            500 West Monroe Street, 30th Floor
                            Chicago, Illinois 60661
                            Attention:  Heller Express Servicing Department, Re:
                            Loan No.  99-086 or such other address as Holder may
                            hereafter designate in writing to Maker.

INITIAL PAYMENT DATE:      October 1, 1999.

MATURITY DATE:             September 1, 2009.

AMORTIZATION PERIOD:       30 Years.

AMORTIZATION SCHEDULE:      The amortization schedule attached hereto as Exhibit
                            A.

CONTRACT RATE:              A rate of interest equal to eight and 27/100 percent
                            8.27% per annum.

DEFAULT RATE:               The Contract Rate plus five percent (5%) per annum.

LATE CHARGE:                Five percent (5%) of each  delinquent  payment other
                            than on the principal sum due on the Maturity Date.


                                      -1-
<PAGE>


PROPERTY:                   475 Fifth Avenue
                            475 Fifth Avenue
                            New York, New York County, New York

MORTGAGE:                   The  Mortgage  Consolidation,  Assignment  of Rents,
                            Security  Agreement and Fixture  Filing of even date
                            herewith (and any modification, renewal or extension
                            thereof) which  consolidates the Existing  Mortgages
                            securing  repayment  of the  Loan  and  encumbering,
                            among other things, the Property.

LOAN:                       The loan from Holder to Maker evidenced by this Note
                            and secured by the other Loan Documents.

LOAN DOCUMENTS:             This  Note,  the  Mortgage  and any other  documents
                            evidencing  or  securing  the  Loan or  executed  in
                            connection therewith, and any modification,  renewal
                            or extension thereof.

NOTE:                       This  Consolidated and Restated  Promissory Note and
                            any modifications, renewals or extensions hereof and
                            any  substitutions  therefor.  This Note  amends and
                            consolidates all of the notes evidencing each of the
                            Existing Mortgages.

EXISTING MORTGAGES:         Those certain  mortgages  listed in Exhibit B to the
                            Mortgage.


1.     Promise to Pay.

       FOR VALUE  RECEIVED,  Maker promises to pay to the order of Holder at the
Payment  Address the  Principal  Amount (or so much  thereof as may from time to
time be  outstanding)  on or before the Maturity  Date,  together  with interest
thereon as hereinafter  set forth,  payable in lawful money of the United States
of America.

2.     Principal and Interest.

       So long as no Event of  Default  exists,  interest  shall  accrue  on the
Principal Amount from time to time outstanding at the Contract Rate based on the
actual number of days elapsed in each given month and a 360 day year.  Principal
and interest  shall be paid to the Holder hereof as follows:  (a) On the Initial
Payment Date and on the first day of each month  thereafter,  Maker shall pay to
Holder monthly payments of principal and interest due for such period based upon
the  Amortization  Schedule;  and (b) the outstanding  Principal  Amount of this
Note, together with all accrued and unpaid interest, shall be due and payable in
full on the  Maturity  Date.  Whenever  any  payment  is  stated  to be due or a
computation  is to be made on a day which is not a business day, such payment or
computation will be made on the next succeeding business day, and such extension
of time will be included in the computation of interest.


                                      -2-
<PAGE>


3.     Prepayment.

       This Note may not be  prepaid  in whole or in part,  prior to the  fourth
"Loan  Year",  other  than  condemnation  or  casualty  proceeds  or  any  other
involuntary  prepayment  contemplated  by the Loan  Documents,  applied to pay a
portion of the  principal of the Note in Holder's  sole  discretion.  During the
fourth Loan Year, and at any time  thereafter,  this Note may be prepaid in full
but not in part at any time,  provided  that any such  prepayment  shall be: (i)
made on the first of the  month;  (ii)  accompanied  by all  accrued  and unpaid
interest  and all fees and costs due from Maker to Holder;  (iii) made only upon
Holder's  receipt of at least thirty (30) days' prior written  notice of Maker's
election  to prepay;  and (iv)  accompanied  by the  greater of (a) one  percent
(1.0%) of the outstanding  Principal  Amount as of the date of prepayment or (b)
the "Yield  Maintenance  Amount".  The Loan may be prepaid  without payment of a
Yield  Maintenance  Amount  or the fee set  forth  above in  clause  (iv) of the
preceding  sentence  during  the last  ninety  (90)  days of the Loan  term (the
"Permitted Prepayment Period"). The term "Loan Year" means for Loan Year 1, from
the date hereof through  September 1, 2000,  and for each Loan Year  thereafter,
each 12-month period after September 1, 2000.

       "Yield Maintenance  Amount" means an amount,  never less than zero, equal
to the present value of a series of "Monthly Amounts", assumed to be paid at the
end of each month  remaining  from the date of  prepayment  through the Maturity
Date, discounted at the U.S. Securities Rate.

       "Monthly Amount" shall mean the following:

       (A) The Contract Rate,

              MINUS

       (B)  The  yield  ("U.S.  Securities  Rate"),  as  of  the  date  of  such
prepayment,  as  published  by the Federal  Reserve  System in its  "Statistical
Release H.15(519),  Selected Interest Rates" under the caption "U.S.  Government
Securities/Treasury  Constant Maturities", for a U.S. Government Security with a
term equal to that remaining on this Note on the date of such prepayment  (which
term may be obtained by interpolating  between the yields published for specific
whole years),

                  DIVIDED BY TWELVE (12) AND THE
                  QUOTIENT THEREOF THEN MULTIPLIED BY

       (C) The amount prepaid on the date of such prepayment.

       All  percentages  shall be rounded to the nearest one hundred  thousandth
percent and dollar amounts to the nearest whole dollar.  Maker  acknowledges and
agrees that any  prepayment of this Note by virtue of the occurrence of an Event
of Default hereunder prior to the Permitted Prepayment Period (but not by virtue
of the  application  of any  condemnation  or  casualty  proceeds  or any  other
involuntary  prepayment  contemplated  by the Loan  Documents,  applied to pay a
portion of the  principal  of the Note in  Holder's  sole  discretion)  shall be
deemed a voluntary


                                      -3-
<PAGE>


prepayment for purposes of determining the  applicability  of any prepayment fee
or Yield Maintenance Amount pursuant to Paragraph 3 above.

4.     Default.

       4.1 Events of Default.

              The following  shall  constitute an "Event of Default"  under this
       Note:  (i) failure to pay any amounts  owed  pursuant to this Note within
       ten (10) calendar days after such payment is due; or (ii) the  occurrence
       of any Event of Default under any of the other Loan  Documents  after the
       expiration of any applicable notice and cure period contemplated thereby.

       4.2 Remedies.

              So long as an Event of Default remains  outstanding:  (a) interest
       shall  accrue at the  Default  Rate and, to the extent not paid when due,
       shall be added to the Principal Amount; and (b) Holder may, at its option
       and without further notice (such notice being expressly waived),  declare
       the unpaid Principal Amount immediately due and payable. Holder's rights,
       remedies  and  powers,  as  provided  in this  Note  and the  other  Loan
       Documents,  are cumulative  and  concurrent,  and may be pursued  singly,
       successively  or together  against Maker,  the security  described in the
       other Loan  Documents,  any  guarantor(s)  hereof and any other  security
       given  at any  time  to  secure  the  payment  hereof,  all  at the  sole
       discretion  of Holder.  Additionally,  Holder  may resort to every  other
       right or remedy  available at law or in equity  without first  exhausting
       the  rights  and  remedies   contained  herein,   all  in  Holder's  sole
       discretion. Failure of Holder, for any period of time or on more than one
       occasion,  to exercise its option to accelerate  the date that the unpaid
       Principal  Amount  is due,  pursuant  to  clause  (b)  above,  shall  not
       constitute  a waiver of the right to exercise the same at any time during
       the continued  existence of any Event of Default or any subsequent  Event
       of Default.

5.     Late Charge.

       If payments of principal and/or interest,  or any other amounts under the
other Loan  Documents  other than the principal sum due on the Maturity Date are
not timely made and remain overdue for a period of ten (10) days, Maker, without
further notice or demand by Holder,  promptly shall pay the Late Charge computed
on such past due  amounts.  Until paid,  the Late  Charge  shall be added to the
Principal  Amount.  Nothing in this Note shall be construed as an  obligation on
the part of Holder to accept,  at any time,  less than the full  amount then due
hereunder,  or as a waiver or  limitation  of  Holder's  right to compel  prompt
performance.


                                      -4-
<PAGE>


6.     Jury Trial Waiver.

       MAKER  AND  HOLDER BY ITS  ACCEPTANCE  OF THIS NOTE  HEREBY  WAIVE  THEIR
RESPECTIVE RIGHTS TO A JURY TRIAL OF ANY CLAIM OR CAUSE OF ACTION BASED UPON, OR
ARISING  OUT OF THIS  NOTE  AND THE  OTHER  LOAN  DOCUMENTS.  MAKER  AND  HOLDER
ACKNOWLEDGE  THAT THIS WAIVER IS A MATERIAL  INDUCEMENT TO ENTER INTO A BUSINESS
RELATIONSHIP, THAT EACH HAS RELIED ON THIS WAIVER IN ENTERING INTO THIS NOTE AND
THE OTHER LOAN  DOCUMENTS  AND THAT EACH WILL CONTINUE TO RELY ON THIS WAIVER IN
THEIR RELATED FUTURE DEALINGS.  MAKER AND HOLDER REPRESENT AND WARRANT THAT EACH
HAS HAD THE  OPPORTUNITY TO REVIEW THIS JURY WAIVER WITH ITS LEGAL COUNSEL,  AND
THAT EACH KNOWINGLY AND VOLUNTARILY WAIVES ITS JURY TRIAL RIGHTS.

7.     Waiver.

       Maker,  for itself and all  endorsers,  guarantors  and  sureties of this
Note, and each of them, and their heirs, legal  representatives,  successors and
assigns,  respectively hereby waives presentment for payment,  demand, notice of
nonpayment,  notice of dishonor,  protest of any dishonor, notice of protest and
protest of this Note, and all other notices (except as otherwise provided herein
or in any relevant Loan Document) in connection  with the delivery,  acceptance,
performance, default or enforcement of the payment of this Note, and agrees that
its liability shall be unconditional  and without regard to the liability of any
other party and shall not be in any manner affected by any indulgence, extension
of time, renewal,  waiver or modification granted or consented to by the Holder.
Maker,  for itself and all endorsers,  guarantors and sureties of this Note, and
each of them, and their heirs,  legal  representatives,  successors and assigns,
respectively  hereby  consents to every  extension of time,  renewal,  waiver or
modification  that may be granted by Holder with respect to the payment or other
provisions of this Note, and to the release of any makers, endorsers, guarantors
or sureties,  or of any collateral  given to secure the payment  hereof,  or any
part hereof, with or without substitution,  and agrees that additional makers or
guarantors or endorsers may become  parties  hereto  without notice to Maker and
without affecting the liability of Maker hereunder.

8.     Security, Application of Payments.

       This Note is secured by the liens, encumbrances,  and obligations created
hereby and by the other Loan Documents and the terms and provisions of the other
Loan Documents are hereby incorporated herein. Each payment on the Loan is to be
applied when received first to the payment of any fees,  expenses or other costs
Maker is  obligated  to pay  hereunder  or under  the  terms of the  other  Loan
Documents, second to the payment of any accrued and unpaid Late Charge, third to
the  payment of  interest on the  Principal  Amount from time to time  remaining
unpaid,  and the remainder of such payment shall be used to reduce the Principal
Amount.


                                      -5-
<PAGE>


9.     Miscellaneous.

       9.1 Amendments.

              This Note may not be terminated or amended  orally,  but only by a
       termination or amendment in writing signed by Holder and Maker.

       9.2 Lawful Rate of Interest.

              In no event whatsoever shall the amount of interest paid or agreed
       to be paid to Holder pursuant to this Note exceed the highest lawful rate
       of interest  permissible under applicable law. If, from any circumstances
       whatsoever,  fulfillment of any provision of this Note and the other Loan
       Documents  shall involve  exceeding  the lawful rate of interest  which a
       court of competent  jurisdiction  may deem applicable  hereto,  then ipso
       facto,  the  obligation  to be fulfilled  shall be reduced to the highest
       lawful rate of interest permissible under such law and if, for any reason
       whatsoever,  Holder shall receive, as interest,  an amount which would be
       deemed unlawful under such applicable law, such interest shall be applied
       to the Principal Amount (whether or not due and payable,  and without any
       prepayment  penalty or fee or Yield Maintenance  Amount),  and not to the
       payment of interest,  or refunded to Maker if such  Principal  Amount has
       been paid in full.

       9.3 Captions; Definitions.

              The captions of the  Paragraphs  of this Note are for  convenience
       only and shall not be deemed to modify, explain,  enlarge or restrict any
       of the provisions  hereof.  Each of the terms defined before  Paragraph 1
       hereof  shall have the  meaning set forth  following  such term when used
       throughout this Note.

       9.4 Severable Provisions.

              The invalidity, illegality or unenforceability of any provision of
       this  Note  shall  not  affect  or  impair  the  validity,   legality  or
       enforceability  of the  remainder  of this  Note,  and to this  end,  the
       provisions of this Note are declared to be severable.

       9.5 Notices.

              Notices  shall be given  under  this Note in  conformity  with the
       terms and conditions of the Mortgage.

       9.6 Intentionally Omitted.

       9.7 Time of Essence.

              Time is of the essence of this Note and the performance of each of
       the covenants and agreements contained herein.


                                      -6-
<PAGE>


       9.8 Governing Law.

              This  Note  shall be  governed  by,  and  shall be  construed  and
       enforced in accordance  with, the internal laws of the State of Illinois,
       without regard to conflicts of law principles.

10.    Exculpation.

       Except as set forth below,  neither Maker nor any partner of Maker or any
partner,  shareholder or member of any such partner of Maker shall be personally
liable to pay the  Principal  Amount or any other  amount due under this Note or
under any of the Loan Documents,  or to perform or observe any obligation  under
this Note or under any of the Loan  Documents,  and Holder agrees to look solely
to the Property and any other collateral  heretofore,  now, or hereafter pledged
by any party to secure the Loan.  Maker,  but not any  partner of Maker,  or any
partner,  shareholder or member of any such partner of Maker shall,  however, be
personally  liable  for all  losses,  damages,  costs  and  expenses,  including
attorneys' fees and expenses, incurred by Holder as a result of:

       (i)    the  collection  and  receipt  of  proceeds  and  income  from the
              Property and the other assets and obligations securing the Loan by
              or for the benefit of Maker  following  an Event of Default  which
              are not paid to Holder or applied to the  Property in the ordinary
              course of business;

       (ii)   fraud  by Maker  or by any  partner  or  officer  of Maker  with a
              management role in Maker or;

       (iii)  material  misrepresentation by Maker or any other person or entity
              which  is an  officer  of  Maker or any  partner  of Maker  with a
              management role in connection with the Loan;

       (iv)   misapplication or  misappropriation of funds in which Lender has a
              security  interest  which come into the  possession  of Maker or a
              partner or officer of Maker with a management role in Maker;

       (v)    intentional or material waste to the Property;

       (vi)   the breach of the obligations set forth in the Hazardous Substance
              Indemnification  Agreement  of even date  herewith,  as  hereafter
              amended, if at all;

       (vii)  the breach of the provisions  contained in Paragraph 15 (transfers
              of the property or beneficial  interest in Maker;  assumption)  of
              the Mortgage;

       (viii) the  breach  of  the  provisions  contained  in  Paragraph  16 (no
              additional liens) of the Mortgage; or


                                      -7-
<PAGE>


       (ix)   the breach of the  provisions  contained  in  Paragraph 17 (single
              asset entity) of the Mortgage.

       The foregoing shall in no way limit or impair the enforcement against the
Property  or any other  security  granted  by the Loan  Documents  of any of the
Holder's  rights and  remedies  pursuant  to the Loan  Documents,  or affect the
validity or enforceability of any indemnity,  guaranty,  limited recourse letter
or similar  instrument made by Maker or any other entity or person in connection
with the Mortgage or the Loan Documents.


       IN WITNESS WHEREOF, Maker does execute this Note as of the date set forth
above.

                                 MAKER:

                                 475 Fifth  Avenue  Limited  Partnership,
                                 a Delaware limited partnership

                                 By: 475  Fifth-GP, Inc., a  Delaware
                                     corporation, its sole general partner

                                     By: ______________________________
                                     Name: ____________________________
                                     Its: _____________________________



                                      -8-
<PAGE>


                                    EXHIBIT A


                              AMORTIZATION SCHEDULE








                        ASSIGNMENT OF MORTGAGES AND NOTE
                                475 Fifth Avenue
                               New York, New York

       Fleet Bank, National  Association,  as Agent, having its principal office
at 1133  Avenue of the  Americas,  40th  Floor,  New York,  New York  10036 (the
"Assignor"),  the lawful owner and holder,  as agent, of those certain mortgages
described on EXHIBIT A attached hereto (the "Mortgages"), and of the $22,594,880
Demand Note of even date herewith secured thereby (the "Note"), in consideration
of $10.00 and other good and valuable  consideration  paid to Assignor by Heller
Financial,  Inc. having an office at 500 West Monroe Street,  Chicago,  Illinois
60661 (the "Assignee"), hereby assigns unto the Assignee the Mortgages, together
with the Note or obligations  described in or secured by the Mortgages,  and the
money due and to become  due  thereunder.  The  Mortgages  cover  premises  more
particularly described on EXHIBIT B attached hereto.

       This assignment is made without recourse, representation and/or warranty,
express or implied.

       IN WITNESS WHEREOF,  the Assignor has duly executed this assignment as of
August 9, 1999.

                                         FLEET BANK, NATIONAL ASSOCIATION,
                                         as Agent


                                         By:      /s/ James E. Mirman
                                                  ------------------------------

                                                  James E. Mirman
                                                  Vice President


Record and Return to:
Arnold & Porter
399 Park Avenue
New York, New York 10022-4690
Attention:  Michael J. Canning, Esq.

<PAGE>



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

       On the  ______  day of  __________  in  the  year  1999  before  me,  the
undersigned,  personally  appeared  James E. Mirman,  personally  known to me or
proved to me on the basis of  satisfactory  evidence to be the individual  whose
name is  subscribed  to the within  instrument  and  acknowledged  to me that he
executed the same in his capacity,  and that by his signature on the instrument,
the  individual,  or the  person  upon  behalf  of which the  individual  acted,
executed the instrument.



- ------------------------------------
Signature and Office of individual
taking acknowledgement

                                       2

<PAGE>




                                    EXHIBIT A

                                  The Mortgages

       1. Mortgage,  Assignment of Leases and Rents and Security  Agreement from
Corporate Realty Income Fund I, L.P. to Fleet Bank, National Association, in the
original principal amount of $20,207,000.00, dated December 6, 1996 and recorded
on  December  12,  1996 in the  office of the City  Register,  New York  County,
December  12,  1996 in Reel 2402,  Page 593;  which  mortgage  was  assigned  by
Assignment of Mortgage Without Covenant from Fleet Bank, National Association to
Fleet Bank,  National  Association,  as Agent (under that certain Loan Agreement
dated  September 26, 1996 by and between Fleet Bank,  National  Association  and
Corporate  Realty  Income  Fund I, L.P.,  as  amended)  dated March 26, 1997 and
recorded on June 9, 1997 in Reel 2463, Page 1778.

       2. Second Mortgage, Assignment of Leases and Rents and Security Agreement
from Corporate Realty Income Fund I, L.P. to Fleet Bank, National Association as
Agent in the original  principal  amount of $2,387,880 dated as of September 25,
1998 and recorded on November 10, 1998 in the office of the City  Register,  New
York County at Reel 2748, Page 1075.


                                       3

<PAGE>




                                    EXHIBIT B

                      Premises located at 475 Fifth Avenue,
                               New York, New York

ALL that certain plot, piece or parcel of land, situate,  lying and being in the
Borough of Manhattan,  County, City and State of New York, bounded and described
as follows:

BEGINNING at the corner formed by the intersection of the easterly side of Fifth
Avenue with the southerly side of 41st Street;

RUNNING THENCE easterly along the southerly side of 41st Street, 140 feet 1/2 of
an inch;

THENCE  southerly  parallel with Fifth Avenue and part of the distance through a
party  wall,  103 feet 8 inches,  more or less,  to the  lands  now or  formerly
belonging to James McBriar;

THENCE  westerly or  southwesterly  along the lands of James McBriar,  41 feet 8
inches,  more or less, to a point distant 98 feet 4 1/2 inches easterly from the
easterly side of Fifth Avenue and distant 104 feet 11 inches  southerly from the
southerly side of 41st Street;

THENCE westerly  parallel with 41st Street, 98 feet 4 1/2 inches to the easterly
side of Fifth Avenue;

THENCE northerly along the easterly side of Fifth Avenue,  104 feet 11 inches to
the point or place of BEGINNING.





This instrument was prepared by and after recording return to:

Thomas F. Berner, Esq.
Katten Muchin & Zavis
1133 Avenue of the Americas
Suite 2820
New York, NY 10036_6772




THE PRINCIPAL AMOUNT SECURED BY THIS MORTGAGE IS $32,000,000.
- --------------------------------------------------------------------------------
                                       SPACE ABOVE THIS LINE FOR RECORDER'S USE.


                                                                  Loan No.99-086


              MORTGAGE CONSOLIDATION, ASSIGNMENT OF RENTS, SECURITY
                          AGREEMENT AND FIXTURE FILING

       THIS MORTGAGE CONSOLIDATION,  ASSIGNMENT OF RENTS, SECURITY AGREEMENT AND
FIXTURE FILING  ("Mortgage") is made as of the ____ day of August,  1999, by 475
Fifth Avenue Limited Partnership,  a limited partnership  organized and existing
under the laws of the State of Delaware, whose address is 475 Fifth Avenue, 21st
Floor, New York, New York 10017  ("Borrower"),  to and for the benefit of HELLER
FINANCIAL,  INC.,  a  corporation  organized  and  existing  under  the  laws of
Delaware, whose address is 500 West Monroe Street, 30th Floor, Chicago, Illinois
60661,  Attention:  Heller  Express  Servicing  Department,  Re: Loan No. 99_086
(HELLER FINANCIAL,  INC. and its successors and assigns are hereinafter referred
to as "Lender").

                                    RECITALS

       A.  Borrower  has executed and  delivered  to Lender a  Consolidated  and
Restated  Promissory Note dated of even date herewith in the principal amount of
THIRTY-TWO  MILLION and No/100 Dollars  ($32,000,000.00)  (which note,  together
with all notes issued in substitution  or replacement  therefor and/or as any of
the foregoing  may be amended,  modified or  supplemented  from time to time, is
hereinafter  referred to as the  "Note"),  providing  for the payment of monthly
installments of principal and interest,  with the balance thereof, if not sooner
due or paid as set forth in the Note, due and payable on September 1, 2009 (said
date, or any earlier date on which the entire


<PAGE>


unpaid principal amount shall be paid or required to be paid in full, whether by
prepayment, acceleration or otherwise, is herein called the "Maturity Date")

       B. Lender wishes to secure (i) the prompt  payment of the Note,  together
with all interest  thereon in accordance  with the terms of the Note, as well as
the prompt payment of any additional  indebtedness accruing to Lender on account
of any future payments,  advances or expenditures made by Lender pursuant to the
Note or this Mortgage or any other agreement,  document,  or instrument securing
the payment of the indebtedness  evidenced by the Note (the Note, this Mortgage,
and any other documents evidencing or securing the indebtedness evidenced by the
Note or executed  in  connection  therewith,  and any  modifications,  renewals,
and/or extensions thereof, are hereinafter collectively referred to as the "Loan
Documents"),  and (ii)  the  prompt  performance  of each  and  every  covenant,
condition,  and  agreement  now or  hereafter  arising  contained  in  the  Loan
Documents of Borrower or any "Principal" (as defined in the Hazardous  Substance
Indemnification  Agreement  delivered in connection with this Mortgage ), as the
case may be. All payment  obligations of Borrower or any Principal,  as the case
may be, under the Loan Documents are hereinafter sometimes collectively referred
to as the "Indebtedness" and all other obligations of Borrower or any Principal,
as the  case  may  be,  under  the  Loan  Documents  are  hereinafter  sometimes
collectively referred to as the "Obligations".

       C. Borrower is the owner of the fee interest in the real estate described
in Exhibit A attached hereto (the "Land").

       D. Lender is the holder of (a) those certain  mortgages listed on Exhibit
B  attached  hereto  (collectively,   the  "Existing  Mortgages"),   encumbering
Borrower's  estate  in the  Property  (as  hereinafter  defined),  and  (b)  the
respective  bonds,  notes,  or  obligations  secured by the  Existing  Mortgages
(collectively, the "Existing Notes").

       E. The terms and  provisions of the Existing  Notes have been amended and
restated  in  their  entirety  pursuant  to the  Note to  constitute  one  joint
indebtedness in the original principal amount of the Note.

       F. Borrower and Lender have mutually agreed to  consolidate,  coordinate,
amend and restate the terms of the  Existing  Mortgages in their  entirety,  and
have mutually  agreed to  consolidate  and  coordinate the liens of the Existing
Mortgages so that such liens are made equal and coordinate in the policy.

       NOW, THEREFORE, TO SECURE TO LENDER the repayment of the Indebtedness and
the performance of the Obligations, Borrower has executed this Mortgage and does
hereby covenant and agree as follows:

       To induce  Lender to enter into this  Mortgage,  Borrower  represents  to
Lender that there is now validly due and owing on the Existing Notes and secured
by the Existing Mortgages,  without defense, offset or counterclaim of any kind,
the total sum of $32,000,000.00 (the "Loan Amount").

       The  Existing  Notes are  modified  to  provide  for  payment of the Loan
Amount,  together with interest thereon, in the manner set forth in, and subject
to the terms of, the Note , and Borrower

<PAGE>


hereby  agrees to repay the Loan Amount,  together  with  interest  thereon,  in
accordance with the terms of the Note.

       All of the terms and  conditions  of the  Existing  Mortgages  are hereby
modified and superseded by the terms and  conditions of this  Mortgage,  and the
Existing  Mortgages  are hereby  combined  and  consolidated  and made equal and
coordinate  in lien without  priority of the one over the other so that together
the Existing  Mortgages  shall hereafter  constitute in law but one mortgage,  a
single first lien on the Property  securing the Loan Amount,  and, to the extent
not already covered thereby,  such Existing Mortgages,  as so consolidated,  are
hereby  spread to cover,  and Borrower  does hereby  mortgage,  convey,  assign,
warrant,  transfer,  pledge  and  grant to  Lender a  security  interest  in the
following  described  property  and  all  proceeds  thereof  to  the  extent  of
Borrower's   interest   therein  (which   property  is   hereinafter   sometimes
collectively referred to as the "Property"):

              A. The Land;

              B. All  improvements  of every nature  whatsoever now or hereafter
       situated on the Land and owned by Borrower (the "Improvements"),  and all
       machinery,  equipment, mechanical systems and other personal property now
       or hereafter  owned by Borrower and used in connection with the operation
       of the Improvements;

              C. All  easements  and  appurtenances  now or hereafter in any way
       relating to the Land and/or Improvements or any part thereof;

              D. All agreements affecting the use, enjoyment or occupancy of the
       Land and/or  Improvements  now or hereafter  entered into (the "Leases"),
       including any and all  guaranties  of such Leases,  and the immediate and
       continuing  right to  collect  all rents,  income,  tax,  insurance,  and
       replacement  reserve  deposits,  receipts,  royalties,  profits,  issues,
       service   reimbursements,   fees,  accounts  receivables,   revenues  and
       prepayments  of any of the  same  (including  termination,  cancellation,
       option  and  similar  payments)  from  or  related  to  the  Land  and/or
       Improvements  from time to time  accruing  under the  Leases  and/or  the
       operation of the Land and/or  Improvements  (the  "Rents"),  reserving to
       Borrower, however, so long as no "Event of Default" (hereinafter defined)
       has  occurred  hereunder,  a  revocable  license to receive and apply the
       Rents in accordance with the terms and conditions of Paragraph 13 of this
       Mortgage;

              E. All claims, demands,  judgments,  insurance proceeds, awards of
       damages and  settlements  hereafter made resulting from the taking of the
       Land  and/or  the  Improvements  or any part  thereof  under the power of
       eminent  domain,  or for any damage  (whether  caused by such taking,  by
       casualty or  otherwise) to the Land and/or the  Improvements  or any part
       thereof;

              F.  To  the  extent  assignable,  all  now or  hereafter  existing
       management contracts and all permits, certificates, licenses, agreements,
       approvals, entitlements and authorizations, however characterized, issued
       or in any way furnished for the acquisition,  construction, operation and
       use of the Land, Improvements and/or Leases,  including building permits,
       environmental   certificates,   licenses,   certificates   of  operation,
       warranties and guaranties;

<PAGE>


              G. All of Borrower's rights in and to all trademarks,  tradenames,
       assumed names,  telephone numbers and listing rights and other rights and
       interests  in and to the names and marks used by Borrower  in  connection
       with the Land and/or  Improvements,  including all rights in the name 475
       Fifth Avenue, and all books and records and all other general intangibles
       relating to the operation of the Land and/or Improvements; and

              H. Any  monies  on  deposit  with or for the  benefit  of  Lender,
       including  deposits  for the  payment  of real  estate  taxes,  insurance
       premiums and any other reserves held by Lender or its agent.

       TO HAVE AND TO HOLD the  Property  and all parts  thereof,  with Power of
Sale, together with the rents, issues, profits and proceeds thereof, unto Lender
to its own proper use, benefit, and advantage forever,  subject, however, to the
terms, covenants, and conditions herein.

       Borrower covenants and agrees with Lender as follows:

1.     Payment of Indebtedness; Performance of Obligations.

       Borrower shall promptly pay when due the  Indebtedness and shall promptly
perform all Obligations.

2.     Taxes and Other Obligations.

       Subject to Paragraphs 3 and 5 hereafter,  as  applicable,  Borrower shall
pay,  when due, and before any  interest,  collection  fees or  penalties  shall
accrue,  all  taxes,  assessments,  fines,  impositions  and other  charges  and
obligations, including charges and obligations for any present or future repairs
or  improvements  made on the  Property,  or for any other  goods,  services  or
utilities  furnished  to the  Property,  which  may  become a lien on or  charge
against the Property prior to this  Mortgage,  subject,  however,  to Borrower's
right to contest  such lien or charge upon the  posting of  security  reasonably
satisfactory  to  Lender  so long as  such  contest  stays  the  enforcement  or
collection of such lien or charge.  Should  Borrower fail to make such payments,
Lender may, at its option and at Borrower's expense, pay the amounts due for the
account  of  Borrower  and  all  amounts  advanced  shall  be  included  in  the
Indebtedness.  Upon the request of Lender, Borrower shall immediately furnish to
Lender any notices of amounts due and  receipts  evidencing  payment as and when
due in each case, which come into Borrower's possession. Borrower shall promptly
notify Lender of any lien on all or any part of the Property and shall  promptly
discharge  any  unpermitted  lien or  encumbrance  as  required by the terms and
conditions of this Mortgage..

<PAGE>


3.     Reserves for  Taxes/Replacement  Reserve/Tenant  Improvements and Leasing
       Reserve.

              (a) Borrower  shall pay to Lender,  at the time of and in addition
       to the monthly  installments  of principal  and/or interest due under the
       Note, a sum equal to 1/12 of the amount reasonably estimated by Lender to
       be sufficient to enable Lender to pay at least 30 days before they become
       due and payable, all taxes,  assessments and other similar charges levied
       against the Property as reasonably  determined  by Lender (the  "Property
       Tax  Reserve").  Provided  that Lender shall have a copy of the tax bill,
       and  sufficient  funds on  deposit  from  Borrower  to pay such tax bill,
       Lender  shall apply the sums in the  Property Tax Reserve to pay such tax
       items.  These sums may be commingled  with funds otherwise held by Lender
       on  account of real  estate tax  obligations,  and no  interest  shall be
       payable  thereon  nor shall  these sums be deemed to be held in trust for
       the  benefit  of  Borrower.  If such  amount on  deposit  with  Lender is
       insufficient to fully pay such tax items,  Borrower shall, within 10 days
       following notice at any time from Lender,  deposit such additional sum as
       may be required for the full payment of such tax items.  If the sums held
       in the  Property  Tax  Reserve  shall  exceed the  amounts due for taxes,
       Lender shall, in its reasonable discretion, return any excess to Borrower
       or credit such excess against future  payments to be made to the Property
       Tax Reserve.  Borrower  hereby grants Lender a security  interest in such
       funds and Borrower  shall execute any other  documents and take any other
       actions reasonably  necessary to provide Lender with a perfected security
       interest in such funds. Upon the Maturity Date, the moneys then remaining
       on deposit with Lender or its agent shall, at Lender's option, be applied
       against the  Indebtedness or returned to Borrower upon payment in full of
       the Indebtedness .

              (b) At the  time of  closing  of the  loan  evidenced  by the Loan
       Documents  ("Loan"),  Lender shall deposit $200,000.00 of the proceeds of
       the  Loan  into  a  replacement  reserve  ("Replacement   Reserve").  The
       Replacement  Reserve  shall bear  interest  for the benefit of  Borrower.
       Interest  will be paid on the  funds in the  Replacement  Reserve  at the
       "non-personal  money market rate" in effect as of the first  business day
       of each month at The Northern Trust Company or its  successors.  Interest
       on the Replacement Reserve shall be calculated using the actual number of
       days in a month and a 365 day year and will be paid into the  Replacement
       Reserve and  compounded on a monthly  basis.  The funds  contained in the
       Replacement  Reserve  shall be utilized  by  Borrower  solely for capital
       improvements  reasonably  approved  in advance by  Lender.  Lender  shall
       reimburse  Borrower,  or pay as directed by Borrower from the Replacement
       Reserve for the actual cost of such approved capital  improvements within
       10 business  days of  Borrower's  providing  Lender with paid receipts or
       invoices,   lien  waivers  and  other  documentation   deemed  reasonably
       necessary by Lender,  which shall occur no more than once per month. Upon
       the Maturity  Date,  the moneys then  remaining on deposit with Lender or
       its agent shall, at Lender's option,  be applied against the Indebtedness
       or  returned  to  Borrower  upon  payment  in full  of the  Indebtedness.
       Borrower  hereby  grants  Lender a security  interest in the  Replacement
       Reserve and Borrower shall execute any other documents and take any other
       actions reasonably  necessary to provide Lender with a perfected security
       interest in the  Replacement  Reserve.  If the balance of the Replacement
       Reserve falls below  $200,000.00,  then at the time of and in addition to
       the monthly installments of principal and/or interest due under the Note,
<PAGE>


       Borrower  shall pay to Lender  monthly  deposits of  $4,000.00  until the
       balance of the Replacement Reserve equals $200,000.00.

              (c) At the time of the closing of the Loan,  Lender shall  deposit
       $1,967,000  of the  proceeds  of the  Loan  into a  capital  improvements
       reserve ("Capital Improvements Reserve"). The Capital Improvement Reserve
       shall bear interest for the benefit of Borrower. Interest will be paid on
       the funds in the Capital  Improvement  Reserve at the "non-personal money
       market rate" in effect as of the first  business day of each month at The
       Northern  Trust  Company  or its  successors.  Interest  on  the  Capital
       Improvement  Reserve shall be calculated  using the actual number of days
       in a  month  and a 365  day  year  and  will be  paid  into  the  Capital
       Improvements  Reserve  and  compounded  on a  monthly  basis.  The  funds
       contained  in the  Capital  Improvements  Reserve  shall be  utilized  by
       Borrower  solely  for  capital   improvements   determined  in  the  sole
       discretion  of  Borrower.  Lender  shall  reimburse  Borrower,  or pay as
       directed by Borrower from the Capital Improvements Reserve for the actual
       cost of such capital  improvements  within 10 business days of Borrower's
       providing  Lender with paid receipts or invoices,  lien waivers and other
       documentation deemed reasonably necessary by Lender, which shall occur no
       more than  once per  month.  Upon the  Maturity  Date,  the  moneys  then
       remaining on deposit with Lender or its agent shall, at Lender's  option,
       be applied against the  Indebtedness or returned to Borrower upon payment
       in full of the  Indebtedness.  Borrower  hereby  grants Lender a security
       interest in the Capital  Improvements  Reserve and Borrower shall execute
       any other  documents and take any other actions  reasonably  necessary to
       provide  Lender  with  a  perfected  security  interest  in  the  Capital
       Improvements Reserve.

              (d) At the time of the closing of the Loan,  Lender shall  deposit
       $850,000.00  of the  proceeds  of the  Loan  into a  reserve  for  tenant
       improvements and leasing  commissions  relating to the sub-leasing of the
       space (consisting of approximately 15,667 square feet of space) currently
       leased to Europe Craft Imports,  Inc. (the "Europe Craft Space") ("TI and
       Leasing Reserve"). The TI and Leasing Reserve shall bear interest for the
       benefit  of  Borrower.  Interest  will be paid on the funds in the TI and
       Leasing Reserve at the  "non_personal  money market rate" in effect as of
       the first business day of each month at The Northern Trust Company or its
       successors.  Interest on the TI and Leasing  Reserve  shall be calculated
       using the actual number of days in a month and a 365 day year and will be
       paid into the TI and Leasing  Reserve and  compounded on a monthly basis.
       The funds  contained in the TI and Leasing  Reserve  shall be utilized by
       Borrower first solely for tenant improvements and leasing commissions for
       the Europe  Craft Space  customary in the market  place.  Once the Europe
       Craft Space has been completely sub-leased, any funds remaining in the TI
       and  Leasing  Reserve  will be used for tenant  improvements  and leasing
       commissions customary in the marketplace for other space in the Property.
       Lender shall reimburse Borrower,  or pay as directed by Borrower from the
       TI and Leasing  Reserve  for the actual cost of such tenant  improvements
       and leasing commissions  customary in the market place within 10 business
       days of Borrower's providing Lender with invoices or paid receipts,  lien
       waivers and other  documentation  deemed reasonably  necessary by Lender,
       which shall occur no more than once per month.  Upon the  Maturity  Date,
       the moneys then  remaining on deposit with Lender or its agent shall,  at
       Lender's  option,  be applied  against  the  Indebtedness  or returned to
       Borrower upon payment in full of the Indebtedness. Borrower hereby grants
<PAGE>


       Lender a security  interest  in the TI and Leasing  Reserve and  Borrower
       shall execute any other  documents and take any other actions  reasonably
       necessary to provide Lender with a perfected  security interest in the TI
       and Leasing Reserve.

              (e) With respect to any disbursement  pursuant to paragraphs 3(b),
       3(c) or 3(d),  above,  if (i) the time  required to  complete  work to be
       funded thereunder exceeds one month, (ii) the contractor  performing such
       work  requires  periodic  payments  pursuant  to the  terms of a  written
       contract,  and (iii)  the total  cost of such  work  exceeds  $50,000,  a
       request for  reimbursement or payment from the applicable  reserve may be
       made after  completion  of a portion  of the work  under  such  contract,
       provided  (u) such  contract  requires  payment upon  completion  of such
       portion of the work,  (v) the materials for which the request is made are
       on site at the Property and are properly  secured or have been  installed
       in  the  Property,   (w)  all  other  conditions  in  this  Mortgage  for
       disbursement  have been satisfied,  (x) funds remaining in the applicable
       reserve are, in Lender's reasonable judgment, sufficient to complete such
       work and the other work when  required (y) the cost of the portion of the
       work  completed  under  such  contract  exceeds  $5,000,   and  (z)  each
       contractor or subcontractor  receiving payments under such contract shall
       provide a waiver of lien with respect to amounts  which have been paid to
       that contractor or  subcontractor.  Borrower shall not make a request for
       disbursements  more  frequently  than monthly under this  subsection  and
       Lender shall not be obligated  to make any  disbursements  if an Event of
       Default then exists.

4.     Use of Property.

       Unless required by applicable  law,  Borrower shall not permit changes in
the use of any part of the  Property  from  the use  existing  at the time  this
Mortgage was executed,  which use Borrower represents and warrants is limited to
offices and retail and related uses. Borrower shall not initiate or acquiesce in
a change  in the  zoning  classification  of the  Property  or  grant  easements
burdening the Property (other than customary utility easements necessary for the
use of the Property) without Lender's prior written consent.

<PAGE>


5.     Insurance and Condemnation.

       Borrower shall keep the Improvements  insured, and shall maintain general
liability  coverage and such other coverages  requested by Lender, in amounts at
all times  reasonably  satisfactory  to Lender  provided  all such  policies  of
insurance  shall be issued by insurers  qualified under the laws of the state in
which the Land is located,  duly authorized and licensed to transact business in
such state and  reflecting a General  Policy Rating of A-(X) or better in Best's
Key Rating Guide.  Existing insurance carriers (so long as they are rated A-(X))
and amounts  approved by Lender as of the date hereof  shall be deemed  approved
hereafter.  Unless  Borrower  provides  Lender with  evidence  of the  insurance
coverage required by this Mortgage,  Lender may purchase insurance at Borrower's
expense to protect  Lender's  interests  in the  Property  and to  maintain  the
insurance  required by this Mortgage.  This insurance may, but need not, protect
Borrower's  interests.  The  coverage  purchased by Lender may not pay any claim
made by Borrower or any claim that is made against  Borrower in connection  with
the Property or any  required  insurance  policy.  Borrower may later cancel any
insurance  purchased by Lender,  but only after  providing  Lender with evidence
that  Borrower has obtained  insurance as required by this  Mortgage.  If Lender
purchases  insurance  for the Property or insurance  otherwise  required by this
Mortgage,  Borrower  will be  responsible  for  the  costs  of  that  insurance,
including  interest and other charges  imposed by Lender in connection  with the
placement of the  insurance,  until the effective  date of the  cancellation  or
expiration  of the  insurance.  The costs of the  insurance  may be added to the
Indebtedness.  The costs of the insurance may be more than the cost of insurance
Borrower is able to obtain on its own.

       In case of loss or damage by fire or other casualty,  Borrower shall give
immediate  written notice thereof to the insurance  carrier(s) and to Lender. In
the event a casualty  loss or damage does not exceed  $1,000,000,  Borrower  may
settle  and adjust any claim  without  the  consent of Lender and agree with the
insurance  company  or  companies  on the  amount to be paid upon the loss,  and
Borrower is hereby  authorized  to collect  and  receipt for any such  insurance
proceeds,  provided  Borrower  delivers  to  Lender  a  written  undertaking  to
expeditiously commence and satisfactorily complete the restoration of the damage
caused by such  casualty  in  compliance  with all  applicable  laws,  rules and
regulations.  In the event a casualty  loss or damage  does  exceed  $1,000,000,
Lender is authorized  and empowered to make or file proofs of loss or damage and
to settle and adjust any claim under  insurance  policies  which insure  against
such  risks,  or to direct  Borrower,  in writing,  to agree with the  insurance
carrier(s)  on the amount to be paid in regard to such loss and the Net Proceeds
(defined  below) are hereby  assigned  to and shall be paid to Lender as further
security for the payment of the Indebtedness and performance of the Obligations,
subject to the second paragraph hereafter.

       Borrower  shall  immediately  notify  Lender of any action or  proceeding
relating to any condemnation or other taking, whether direct or indirect, of the
Property,  or part thereof,  and Borrower shall appear in and prosecute any such
action or proceeding  unless otherwise  directed by Lender in writing.  Borrower
shall diligently prosecute any such proceeding, collect any award or payment for
damages and  thereafter  diligently  prosecute any required  restoration  of the
Property in compliance with all applicable laws, rules and regulations.  Lender,
at Lender's option,  may participate with Borrower,  to commence,  appear in and
prosecute any action or proceeding  relating to any condemnation or other taking
of the Property,  whether  direct or indirect,  and to settle or compromise  any
claim in connection with such condemnation or other taking,  provided such claim
is for an  amount  equal to or  greater  than  $1,000,000.00.  The Net  Proceeds
(defined  below)  of  any  award,  payment  or  claim  for  damages,  direct  or
consequential,  in connection with any condemnation or other

<PAGE>


taking in excess of $1,000,000.00,  whether direct or indirect, of the Property,
or part thereof, or for conveyances in lieu of condemnation, are hereby assigned
to and  shall be paid to Lender  as  further  security  for the  payment  of the
Indebtedness  and  performance  of the  Obligations,  subject  to the  following
paragraph.

       Anything above the contrary notwithstanding, provided no Event of Default
then exists  hereunder,  the net insurance  proceeds  and/or net proceeds of any
condemnation award (in each case after deduction only of Borrower's and Lender's
reasonable  costs  and  expenses,  if any,  in  collecting  the  same,  the "Net
Proceeds")  payable  to  Lender  hereunder  shall  be  made  available  for  the
restoration  or repair of the  Property,  either  by means of  reimbursement  to
Borrower  or  payment  as  directed  by  Borrower  for the  actual  cost of such
restoration  or repair of the  Property  within 10 business  days of  Borrower's
providing  Lender  with  paid  receipts  or  invoices,  lien  waivers  and other
documentation  deemed reasonably necessary by Lender, if, in Lender's reasonable
discretion (a) restoration or repair and the continued operation of the Property
is economically feasible, (b) the value of Lender's security after completion of
the  repairs  or  restoration  is  not  materially  reduced,  (c)  the  loss  or
condemnation,  as  applicable,  does  not  occur  in the  six (6)  month  period
preceding the stated Maturity Date and Lender's independent consultant certifies
that the  restoration of the Property can be completed at least 90 days prior to
the  Maturity  Date,  and (d)  Borrower  deposits  cash with Lender in an amount
determined  by a contractor  reasonably  acceptable  to the parties,  reasonably
necessary,  in  addition  to the Net  Proceeds,  to pay in full  the cost of the
restoration or repair.  Notwithstanding  the foregoing,  it shall be a condition
precedent to any  disbursement  of Net Proceeds  held by Lender  hereunder  that
Lender shall have reasonably  approved (x) all plans and  specifications for any
proposed  repair  or  restoration,  (y) the  construction  schedule  and (z) the
architect's and general  contractor's  contract for all restoration that exceeds
$1,000,000.00  in the aggregate.  With respect to restoration or repair projects
in  excess  of  $1,000,000,  Lender  may  establish  other  conditions  it deems
reasonably  necessary  to  assure  the  work is  fully  completed  in a good and
workmanlike  manner  free of all liens or claims by reason  thereof.  Borrower's
deposits made pursuant to this  paragraph  shall be used before the Net Proceeds
held by Lender for such  restoration  or repair.  If the Net  Proceeds  are made
available for restoration or repair, such work shall be completed by Borrower in
a diligent  fashion,  and in  compliance  with all  applicable  laws,  rules and
regulations.  At Lender's  option,  the Net Proceeds  shall also be disbursed by
Lender  pursuant to a construction  escrow  reasonably  acceptable to Lender and
Borrower. If following the final payments for the completion of such restoration
or repair there are any Net Proceeds  remaining,  such proceeds shall be paid to
Borrower,  provided that such restoration and repair is completed  substantially
in accordance  with the  previously  approved  plans,  as determined in Lender's
reasonable  discretion.  If an  Event  of  Default  then  exists,  or any of the
conditions set forth in  subparagraphs  (a) through (d) of this Paragraph 5 have
not been met or  satisfied,  the Net  Proceeds  held by Lender  may be  applied,
without  any  prepayment  penalty  or fee or any Yield  Maintenance  Amount,  as
defined in the Note, to the  Indebtedness,  whether or not then due and payable,
with any excess paid to  Borrower.  All  covenants  hereof shall be construed as
affording  to  Lender  rights  additional  to and not  exclusive  of the  rights
conferred under the provisions of Sections 254, 271 and 272 of the New York Real
Property  Law or any  other  applicable  law of any other  state.  If there is a
conflict  between any  provisions of this Mortgage and the

<PAGE>


provisions  of Section 254 of the New York Real Property  Law,  Borrower  agrees
that the applicable provision of this Mortgage shall control.

       Until such time as any part or all of the Net Proceeds held by Lender are
disbursed as provided hereinabove,  such Net Proceeds shall be held by Lender in
an interest  bearing account for the benefit of Borrower.  Interest will be paid
on such Net Proceeds at the "non-personal money market rate" in effect as of the
first  business  day  of  each  month  at  The  Northern  Trust  Company  or its
successors.  Interest on such Net Proceeds shall be calculated  using the actual
number  of days in a month  and a 365 day year  and will be paid to the  account
holding such Net Proceeds and compounded on a monthly basis.

6.     Preservation and Maintenance of Property.

       Borrower (a) shall not commit waste or permit impairment or deterioration
of the  Property;  (b) shall not abandon  the  Property;  (c) shall,  subject to
Paragraphs  3 and 5 above,  as  applicable,  and to the extent  Rents,  Property
revenue and  casualty  and/or  condemnation  proceeds  are  available,  keep the
Property  in  good  repair  and  restore  or  repair  promptly,  in a  good  and
workmanlike  manner,  all or any part of the Property to the  equivalent  of its
original condition,  ordinary wear and tear excepted, or such other condition as
Lender may reasonably approve in writing, and upon any damage or loss thereto in
accordance  with the  terms of  Paragraph  5; (d)  shall  comply  with all laws,
ordinances,  regulations and requirements of any governmental body applicable to
the Property; (e) shall provide for management of the Property by Borrower or by
a property manager  reasonably  satisfactory to Lender pursuant to a contract in
form and substance reasonably  satisfactory to Lender; and (f) shall give notice
in writing to Lender of and, unless  otherwise  directed in writing by Lender if
the Lender  determines  that the  Property  may be  adversely  affected  by such
appearance,  appear in and defend any action or proceeding  purporting to affect
the Property, the security granted by the Loan Documents or the rights or powers
of  Lender.  Neither  Borrower  nor any  tenant or other  person  shall  remove,
demolish  or alter any  Improvement  or any  fixture,  equipment,  machinery  or
appliance in or on the Land and owned or leased by Borrower except when incident
to the replacement of fixtures,  equipment,  machinery and appliances with items
of like kind,  without the prior written consent of Lender,  which consent shall
not be unreasonably withheld or delayed.

<PAGE>


7.     Protection of Lender's Security.

       If Borrower  fails to pay the  Indebtedness  or perform  the  Obligations
after the expiration of any applicable  notice or cure period,  or if any action
or proceeding  is commenced  which  materially  affects the Property or Lender's
interest  therein and Borrower  fails to promptly take  appropriate  action,  as
reasonably  determined by Lender, then Lender, at Lender's option, may make such
appearances,  disburse such sums and take such action as Lender deems necessary,
in its  reasonable  discretion,  to protect the  Property  or Lender's  interest
therein,  including  lawful  entry upon the Property to make repairs and perform
environmental tests and studies. Lender shall give Borrower reasonable notice of
all such appearances,  disbursements  and actions,  which may be before or after
any such  appearance,  disbursement  or  action,  as  appropriate.  Any  amounts
disbursed by Lender pursuant to this Paragraph 7 (including attorneys' costs and
expenses),  shall bear interest  thereon at the "Default  Rate"  (defined in the
Note) from the date of  disbursement,  shall become  additional  Indebtedness of
Borrower  secured by the Loan  Documents and shall be due and payable on demand.
Nothing  contained in this Paragraph 7 shall require Lender to incur any expense
or take any action hereunder.  With respect to the foregoing,  reference is made
to Section  291-f of the New York Real  Property  Law and the  benefits  of such
Section 291-f shall apply hereto.

8.     Inspection.

       Lender  and  its  agents  and  designees  may  make or  cause  to be made
reasonable  lawful entries upon and inspections of the Property  (subject to the
rights of tenants),  including for performing any environmental  inspections and
testing of the Property,  and  inspections  of Borrower's  books,  records,  and
contracts at all reasonable times upon reasonable advance notice. Borrower shall
cooperate  with  Lender and its agents and  designees  with  respect to all such
inspections,  including any related to the sale or potential  sale of all or any
portion of the Loan by Lender and any securitization or potential securitization
involving the Loan.

9.     Books and Records.

       Borrower  shall  keep and  maintain  at all times at  Borrower's  address
stated above, or such other place as Lender may approve in writing, complete and
accurate books of accounts and records adequate to reflect correctly the results
of the operation of the Property and copies of all written contracts, Leases and
other instruments affecting the Property.

<PAGE>


10.    Financial Statements.

       Borrower  shall  furnish to Lender,  within 45 days after the end of each
fiscal  quarter of the  operation  of the  business of Borrower and at any other
time upon five (5) business days of Lender's  written request  (provided  Lender
shall not make such  request  more than two (2) times in any  twelve  (12) month
period), a balance sheet and a statement of income and expenses of the Property,
each  in  reasonable  detail,  prepared  in  accordance  with  sound  accounting
principles customarily used in the real estate industry and consistently applied
and  certified as true and complete by Borrower or its general  partner or chief
financial  officer.  Borrower shall also furnish to Lender, and shall cause each
Principal to furnish to Lender, within 60 days after the end of each fiscal year
of Borrower, a balance sheet, a statement of income and expenses and a statement
of cash flows,  each in reasonable  detail,  prepared in  accordance  with sound
accounting  principles   customarily  used  in  the  real  estate  industry  and
consistently  applied  and  certified  as true and  complete  by Borrower or its
general partner or chief financial  officer and each Principal,  as the case may
be.  Borrower shall  furnish,  together with the foregoing  quarterly  financial
statements and at any other time upon five (5) business days of Lender's written
request  (provided Lender shall not make such request more than two (2) times in
any twelve (12) month  period),  (a) a rent roll for the  Property,  showing the
name of each  tenant,  and for  each  tenant,  the  space  occupied,  the  lease
expiration  date,  the rent  payable,  the rent paid to date,  and the  security
deposit  being  held for such  tenant,  (b) a leasing  activity  report  for the
Property during such fiscal quarter, (c) a capital expenditure report indicating
the type and amount of each capital expenditure made during such fiscal quarter,
and (d) any other  information  that Lender may reasonably  require,  all of the
foregoing  shall be  certified  as true and  complete by Borrower or its general
partner or chief  financial  officer.  In  addition,  Borrower  shall cause each
Principal to provide to Lender a draft copy of his/her/its  financial statements
prepared in accordance with sound accounting  principles  consistently  applied,
certified by such  Principal to be a true and  complete  copy of such  financial
statements and in form reasonably  satisfactory to Lender, within 60 days of the
end of each  calendar year with a final  version of such  Principal's  financial
statements to be provided  within 90 days of the end of such calendar  year. All
of the  information  required  by  Lender  in  this  paragraph  must  be in form
acceptable to Lender in its reasonable  discretion.  If Borrower fails to timely
furnish  Lender with any of the financial  information  and reports set forth in
this  paragraph  within the required time periods,  Lender shall have the right,
acting  in its sole  discretion,  to hire a  certified  public  accounting  firm
acceptable  to Lender,  to prepare  such  financial  information  and reports in
accordance with generally accepted accounting  principles,  on an audited basis.
The costs and  expenses  of such  accounting  firm shall be paid by  Borrower on
demand and, to the extent advanced by Lender become  additional  Indebtedness of
Borrower  secured by the Loan  Documents,  with  interest  thereon from the date
advanced  by Lender at the Default  Rate.  Additionally,  if  Borrower  fails to
timely  furnish  Lender with any of the  financial  information  and reports set
forth in this  paragraph  within the  required  time  periods,  Lender  shall be
entitled  to  receive  a  late  charge  equal  to  $500.00  for  each  financial
information  and/or  report not so  furnished  to Lender  (the  "Financial  Late
Charge").  The Financial Late Charge shall be due and payable by Borrower within
five (5)  business  days after  receipt by  Borrower of an invoice for same from
Lender and until paid,  the  Financial  Late Charge  shall bear  interest at the
Default Rate, and shall be deemed additional Indebtedness of Borrower secured by
the Loan Documents.

<PAGE>


11.    Hazardous Materials.

       Borrower covenants and agrees that it (a) shall not use, generate, store,
or allow to be generated, stored or used, any "Hazardous Materials" (hereinafter
defined) on the Property,  except in the ordinary course of Borrower's  business
and in accordance with all "Environmental Laws" (hereinafter defined), (b) shall
at all times  maintain  the  Property  in full  compliance  with all  applicable
Environmental  Laws,  including  timely  remediating  the  Property  if and when
required,  and  (c)  shall  reasonably  cause  compliance  by  all  tenants  and
sub-tenants on the Property with Borrower's  covenants and agreements  contained
in this Paragraph 11.  Notwithstanding  the foregoing,  Lender acknowledges that
Borrower has informed it in writing of certain currently existing  conditions on
or about the Property.

       Upon obtaining  knowledge thereof,  Borrower shall promptly notify Lender
in  writing of (i) any  investigation,  claim or other  proceeding  by any party
caused or threatened in connection with any Hazardous Materials on the Property,
or the failure or alleged  failure of the Property to comply with any applicable
Environmental  Laws, or (ii) Borrower's  discovery of any condition on or in the
vicinity of the  Property  that could cause the  Property to fail to comply with
applicable Environmental Laws.

       The term "Environmental  Laws" shall include any federal,  state or local
laws or regulations relating to health, safety or protection of the environment.
The term "Hazardous Materials" shall include Hazardous Substances, as defined by
the  Comprehensive  Environmental  Response,  Compensation and Liability Act, 42
U.S.C.  ss.9601 et seq., any petroleum or petroleum products  (excluding a small
quantity of gasoline and oil used in  maintenance  equipment  on the  Property),
asbestos or asbestos  containing  material,  or any other hazardous  substances,
hazardous wastes or hazardous materials as defined by other Environmental Laws.

12.    Representations and Covenants.

              (a) If  Borrower  is a  corporation,  it  represents  that it is a
       corporation duly organized,  existing and in good standing under the laws
       of its  state of  incorporation,  that it is duly  qualified  and in good
       standing under the laws of the state where the Land is located,  and that
       the execution and delivery of the Loan  Documents and the  performance of
       the obligations  thereunder are within Borrower's  corporate powers, have
       been duly  authorized by all necessary  action of its board of directors,
       and do not  contravene  the terms of its  articles  of  incorporation  or
       by-laws.

              (b) If Borrower is a general or limited  partnership  or a limited
       liability  company,  it represents that it is duly formed,  organized and
       existing  in the  state  of its  formation,  that it is  qualified  to do
       business under the laws of the state where the Land is located,  and that
       the execution and delivery of the Loan  Documents and the  performance of
       the  obligations  thereunder  do  not  conflict  with  any  provision  of
       Borrower's  partnership agreement or operating agreement,  as applicable,
       and all other certificates and agreements  governing  Borrower,  and have
       been duly authorized by all necessary action of its partners or members.

<PAGE>


              (c) Borrower represents that, to the best of Borrower's knowledge,
       (i) the execution and delivery of the Loan Documents,  the payment of the
       Indebtedness,  and the  performance of the Obligations do not violate any
       law or conflict  with any  agreement or court order by which  Borrower is
       bound,  (ii) no consent or approval of any governmental  authority or any
       third  party  is  required  for the  execution  or  delivery  of the Loan
       Documents,  the payment of the  Indebtedness,  and the performance of the
       Obligations,   and  (iii)  the  Loan  Documents  are  valid  and  binding
       agreements, enforceable in accordance with their terms.

              (d) Borrower  represents  that (i) it is lawfully  seized with fee
       simple  title in the  estate  hereby  conveyed;  (ii) it has the right to
       mortgage,  convey,  assign  and grant a first  security  interest  in the
       Property;  (iii) the Property is unencumbered,  and Borrower will warrant
       and defend title to the Property against all claims and demands,  subject
       to  encumbrances  (including  the  Existing  Mortgages),   easements  and
       restrictions  listed in a schedule of exceptions to coverage in the title
       insurance  policy  accepted by Lender insuring  Lender's  interest in the
       Property; and (iv) it has no operations,  assets or activities other than
       the Property.

              (e)  Borrower  represents  and  covenants  that  to  the  best  of
       Borrower's  knowledge after due investigation (i) all material  licenses,
       permits, approvals, franchises, and certificates,  including certificates
       of completion  and occupancy  permits,  required by law or regulation for
       the  ownership  and  operation of the Property have been obtained and are
       and shall remain in full force and effect; and (ii) the use and occupancy
       of the Property is and shall remain in compliance with all laws.

              (f) Borrower  represents that to the best of Borrower's  knowledge
       all of the  improvements  on the Land lie wholly within the boundaries of
       and building line  restrictions  relating to the Land and no improvements
       located on  adjoining  lands  encroach  upon the Land so as to affect the
       value or  marketability  of the Property,  except those which are insured
       against  by the  title  insurance  policy  accepted  by  Lender  insuring
       Lender's interest in the Property.

              (g) None of Borrower, any Principal,  or to the best of Borrower's
       knowledge  after  due  investigation,  any  other  holder  of a direct or
       indirect  legal or  beneficial  interest in Borrower is or will be, held,
       directly   or   indirectly,   by  a   "foreign   corporation,"   "foreign
       partnership,"   "foreign  trust,"  "foreign  estate,"  "foreign  person,"
       "affiliate" of a "foreign person" or a "United States  intermediary" of a
       "foreign  person"  within the meaning of IRC Sections  897 and 1445,  the
       Foreign  Investments in Real Property Tax Act of 1980, the  International
       Foreign   Investment  Survey  Act  of  1976,  the  Agricultural   Foreign
       Investment  Disclosure Act of 1978, the regulations  promulgated pursuant
       to such acts or any amendments to such acts.

              (h) None of Borrower or any Principal is insolvent,  and there has
       been no (i)  assignment  made for the benefit of the  creditors of any of
       them,  (ii)  appointment  of a  receiver  for  any of  them  or  for  the
       properties of any of them, or (iii) any  bankruptcy,  reorganization,  or
       liquidation proceeding instituted by or against any of them.

<PAGE>


              (i)   There   has  been  no   material   adverse   change  in  the
       representations  made or information  heretofore supplied by or on behalf
       of Borrower or any Principal in connection  with the Loan as to Borrower,
       any Principal, or the Property.

              (j)  Except as  previously  disclosed  in the title  report on the
       Property  delivered to Lender in  connection  with the Loan,  there is no
       litigation,    arbitration,   or   other   proceeding   or   governmental
       investigation pending or, to Borrower's knowledge,  threatened against or
       relating to Borrower, any Principal, or the Property.

              (k) The  proceeds  evidenced  by the Note will be used by Borrower
       solely and exclusively for proper business  purposes and will not be used
       for the purchase or carrying of registered  equity  securities within the
       purview and operation of any regulation  issued by the Board of Governors
       of the Federal Reserve System or for the purpose of releasing or retiring
       any indebtedness which was originally incurred for any such purpose.

              (l) Borrower  represents and covenants that all Leases of space in
       the Property existing as of the date hereof are in writing.

              (m)  Borrower  covenants  that,  after  closing,  Lender  shall be
       allowed to advertise  in the various news or financial  media that Lender
       has provided the Loan to Borrower.

              (n) Borrower  represents  and covenants  that it does not have and
       will not incur any other  indebtedness  other than (i) the  Indebtedness,
       (ii) trade payables incurred in the ordinary course of business and (iii)
       an unsecured lien of working credit,  on terms  reasonably  acceptable to
       Lender, in an amount not to exceed $1,280,000.

              (o)  Borrower  has  made  an   assessment  of  the  microchip  and
       computer-based  systems and the  software  used in its business and based
       upon such  assessment  believes  that it will be Year 2000  Compliant  by
       January 1, 2000. "Year 2000 Compliant" means that all software,  embedded
       microchips and other processing capabilities utilized by, and material to
       the business  operations or financial  condition of, Borrower are able to
       interpret,  store, transmit, receive and manipulate data on and involving
       all calendar  dates  correctly  and without  causing any abnormal  ending
       scenarios in relation to dates in and after the calendar year 2000.  From
       time to time, at the request of Lender,  Borrower shall provide to Lender
       such updated  information as is requested regarding its efforts to become
       Year 2000 Compliant.

13.    Leases of the Property/Absolute Assignment,  License to Receive and Apply
       Rents.

       The parties  intend that this Mortgage  grants a present,  absolute,  and
unconditional  assignment of the Rents and shall,  immediately  upon  execution,
give  Lender the right to collect  the Rents and to apply them in payment of the
principal,  interest and all other sums payable under the Loan  Documents.  Such
assignment and grant shall continue in effect until the  Indebtedness is paid in
full and all  Obligations  are fully  satisfied.  Subject to the  provisions set
forth  herein  and  provided  there is no Event of  Default,  Lender  grants  to
Borrower a revocable license to enforce

<PAGE>


the Leases and  collect the Rents as they become due  (excluding,  however,  any
Lease termination, cancellation, option or similar payments, (unless Borrower is
simultaneously  entering into a lease for the space surrendered with a tenant of
equal or  greater  creditworthiness  and upon terms and  conditions  at least as
favorable to the  Borrower as the  terminated  Lease,  or unless such Lease is a
Minor Lease,  as defined below) which Borrower agrees shall be held in trust and
turned over to Lender for credit to principal under the Loan, without payment of
any prepayment penalty, fee or Yield Maintenance Amount) and Borrower shall hold
the same,  in trust,  to be applied  first to the  payment  of all  impositions,
levies,  taxes,  assessments  and other  charges upon the  Property  (subject to
Paragraph  3 above),  second  to  maintenance  of  insurance  policies  upon the
Property  required  hereby,  third  to  the  expenses  of  Property  operations,
including maintenance and repairs required hereby (subject to Paragraphs 3 and 5
above),  fourth to the payment of that portion of the Indebtedness  then due and
payable, and fifth, the balance, if any, to or as directed by Borrower. Borrower
shall  deliver  such  Rents  to  Lender  as are  necessary  for the  payment  of
principal, interest and other sums payable under the Loan Documents as such sums
become due.

       Borrower shall comply with and observe Borrower's obligations as landlord
under all Leases.  After the date hereof,  Borrower shall not,  without Lender's
prior  written  consent,  which consent  shall not be  unreasonably  withheld or
delayed,  execute or materially modify or amend any commercial Lease, other than
self storage leases or leases of less than 15,000 rentable square feet (a "Minor
Lease").  Other than with respect to Minor Leases,  Borrower shall not,  without
Lender's prior written consent, which consent shall not be unreasonably withheld
or delayed,  cancel or terminate any Lease or accept a surrender  thereof unless
Borrower is simultaneously  entering into a lease for the space surrendered with
a tenant of equal  creditworthiness  and upon terms and  conditions  at least as
favorable to the  Borrower as the Lease  terminated.  All Leases and  amendments
thereto  shall be on the form of lease  previously  approved by Lender with such
changes as are  reasonably  required by tenants and  approved  by  Borrower,  as
landlord,  exercising  prudent leasing  standards.  The current form of Lease is
acceptable to Lender.  All commercial  Leases,  including  self storage  leases,
executed  or renewed  after the date  hereof  shall  provide  for  rental  rates
comparable   to  existing   local   market  rates  and  shall  be  arm's  length
transactions. Borrower shall not be authorized to enter into any ground lease of
the Property without Lender's prior written approval.  If Lender consents to any
new Lease or the renewal of any existing  Lease,  at Lender's  written  request,
Borrower  shall  cause  the  tenant   thereunder  to  execute  a  subordination,
non-disturbance  and  attornment  agreement  in form  and  substance  reasonably
satisfactory  to Lender  contemporaneously  with the  execution  of such  Lease.
Borrower, at Lender's written request, shall furnish Lender with executed copies
of all  Leases.  All  Leases  other  than  for  space in the  Property  shall be
terminable  on not less than 90 days'  notice,  unless  approved  in  writing by
Lender prior to Borrower's  execution thereof. Any requested consent or approval
of Lender hereunder shall be deemed approved if not denied in writing within ten
(10) business days after the date on which Lender  receives such request and all
information  reasonably  necessary to consider  such  request,  provided that if
Lender has not requested such information within ten (10) days after the date on
which Lender  receives  such request,  such consent or approval  shall be deemed
approved.

       Until Lender takes title to or  possession  or control of the Property by
foreclosure,  mortgagee in possession or otherwise, this Mortgage shall not make
Lender responsible for the control, care, management,  or repair of the Property
or any  personal  property  or for the  carrying  out of any of the terms of the
Leases.  Until Lender takes title to or possession or control of the

<PAGE>


Property by foreclosure,  mortgagee in possession or otherwise,  Borrower hereby
acknowledges and agrees: (i) Borrower is and will remain liable under the Leases
to the same extent as though this  Mortgage  had not been made;  and (ii) Lender
has not by this Mortgage  assumed any of the  obligations  of Borrower under the
Leases,  except as to such  obligations  which  arise  after such time as Lender
shall  have  taken  title  to or  possession  or  control  of  the  Property  by
foreclosure,  mortgagee in possession or otherwise.  Until Lender takes title to
or possession or control of the Property by foreclosure, mortgagee in possession
or otherwise,  Lender shall not be liable in any way for any injury or damage to
person or property  sustained by any person or persons,  firm, or corporation in
or about the Property,  except to the extent any such injury or damage is caused
by Lender's gross negligence or willful misconduct.  Until Lender takes title to
or possession or control of the Property by foreclosure, mortgagee in possession
or otherwise, this Mortgage shall not be deemed to impose upon Lender any of the
obligations or duties of the landlord or Borrower provided in any Lease.

14.    Estoppel Certificate.

       Borrower shall,  within 10 days after Lender's written  request,  furnish
Lender  with a written  statement,  duly  acknowledged,  setting  forth the sums
secured by the Loan  Documents and any right of set-off,  counterclaim  or other
defense which exists against such sums and the Obligations.

15.    Transfers of the Property or Beneficial Interest in Borrower; Assumption.

       (a) Except as permitted  in  Paragraphs  15(b) and 15(c) below,  Borrower
agrees that Borrower  shall not,  without the prior  written  consent of Lender,
sell or transfer the Property or any part thereof or any interest therein;

       (b) a sale  or  transfer  of the  Property  within  the  meaning  of this
Paragraph  15 shall be deemed to include,  (i) an  installment  sales  agreement
wherein  Borrower agrees to sell the Property or any part thereof for a price to
be  paid in  installments;  (ii)  an  agreement  by  Borrower  leasing  all or a
substantial  part of the  Property  for other than actual  occupancy  by a space
tenant thereunder or a sale,  assignment or other transfer of, or the grant of a
security  interest  in,  Borrower's  right,  title and interest in and to all or
substantially all of the Leases or Rents;  (iii) if Borrower,  or if any general
partner or managing  member of  Borrower  is a  corporation,  the  voluntary  or
involuntary  sale,  conveyance,  transfer  or  pledge  of more  than 49% of such
corporation's  stock (or the stock of any  corporation  directly  or  indirectly
controlling  such  corporation by operation of law or otherwise)  whether in one
transfer or a series of  transfers  or the  creation or issuance of new stock by
which an aggregate of more than 49% of such corporation's  stock shall be vested
in a party or parties who are not now stockholders  whether in one transfer or a
series of transfers;  (iv) if Borrower or any general partner or managing member
of Borrower is a limited or general  partnership or joint  venture,  the change,
removal or resignation of a general partner or managing partner, or the transfer
or pledge of the partnership interest of any general partner or managing partner
of such  partnership  or any  profits or proceeds  relating to such  partnership
interest  or the  transfer  of more  than 49% in the  aggregate  of any  limited
partnership interests in such partnership whether in one transfer or a series of
transfers; (v) if Borrower or any general partner or managing member of Borrower
is a limited  liability  company,

<PAGE>


the change, removal or resignation of the managing member of such company or any
profits or proceeds relating to such membership interest or the transfer of more
than 49% in the aggregate of any membership interests in such company whether in
one  transfer  or a series of  transfers;  and (vi)  without  limitation  to the
foregoing,  except as  permitted in (iii) (iv) and (v) above,  any  voluntary or
involuntary sale,  transfer,  conveyance or pledge by any person or entity which
directly or indirectly  controls  Borrower (by operation of law or otherwise) of
its direct or indirect controlling interest in Borrower.

       (c)  Anything  herein  to the  contrary  notwithstanding,  the  following
transfers shall be permitted:

       (i)    a Family Member  Transfer.  The transfer of any direct or indirect
              interest in any partner of Borrower may without the prior  consent
              of Lender,  be made  provided  that such  transfer  shall be to an
              Immediate  Family  Member or shall be a  transfer  of any  limited
              partnership interest in a limited partner of Borrower by a limited
              partner thereof;  provided that any such transfer shall not result
              in a  termination  of Borrower or a change in the  management  and
              control  of  Borrower.  For  purposes  hereof,  "Immediate  Family
              Member"   shall  mean  with  respect  to  any   individual,   such
              individual's  parents,  a current or former  spouse,  siblings  or
              children or any trust for the benefit of, or other  entity  wholly
              owned by, such individual or such individual's parents, current or
              former spouse, siblings or children; or

       (ii)   a Special Transfer. For purposes hereof,  "Special Transfer" shall
              mean  a sale  or  transfer  of the  Property  to a  transferee  (a
              "Permitted  Transferee")  which shall assume in writing all of the
              obligations of Borrower under the Loan and provided that:

                     (1) no Event of Default  or event  which with the giving of
              notice or the passage of time would constitute an Event of Default
              shall have occurred and remain uncured;

                     (2) the  Permitted  Transferee  and  Principal  shall  be a
              reputable entity or person of good character,  creditworthy,  with
              sufficient financial worth considering the obligations assumed and
              undertaken, as reasonably determined by Lender;

                     (3) the Permitted Transferee and its property manager shall
              have  sufficient  experience in the  ownership  and  management of
              properties  similar to the Property  satisfactory to Lender in its
              reasonable discretion and Lender shall be provided with reasonable
              evidence  thereof (and reserves the right to approve the Permitted
              Transferee  without  approving  the  substitution  of the property
              manager, if any);

                     (4) Lender shall have received evidence in writing from any
              applicable  rating  agencies  to the  effect  that such a sale and
              assumption  of

<PAGE>


              the Loan by such  purchaser  will not  result in a  qualification,
              withdrawal or downgrade of the ratings in effect immediately prior
              to such  sale for any  securities  issued in  connection  with any
              securitization of the Loan which are then outstanding;

                     (5)  the  Permitted  Transferee  shall  have  executed  and
              delivered to Lender an assumption  agreement in form and substance
              reasonably   acceptable  to  Lender,   evidencing  such  Permitted
              Transferee's  agreement  to abide and be bound by the terms of the
              Note,  this Mortgage and the other Loan  Documents,  together with
              such legal  opinions and title  insurance  endorsements  as may be
              reasonably requested by Lender;

                     (6) Lender shall have received  payment of a transferee fee
              in an  amount  equal  to one  percent  (1.0%)  of the  outstanding
              principal balance of the Indebtedness; and

                     (7)  Lender  shall have  received  payment of all costs and
              expenses  incurred by Lender in  connection  with such  assumption
              (including reasonable attorney's fees and costs),

              provided further,  however, that the right to effectuate a Special
              Transfer  shall only be  available  in  connection  with the first
              three (3) sales or  transfers of the  Property  subsequent  to the
              closing of the Loan; or

       (iii)  an Affiliate Transfer.  For purposes hereof,  "Affiliate Transfer"
              shall mean a sale or transfer of the Property to a transferee  (an
              "Affiliate  Transferee")  which shall assume in writing all of the
              obligations  of  Borrower  under  the  Loan  with  no  release  of
              Principals and provided that:

                     (1) no Event of Default  or event  which with the giving of
              notice or the passage of time would constitute an Event of Default
              shall have occurred and remain uncured;

                     (2) the Affiliate Transferee shall be a reputable entity or
              person of good character,  creditworthy, with sufficient financial
              worth  considering  the  obligations  assumed and  undertaken,  as
              reasonably determined by Lender;

                     (3)  such   Affiliate   Transferee   is  either  a  limited
              partnership  or  limited  liability  company  of which  Robert  F.
              Gossett,   Jr.  is  the  general   partner  or  managing   member,
              respectively,   or  some  other  entity   directly  or  indirectly
              controlled by Robert F. Gossett, Jr.;

                     (4) Lender shall have received evidence in writing from any
              applicable  rating  agencies  to the  effect  that such a sale and
              assumption  of the Loan by such  purchaser  will not  result  in a
              qualification,  withdrawal  or

<PAGE>


              downgrade of the ratings in effect  immediately prior to such sale
              for any securities issued in connection with any securitization of
              the Loan which are then outstanding;

                     (5)  the  Affiliate  Transferee  shall  have  executed  and
              delivered to Lender an assumption  agreement in form and substance
              reasonably   acceptable  to  Lender,   evidencing  such  Affiliate
              Transferee's  agreement  to abide and be bound by the terms of the
              Note,  this Mortgage and the other Loan  Documents,  together with
              such legal  opinions and title  insurance  endorsements  as may be
              reasonably requested by Lender; and

                     (6)  Lender  shall have  received  payment of all costs and
              expenses  incurred by Lender in  connection  with such  assumption
              (including reasonable attorney's fees and costs).

              provided  further,  however,  that  the  right  to  effectuate  an
              Affiliate  Transfer shall only be available in connection with the
              first three such transfers subsequent to the closing of the Loan.

16.    No Additional Liens.

       Borrower  covenants  not to execute  any  mortgage,  security  agreement,
assignment  of leases and rents or other  agreement  granting a lien (except the
liens  granted to Lender or permitted by the Loan  Documents)  or, except as set
forth in  Paragraph 2 above,  take or fail to take any other  action which would
result in a lien  against  the  Property  or the  interest  of  Borrower  in the
Property without the prior written consent of Lender, provided, however, that in
the case of an involuntary lien, Borrower shall have 10 days after prior written
notice from Lender to remove, bond over or otherwise satisfy such lien.

17.    Single Asset Entity.

       Borrower shall not hold or acquire, directly or indirectly, any ownership
interest  (legal or equitable) in any real or personal  property  other than the
Property,  or become a  shareholder  of or member or partner in any entity  that
acquires or holds any property  other than the Property,  until such time as the
Indebtedness has been fully repaid and all Obligations are satisfied. Borrower's
articles of  incorporation,  partnership  agreement or operating  agreement,  as
applicable,  limit its purpose to the acquisition,  operation and disposition of
the Property,  and such purposes shall not be amended  without the prior written
consent of Lender. Borrower covenants:

              (a) To maintain its assets,  accounts,  books, records,  financial
       statements,  stationery,  invoices,  and  checks  separate  from  and not
       commingled with any of those of any other person or entity;

              (b) To  conduct  its own  business  in its own  name,  pay its own
       liabilities out of its own funds,  pay the salaries of its own employees,
       allocate  fairly and  reasonably  any

<PAGE>


       overhead  for shared  employees  and office  space,  and to  maintain  an
       arm's-length relationship with its affiliates;

              (c) To hold  itself out as a separate  entity,  correct  any known
       misunderstanding  regarding  its  separate  identity,  maintain  adequate
       capital in light of its contemplated business operations, and observe all
       organizational formalities;

              (d) Not to amend its  organizational  documents  without  Lender's
       approval;

              (e) Not to  guarantee  or  become  obligated  for the debts of any
       other  entity  or person or hold out its  credit  as being  available  to
       satisfy the obligations of others, including not acquiring obligations or
       securities of its partners, members or shareholders; and

              (f) Not to pledge its assets for the  benefit of any other  entity
       or person or make any loans or advances to any person or entity.

18.    Borrower and Lien Not Released.

       Without  affecting  the  liability of Borrower or any other person liable
for the payment of the Indebtedness, and without affecting the lien or charge of
this Mortgage as security for the payment of the Indebtedness,  Lender may, from
time to time and without notice to any junior lien holder or holder of any right
or other interest in and to the Property:  (a) release any person so liable, (b)
waive or modify any  provision of this  Mortgage or the other Loan  Documents or
grant other indulgences,  (c) release all or any part of the Property,  (d) take
additional  security for any obligation  herein  mentioned,  (e) subordinate the
lien or charge of this Mortgage, (f) consent to the granting of any easement, or
(g) consent to any map, plat or plan of the Property.

19.    Uniform Commercial Code Security Agreement.

       This  Mortgage  shall  constitute  a security  agreement  pursuant to the
Uniform  Commercial  Code for any of the items  specified  herein as part of the
Property  which,  under  applicable  law, may be subject to a security  interest
pursuant to the Uniform  Commercial  Code,  and Borrower  hereby grants Lender a
security  interest in said items.  Any  reproduction  of this Mortgage or of any
other  security  agreement  or  financing  statement  shall be  sufficient  as a
financing  statement.  In  addition,  Borrower  agrees to execute and deliver to
Lender any financing statements, as well as extensions,  renewals and amendments
thereof,  and  reproductions of this Mortgage in such form as Lender may require
to perfect a security  interest with respect to said items.  Borrower  shall pay
all costs of filing such  financing  statements  and any  extensions,  renewals,
amendments and releases thereof, and shall pay all reasonable costs and expenses
of any record searches for financing  statements Lender may reasonably  require.
Lender shall have the remedies of a secured  party under the Uniform  Commercial
Code.

20.    Events of Default; Acceleration of Indebtedness; Remedies.

       The  occurrence  of  any  one  or  more  of the  following  events  shall
constitute an "Event of Default" under this Mortgage:

<PAGE>


              (a) failure of  Borrower  to pay,  within 10 days of the due date,
       any of the Indebtedness,  including any payment due under the Note or any
       other Loan Documents; or

              (b) failure of Borrower to strictly comply with Paragraphs 11, 15,
       16 and 17 of this Mortgage; or

              (c) a petition  under any Chapter of Title 11 of the United States
       Code or any similar law or regulation is filed by or against  Borrower or
       any Principal (and in the case of an involuntary  petition in bankruptcy,
       such  petition  is not  discharged  within 90 days of its  filing),  or a
       custodian,  receiver or trustee for any of the Property is appointed,  or
       Borrower  or any  Principal  makes  an  assignment  for  the  benefit  of
       creditors,  or any of them are adjudged insolvent by any state or federal
       court of competent jurisdiction,  or an attachment or execution is levied
       against any of the Property not discharged within 90 days; or

              (d) the  occurrence of an "Event of Default"  under and as defined
       in any other Loan Document; or

              (e)  Borrower  is in  default  in  the  payment  of  any  material
       indebtedness  (other than the  Indebtedness) and such default is declared
       and is not cured  within  the time,  if any,  specified  therefor  in any
       agreement governing the same; or

              (f) any  statement,  report or  certificate  made or  delivered to
       Lender by Borrower or any Principal is not  materially  true and complete
       when made; or

              (g) failure of Borrower,  within 30 days after written  notice and
       demand from  Lender,  to satisfy  each and every  Obligation,  other than
       those set forth in the subparagraphs  above;  provided,  however, if such
       failure to satisfy such  Obligation  cannot by its nature be cured within
       30 days,  and if Borrower  commences to cure such failure  promptly after
       written  notice  thereof  and  thereafter  diligently  pursues the curing
       thereof (and then in all events  cures such failure  within 60 days after
       the  original  notice  thereof  unless  further  extended  as  reasonably
       determined by Lender)  Borrower shall not be in default  hereunder during
       such period of diligent curing.

       Upon the  occurrence  of an Event of Default,  the  Indebtedness,  at the
option of the Lender, shall become immediately due and payable without notice to
Borrower,  and  Lender  shall be  entitled  to all of the  rights  and  remedies
provided in the Loan Documents or at law or in equity.  Each remedy  provided in
the Loan  Documents is distinct and  cumulative  to all other rights or remedies
under the Loan  Documents  or  afforded by law or equity,  and may be  exercised
concurrently, independently, or successively, in any order whatsoever.

<PAGE>


21.    Entry; Foreclosure; Remedies.

       Upon the occurrence of an Event of Default, (a) Borrower,  upon demand of
Lender,  shall forthwith  surrender to Lender the actual  possession,  or to the
extent permitted by law, Lender itself,  or by such officers or agents as it may
appoint,  may enter and take possession of all or any part of the Property,  and
may exclude Borrower and its agents and employees wholly therefrom, and may have
joint access with  Borrower to the books,  papers and accounts of Borrower;  and
(b) if Borrower  shall for any reason fail to  surrender or deliver the Property
or any part thereof after such demand by Lender, Lender may obtain a judgment or
decree  conferring on Lender the right to immediate  possession or requiring the
delivery to Lender of the Property,  and Borrower  specifically  consents to the
entry of such  judgment or decree.  Upon every such  entering  upon or taking of
possession,  Lender  may hold,  store,  use,  operate,  manage and  control  the
Property and conduct the business  thereof.  Lender shall have no liability  for
any loss, damage,  injury, cost or expense resulting from any action or omission
by it or its representatives which was taken or omitted in good faith.

       When the  Indebtedness  or any part thereof shall become due,  whether by
acceleration  or otherwise,  Lender may,  either with or without entry or taking
possession as herein  provided or otherwise,  proceed by suit or suits at law or
in equity  or by any  other  appropriate  proceeding  or  remedy to (a)  enforce
payment  of the Note or the  performance  of any term,  covenant,  condition  or
agreement of Borrower  under any of the Loan  Documents,  (b) foreclose the lien
hereof for the Indebtedness or part thereof and sell the Property as an entirety
or  otherwise,  as Lender may  determine,  and/or (c) pursue any other  right or
remedy  available to it under or by the law and  decisions of the State in which
the  Property  is  located.  The  failure  to join any  tenant or tenants of the
Property as a party  defendant in any  foreclosure  action or the failure of any
such order or judgment to  foreclose  their  rights shall not be asserted by the
Borrower  as  a  defense  in  any  civil  action   instituted   to  collect  the
Indebtedness,  or any  part  thereof,  any  statute  or rule of law at any  time
existing to the contrary notwithstanding.

       Upon any foreclosure  sale,  Lender may bid for and purchase the Property
and shall be entitled to apply all or any part of the  Indebtedness  as a credit
to the purchase price.

       Upon the occurrence of an Event of Default,  then, without further notice
to or the consent of  Borrower,  Lender shall be entitled to exercise all of the
rights and remedies  contained in this Mortgage or in any other Loan Document or
otherwise  available  at law or in equity  including  the right to do any one or
more of the following:

              (a) To lawfully  enter  upon,  take  possession  of and manage the
       Property for the purpose of collecting the Rents;

              (b) To require  Borrower to hold all Rents  collected in trust for
       the benefit of Lender;

              (c)  Dispossess  by  the  usual  summary  proceedings  any  Tenant
       defaulting in the payment of Rent to Borrower;

              (d) Lease the Property or any part thereof;

<PAGE>


              (e) Repair, restore, and improve the Property;

              (f)  Apply  the  Rent  after  payment  of  Property   expenses  as
       determined by Lender to Borrower's indebtedness under the Loan Documents;
       and

              (g)  Apply to any court of  competent  jurisdiction  for  specific
       performance of this Mortgage,  an injunction against the violation hereof
       and/or the appointment of a receiver.

       In any action to foreclose the lien or liens of this Mortgage,  including
a partial  foreclosure,  no defense,  counterclaim  (other  than a mandatory  or
compulsory  counterclaim),  or setoff shall be  available to the Borrower  other
than one which (i) asserts that all moneys owed have been paid,  (ii) denies the
existence or sufficiency of the facts upon which the action is grounded or (iii)
raises an issue  concerning  the priority of liens or the statute of limitations
or  other  bar to an  action  based on the  passage  of  time.  If any  defense,
counterclaim  (other than a mandatory  or  compulsory  counterclaim)  or setoff,
other than one  permitted by the  preceding  sentence,  is timely raised in such
foreclosure  action, such defense,  counterclaim,  or setoff shall be dismissed;
provided,  however,  that if such defense,  counterclaim or setoff is based on a
claim  which  could be tried in an action for money  damages,  such claim may be
brought in a separate  action which shall not  thereafter be  consolidated  with
such foreclosure  action. The bringing of such separate action for money damages
shall not be deemed to afford any grounds for  staying the  foreclosure  action.
Any assignee of this Mortgage and the Note shall take the same free and clear of
all offsets,  counterclaims,  or defenses  which are unrelated to such documents
which the Borrower may have against any assignor of this  Mortgage and the Note,
other than one permitted by the first  sentence of this  paragraph,  and no such
unrelated  offset,  counterclaim,  or defense shall be interposed or asserted by
the Borrower  against any such assignee in any action or  proceeding  brought by
any such assignee upon this Mortgage or the Note and any such right to interpose
or assert any such offset, counterclaim, or defense against such assignee in any
such  action or  proceeding  is hereby  expressly  waived  by the  Borrower.  In
addition,  the Borrower  shall not make,  nor be entitled to make, any claim for
money  damages  against the Lender  based upon any claim or  assertion  that the
Lender has unreasonably withheld or delayed the Lender's consent and/or approval
with respect to any provisions contained in the Note, this Mortgage or any other
document which provides, in effect, that the Lender's consent and/or approval is
required and shall not be unreasonably withheld or delayed,  except that nothing
herein shall prevent a claim for direct monetary  damages in the event Lender or
its agents have been grossly  negligent or guilty of  fraudulent or illegal acts
or willful misconduct. The Borrower's sole remedy in such event shall be limited
to an action or  proceeding to enforce any such  provision  pursuant to specific
performance,  injunction,  or declaratory  judgment (except in the event of such
gross negligence or willful misconduct.)

       Any sale of the  Property  or any part  thereof or any  interest  therein
under or by virtue of this Mortgage, whether pursuant to foreclosure or power of
sale or otherwise, shall forever be a perpetual bar against the Borrower's right
to reacquire the Property.

         If the unpaid principal amount of and the premium, if any, and interest
on the Note at the time outstanding  shall have become due and payable and shall
not have been paid when due after any  applicable  notice and cure  period,  the
Lender may sell,  assign,  transfer and deliver the whole

<PAGE>


or, from time to time,  any part of the  Property,  or any  interest in any part
thereof,  at any  private  sale or at public  auction,  with or without  demand,
advertisement  or  notice,  for  cash,  on credit  or for  other  property,  for
immediate or future delivery,  and for such price or prices and on such terms as
the Lender in its sole discretion may determine, or as may be required by law or
permitted  herein.  The  Lender is hereby  granted a power of sale with  respect
thereto.

22.    Expenditures and Expenses.

       In any civil  action to foreclose  the lien hereof or  otherwise  enforce
Lender's rights, there shall be allowed and included as additional  Indebtedness
in  the  order  or  judgment  for  foreclosure  and  sale  or  other  order  all
expenditures  and  expenses  which  may be paid or  incurred  by or on behalf of
Lender,  including  attorneys' fees, costs and expenses,  receiver's fees, costs
and expenses,  appraiser's  fees,  engineers' fees,  outlays for documentary and
expert evidence, stenographers' charges, publication costs, and costs (which may
be estimates  as to items to be expended  after entry of said order or judgment)
of procuring all such abstracts of title, title searches and examination,  title
insurance policies,  Torrens'  Certificates and similar data and assurances with
respect to the title as Lender may deem reasonably necessary either to prosecute
such  civil  action  or to  evidence  to  bidders  at any sale  which may be had
pursuant to such order or judgment  the true  condition  of the title to, or the
value  of,  the  Property  (said   expenditures  and  expenses  are  hereinafter
collectively  referred  to as the  "Reimbursable  Expenses").  All  Reimbursable
Expenses,  and such costs, expenses and fees as may be incurred by Lender at any
time or times  hereafter  in the  protection  of the  Property,  in  maintaining
required insurance, in enforcing the Obligations,  and/or the maintenance of the
lien  established  by any of the  Loan  Documents,  including  accountants'  and
attorneys'  fees,  costs and expenses in any advice,  litigation,  or proceeding
affecting  the Loan  Documents or the  Property,  whether  instituted by Lender,
Borrower or any other party, or in preparation  for the  commencement or defense
of any  action  or  proceeding  or  threatened  action or  proceeding,  shall be
immediately due and payable to Lender by Borrower,  with interest thereon at the
Default Rate after the  expiration of any  applicable  notice and cure period as
provided  herein and as set forth in the Note,  and shall be secured by the Loan
Documents.  In  addition,  Borrower  shall  be  liable  for the  payment  of all
commissions and brokerage fees relating to the Loan.

23.    Application of Proceeds of Foreclosure Sale.

       The proceeds of any foreclosure sale of the Property shall be distributed
and applied in the order of priority  set forth in the Note with the excess,  if
any, being applied to any parties entitled thereto as their rights may appear.

24.    Appointment of Receiver or Mortgagee in Possession.

       If an Event of Default is continuing or if Lender shall have  accelerated
the Indebtedness, Lender, upon application to a court of competent jurisdiction,
shall be entitled  as a matter of strict  right,  without  further  notice,  and
without regard to the occupancy or value of any security for the Indebtedness or
the  insolvency  of any party bound for its  payment,  to the  appointment  of a
receiver or the  appointment of Lender to take  possession of and to operate the
Property,  and to collect  and apply the rents,  issues,  profits  and  revenues
thereof.

<PAGE>


25.    Forbearance by Lender Not a Waiver.

       Any  forbearance by Lender in exercising any right or remedy under any of
the Loan  Documents,  or otherwise  afforded by applicable  law,  shall not be a
waiver of or preclude the exercise of any right or remedy.  Lender's  acceptance
of payment of any sum secured by any of the Loan Documents after the due date of
such payment shall not be a waiver of Lender's  right to either  require  prompt
payment  when due of all other  sums so  secured  or to  declare  a default  for
failure to make prompt  payment.  The procurement of insurance or the payment of
taxes or other  liens or  charges  by Lender  shall not be a waiver of  Lender's
right to accelerate the maturity of the Indebtedness, nor shall Lender's receipt
of any awards,  proceeds or damages under  Paragraph 5 hereof operate to cure or
waive  Borrower's  default  in  payment  of  sums  secured  by any  of the  Loan
Documents.  With respect to all Loan Documents,  only waivers made in writing by
Lender shall be effective against Lender.

26.    Waiver of Statute of Limitations.

       Borrower  hereby waives the right to assert any statute of limitations as
a bar to the  enforcement of the lien created by any of the Loan Documents or to
any action brought to enforce the Note or any other obligation secured by any of
the Loan Documents.

27.    Waiver of Homestead and Redemption.

       Borrower hereby waives all right of homestead  exemption in the Property.
Borrower  hereby  waives all right of  redemption  on behalf of Borrower  and on
behalf of all other  persons  acquiring  any  interest or title in the  Property
subsequent to the date of this Mortgage,  except decree or judgment creditors of
Borrower.

28.    Jury Trial Waiver.

       BORROWER AND LENDER BY ITS ACCEPTANCE OF THIS MORTGAGE HEREBY WAIVE THEIR
RESPECTIVE RIGHTS TO A JURY TRIAL OF ANY CLAIM OR CAUSE OF ACTION BASED UPON, OR
ARISING OUT OF THIS MORTGAGE AND THE OTHER LOAN  DOCUMENTS.  BORROWER AND LENDER
ACKNOWLEDGE  THAT THIS WAIVER IS A MATERIAL  INDUCEMENT TO ENTER INTO A BUSINESS
RELATIONSHIP,  THAT EACH OF THEM HAS RELIED ON THIS WAIVER IN ENTERING INTO THIS
MORTGAGE  AND THE OTHER LOAN  DOCUMENTS  AND THAT EACH OF THEM WILL  CONTINUE TO
RELY ON THIS  WAIVER IN THEIR  RELATED  FUTURE  DEALINGS.  BORROWER  AND  LENDER
REPRESENT  AND  WARRANT  THAT EACH HAS HAD THE  OPPORTUNITY  TO REVIEW THIS JURY
WAIVER WITH ITS LEGAL COUNSEL,  AND THAT EACH KNOWINGLY AND  VOLUNTARILY  WAIVES
ITS JURY TRIAL RIGHTS.

29.    Notice.

       Except  for any  notice  required  under  applicable  law to be  given in
another  manner,  (a) any notice to Borrower  provided for in the Loan Documents
shall be given by sending such notice by Federal  Express or any other overnight
carrier  addressed  to Borrower at  Borrower's  address  stated

<PAGE>


above or at such other  address as Borrower may designate by notice to Lender as
provided herein,  and (b) any notice to Lender shall be given by Federal Express
or any other overnight carrier to Lender's address stated above or to such other
address as Lender may  designate by notice to Borrower as provided  herein.  Any
notice  provided for in the Loan Documents shall be deemed to have been given to
Borrower  or Lender on the first  business  day  following  such  sending in the
manner designated herein.

30.    Successors  and  Assigns  Bound;  Joint and  Several  Liability;  Agents;
       Captions.

       The covenants and agreements  contained in the Loan Documents shall bind,
and the rights thereunder shall inure to, the respective  successors and assigns
of Lender and Borrower,  subject to the  provisions  of Paragraph 15 hereof.  In
exercising  any rights under the Loan  Documents or taking any actions  provided
for  therein,  Lender  may act  through  its  employees,  agents or  independent
contractors as authorized by Lender. The captions and headings of the paragraphs
of this Mortgage are for convenience only and are not to be used to interpret or
define the provisions hereof.

31.    Governing Law; Severability.

       This  Mortgage  shall be governed by, and shall be construed and enforced
in accordance with, the internal laws of the State of Illinois without regard to
conflicts of law principles, provided, however, that to the extent the mandatory
provisions of the laws of another jurisdiction relating to (i) the perfection or
the effect of perfection or non-perfection  of the security  interests in any of
the  Property,  (ii) the lien,  encumbrance  or other  interest in the  Property
granted  or  conveyed  by  this  Mortgage,  or  (iii)  the  availability  of and
procedures  relating to any remedy  hereunder  or related to this  Mortgage  are
required to be governed by such other jurisdiction's laws, such other laws shall
be deemed to govern and control. The invalidity,  illegality or unenforceability
of any  provision of this  Mortgage and the Loan  Documents  shall not affect or
impair the  validity,  legality or  unenforceability  of the  remainder  of this
Mortgage and the other Loan  Documents,  and to this end, the provisions of this
Mortgage and the other Loan Documents are declared to be severable.

32.    Release.

       Upon payment of all sums secured by this  Mortgage,  Lender shall release
this  Mortgage.  Borrower  shall  pay  Lender's  reasonable  costs  incurred  in
releasing this Mortgage and any financing statements related hereto.

33.    Terms.

       As used in the Loan Documents,  (i) "business day" means a day when banks
are not required or authorized to be closed in Chicago,  Illinois;  and (ii) the
words "include" and "including" shall mean "including but not limited to" unless
specifically  set forth to the contrary.  All capitalized  terms used herein and
not otherwise  defined shall have the same meanings ascribed to them in the Note
and/or the other Loan Documents.

<PAGE>


34.    Loss of Note.

       Upon notice from Lender of the loss,  theft,  or  destruction of the Note
and upon receipt of indemnity from Lender  reasonably  satisfactory to Borrower,
or in the case of mutilation of the Note,  upon surrender of the mutilated Note,
Borrower  shall make and deliver a new note of like tenor in lieu of the then to
be superseded Note.

35.    Exculpation.

       This Mortgage and other Loan Documents and all of Borrower's  obligations
hereunder and  thereunder  are subject to the  provisions of Paragraph 10 of the
Note entitled  Exculpation and which are incorporated herein and therein by this
reference.

36.    Disclosure of Information.

       Lender  shall have the right (but shall be under no  obligation)  to make
available to any  necessary  and  appropriate  party for the purpose of granting
participations  in or selling,  transferring,  assigning or conveying all or any
part of the  Loan  (including  any  governmental  agency  or  authority  and any
prospective  bidder  at any  foreclosure  sale  of the  Property)  any  and  all
information  which Lender may have with  respect to the  Property and  Borrower,
whether provided by Borrower,  any Principal or any third party or obtained as a
result of any environmental assessments.  Borrower agrees that Lender shall have
no liability  whatsoever as a result of delivering  any such  information to any
third party,  and Borrower,  on behalf of itself and its successors and assigns,
hereby  releases  and  discharges  Lender  from any and all  liability,  claims,
damages,  or causes of action,  arising out of,  connected with or incidental to
the delivery of any such information to any third party.

37.    Sale of Loan; Securitization.

       Lender, at any time and without the consent of Borrower or any Principal,
may grant  participations  in or sell,  transfer,  assign  and convey all or any
portion of its right,  title and interest in and to the Loan,  this Mortgage and
the other Loan Documents,  any guaranties  given in connection with the Loan and
any  collateral  given to secure the Loan. In addition,  at any time and without
the  consent of  Borrower  or any  Principal,  Lender may  securitize  the Loan.
Borrower covenants to reasonably  cooperate with Lender's efforts in the sale or
rating and  securitization  of the Loan; such  cooperation  includes  Borrower's
obligation to (a) make  non-material  modifications  of the Loan Documents (such
modifications  shall not increase the amount of the  Indebtedness),  (b) provide
additional  information regarding Borrower's financial  statements,  (c) deliver
updated  information  regarding  Borrower and the Property,  (d) review Lender's
securitization  offering  materials  to the  extent  such  materials  relate  to
Borrower,  the Property or the Loan and (e) reasonably  respond to any inquiries
of Lender or other party relating  thereto;  provided such  cooperation does not
require  Borrower to incur any cost or expense,  or Lender has advanced funds to
cover such costs and  expenses.  Borrower  agrees to  represent  and warrant the
absence  of  misstatements  and/or  omissions  in the  information  relating  to
Borrower,  the Property and the Loan that is contained in the offering materials
and which has been  furnished to or approved by Borrower.  Borrower shall not be
liable  for  Lender's  post-closing  costs  incurred  pursuant  to any  sale  or
securitization of the Loan by Lender.

<PAGE>


38.    Exhibits and Riders.

       The  following   Exhibits  and  Riders  (which  may  contain   additional
representations,  warranties,  and  covenants) are attached to this Mortgage and
hereby made a part of this Mortgage: Exhibit A (legal description for Land).

39.    Lien Law.

       Pursuant to Section 13 of the New York Lien Law,  Borrower  shall receive
the advances secured hereby and shall hold the right to receive such advances as
a trust  fund to be  applied  first for the  purpose  of paying  the cost of any
improvement  and shall apply such  advances  first to the payment of the cost of
any such  improvement on the Property  before using any part of the total of the
same for any other  purpose.  Borrower will  indemnify and hold Lender  harmless
against any loss or liability, cost or expense,  including,  without limitation,
any  judgments,  attorney's  fees,  costs of appeal  bonds and  printing  costs,
arising out of or relating to any proceeding instituted by any claimant alleging
a  violation  by  Borrower  of  any  applicable  lien  law  including,   without
limitation, any section of Article 3-A of the New York Lien law.

40.    Property Improvements.

       The Property is not principally improved or to be improved by one or more
structures  containing in the aggregate not more than six  residential  dwelling
units, each dwelling unit having its own separate cooking facilities.

41.    Consolidation.

       This  Mortgage is intended  to amend and  restate in their  entirety  the
provisions  of the Existing  Mortgages,  but the  execution and delivery of this
Mortgage  shall not in any way be deemed to create a new principal  indebtedness
or impair the liens of the Existing Mortgages.  Borrower and Lender certify that
(a) this  Mortgage  secures the  principal  indebtedness  that is secured by the
Existing  Mortgages and secures no further or other  principal  indebtedness  or
obligation and (b) the maximum aggregate  principal amount secured hereby at the
execution  hereof,  or which under any  contingency may be secured hereby at any
time, is $32,000,000.


<PAGE>


       IN WITNESS WHEREOF, Borrower has executed this Mortgage or has caused the
same to be executed by its representatives thereunto duly authorized.

                                      BORROWER:

                                      475 Fifth  Avenue Limited  Partnership,
                                      a  Delaware limited partnership

                                      By:  475 Fifth-GP, Inc.,  a Delaware
                                           corporation, its sole general partner

                                           By: _________________________________
                                           Name: _______________________________
                                           Its: ________________________________





STATE OF ____________      )
                           ) SS
COUNTY OF __________       )

       I, ____________________________,  a Notary Public in and for said County,
in the  State  aforesaid,  DO  HEREBY  CERTIFY,  that  ___________________,  the
__________ president of 475 Fifth_GP,  Inc., a Delaware corporation  ("Corporate
G.P.")  and the  general  partner in 475 Fifth  Avenue  Limited  Partnership,  a
Delaware  limited  partnership,  who is  personally  known  to me to be the same
person whose name is subscribed  to the foregoing  instrument as such officer in
such Corporate G.P., appeared before me this day in person and acknowledged that
(he/she)  signed and  delivered  the said  instrument  as (his/her) own free and
voluntary act, as the free and voluntary act of Corporate  G.P., and as the free
and voluntary act of said limited partnership, for the uses and purposes therein
set forth.

       GIVEN under my hand and Notarial  Seal this ____ day of  _______________,
1999.


                                                  ------------------------
                                                      Notary Public

My Commission Expires:

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




<PAGE>


                                    EXHIBIT A

                                LEGAL DESCRIPTION







                                 August 9, 1999

Heller Financial, Inc.
500 West Monroe Street, 30th Floor
Chicago, IL 60661
Attn:  Heller Express Servicing Dept.
       Re: Loan No. 99-086

          Re:  $32,000,000.00  Loan  ("Loan")  from Heller  Financial,  Inc.,  a
               Delaware  corporation  ("Lender")  to 475  Fifth  Avenue  Limited
               Partnership, a Delaware limited partnership ("Borrower")

Ladies & Gentlemen:

       Reference is hereby made to the  above-referenced  Loan evidenced by that
certain Consolidated and Restated Promissory Note of even date herewith ("Note")
and secured  by,  among  other  things,  that  certain  Mortgage  Consolidation,
Assignment of Rents, Security Agreement and Fixture Filing of even date herewith
("Mortgage").  All capitalized terms used herein and not otherwise defined shall
have the same meanings ascribed to them in the Note and/or the Mortgage.

       Robert  F.  Gossett,  Jr.  (herein  referred  to as a  "Principal")  owns
indirectly  some of the general  partnership  interests and limited  partnership
interests in Borrower. It is in the direct financial interest and to the benefit
of  Principal  to execute and deliver  this letter  agreement  ("Agreement")  to
Lender  so as to  induce  Lender  to make  the  Loan to and for the  benefit  of
Borrower.  Accordingly,  Principal  agrees that Principal  shall,  together with
Borrower,  be  jointly  and  severally  personally  liable to pay the  following
(collectively the "Retained Liabilities"):

       (a)    all losses, damages, costs and expenses, including attorneys' fees
              and expenses, incurred by Lender as a result of:

              (i)    the  collection and receipt of proceeds and income from the
                     Property and the other assets and obligations  securing the
                     Loan by or for the  benefit of  Borrower  or any  Principal
                     following an Event of Default  which are not paid to Lender
                     or  applied  to the  Property  in the  ordinary  course  of
                     business;

              (ii)   fraud by  Borrower or by any partner or officer of Borrower
                     with a management role in Borrower;

              (iii)  material  misrepresentation by Borrower or any other person
                     or entity which is an officer of Borrower or any partner of
                     Borrower  with a  management  role in  connection  with the
                     Loan;


<PAGE>


              (iv)   misapplication or misappropriation of funds in which Lender
                     has a security  interest  which come into the possession of
                     Borrower or any Principal;

              (v)    intentional or material waste to the Property;

              (vi)   the breach of the  obligations  set forth in the  Hazardous
                     Substance   Indemnification  Agreement  from  Borrower  and
                     Principal  to Lender of even date  herewith,  as  hereafter
                     amended, if at all;

              (vii)  the breach of the  provisions  contained  in  Paragraph  15
                     (transfers  of  the  property  or  beneficial  interest  in
                     Borrower; assumption) of the Mortgage;

              (viii) the breach of the provisions  contained in Paragraph 16 (no
                     additional liens) of the Mortgage; or

              (ix)   the breach of the  provisions  contained  in  Paragraph  17
                     (single asset entity) of the Mortgage; and

       (b)    any claim for any  commissions  or brokerage  fees relating to the
              Loan.

       The foregoing shall in no way limit or impair the enforcement against the
Property  or any other  security  granted  by the Loan  Documents  of any of the
Lender's rights and remedies pursuant to the Loan Documents.

       Principal  agrees that the  liability  of  Principal  shall be direct and
immediate as a primary and not a secondary  obligation or liability,  and is not
conditional or contingent upon the pursuit of any remedies  against  Borrower or
any other person,  or against any collateral or liens held by Lender.  Principal
waives any rights  which it may have to require  that (a) Lender  first  proceed
against  Borrower,  or any other  person or entity with  respect to the Retained
Liabilities,  (b) Lender first proceed  against any collateral held by Lender or
(c) any party be joined in any proceeding to enforce the Retained Liabilities.

       Principal  agrees not to exercise  any rights to enforce any remedy which
Lender may have against Borrower,  any rights to participate in any security for
the Loan and any rights of indemnity, reimbursement, contribution or subrogation
which Principal may have against  Borrower or against any other person or entity
with respect to the Retained  Liabilities  until the Indebtedness of Borrower to
Lender under the Note and the Loan Documents has been satisfied in full.

       Principal  consents and agrees that Lender may at any time, and from time
to time,  without notice to or further consent from Principal and either with or
without consideration do any one or more of the following, all without affecting
the agreements  contained  herein or the liability of Principal for the Retained
Liabilities:  (a)  release  any  person  who may  hereafter  become a  Principal
hereunder;  (b) surrender without  substitution any property or other collateral
of any kind or nature  whatsoever  held by  Lender,  or by any  person,  firm or
corporation on Lender's behalf

<PAGE>


or for Lender's  account,  securing the Loan or the  Retained  Liabilities;  (c)
modify the terms of any document evidencing, securing or setting forth the terms
of the Loan; (d) grant releases, compromises and indulgences with respect to the
Loan or the  Retained  Liabilities  or any persons or entities  now or hereafter
liable  thereon;  or (e) take or fail to take any action of any type  whatsoever
with respect to the Loan or the Retained Liabilities.

       Principal hereby waives and agrees not to assert or take advantage of any
defense based upon:

       (a)    the  incapacity,   lack  of  authority,  death  or  disability  of
              Borrower, or any other person or entity;

       (b)    the failure of Lender to commence  an action  against  Borrower or
              any other  person or to proceed  against or exhaust  any  security
              held  by  Lender  at  any  time  or to  pursue  any  other  remedy
              whatsoever at any time;

       (c)    any duty on the part of Lender to disclose to Principal  any facts
              Lender may now or hereafter know regarding Borrower  regardless of
              whether   Lender  has  reason  to  believe  that  any  such  facts
              materially  increase the risk beyond that which Principal  intends
              to assume or has reason to believe  that such facts are unknown to
              Principal,  Principal  acknowledging  that it is fully responsible
              for being and keeping  informed  of the  financial  condition  and
              affairs of Borrower;

       (d)    lack of notice of  default,  demand  of  performance  or notice of
              acceleration  to Borrower,  or any other party with respect to the
              Loan or the Retained Liabilities;

       (e)    the consideration for this Agreement;

       (f)    any acts or omissions  of Lender which vary,  increase or decrease
              the risk on Principal;

       (g)    any statute of  limitations  affecting  the liability of Principal
              hereunder,  the  liability of Borrower or any  guarantor,  if any,
              under the Loan Documents, or the enforcement hereof, to the extent
              permitted by law;

       (h)    the  application  by  Borrower  of the  proceeds  of the  Loan for
              purposes other than the purposes represented by Borrower to Lender
              or intended or understood by Lender or Principal;

       (i)    an  election  of remedies  by Lender,  including  any  election to
              proceed   against  any   collateral  by  judicial  or  nonjudicial
              foreclosure,  whether real  property or personal  property,  or by
              deed in lieu  thereof,  and  whether  or not  every  aspect of any
              foreclosure  sale is commercially  reasonable,  and whether or not
              any such  election of remedies  destroys or otherwise  impairs the
              subrogation  rights of  Principal  or the rights of  Principal  to
              proceed against  Borrower or any guarantor for  reimbursement,  or
              both;

<PAGE>


       (j)    any statute or rule of law which provides that the obligation of a
              surety must be neither  larger in amount nor in any other  aspects
              more burdensome than that of a principal;

       (k)    Lender's election,  in any proceeding instituted under the Federal
              Bankruptcy  Code, of the application of Section  1111(b)(2) of the
              Federal Bankruptcy Code or any successor statute; and

       (l)    any  borrowing or any grant of a security  interest  under Section
              364 of the Federal Bankruptcy Code.

       Principal  covenants  and agrees to provide to Lender a draft copy of his
financial  statements  prepared in accordance with sound  accounting  principles
applied on a  consistent  basis,  certified  by such  Principal to be a true and
complete copy of such financial  statements and in form reasonably  satisfactory
to Lender, within sixty (60) days of the end of each calendar year, with a final
version of such final  statements  to be provided to Lender  within  ninety (90)
days of the end of each calendar year.

       PRINCIPAL AND LENDER HEREBY WAIVE THEIR RESPECTIVE RIGHTS TO A JURY TRIAL
OF ANY CLAIM OR CAUSE OF ACTION  BASED UPON,  OR ARISING OUT OF THIS  AGREEMENT.
PRINCIPAL AND LENDER  ACKNOWLEDGE  THAT THIS WAIVER IS A MATERIAL  INDUCEMENT TO
ENTER  INTO A  BUSINESS  RELATIONSHIP,  THAT EACH HAS  RELIED ON THIS  WAIVER IN
ENTERING INTO THIS  AGREEMENT AND THAT EACH WILL CONTINUE TO RELY ON THIS WAIVER
IN THEIR RELATED  FUTURE  DEALINGS.  PRINCIPAL AND LENDER  REPRESENT AND WARRANT
THAT EACH HAS HAD THE  OPPORTUNITY  TO REVIEW  THIS JURY  WAIVER  WITH ITS LEGAL
COUNSEL, AND THAT EACH KNOWINGLY AND VOLUNTARILY WAIVES ITS JURY TRIAL RIGHTS.

       Principal further agrees that the provisions of this Agreement shall bind
each Principal's heirs, personal representatives, successors and assigns, as the
case may be.

       Notwithstanding  anything in this  Agreement or in the Loan  Documents to
the  contrary,  Principal's  liability  hereunder,  including  for the  Retained
Liabilities,  shall  terminate if (a) Robert F. Gossett Jr. shall no longer be a
general  partner of  Corporate  Realty  Income Fund I, L.P.  and (b) a successor
general partner or another individual or entity acceptable to Lender in Lender's
reasonable discretion agrees to assume all of Principal's liabilities hereunder.

       This Agreement  shall be governed by, and shall be construed and enforced
in accordance  with, the internal laws of the State of Illinois,  without regard
to conflicts of law principles.


<PAGE>


       Principal  acknowledges  that Principal's  execution and delivery of this
Agreement to Lender is a material  inducement to Lender's  making of the Loan to
Borrower.

                                        PRINCIPAL:


                                        _____________________________
                                        Name: Robert F. Gossett, Jr.




                       MANAGER'S AGREEMENT, SUBORDINATION
                            AND CONSENT TO ASSIGNMENT
                                                                 Loan No. 99-086

       The undersigned, Corporate Realty Income Fund I, L.P., a Delaware limited
partnership ("Manager"), acknowledges and agrees to the following:

       (A) Manager has entered into that certain Management Agreement dated July
1, 1999  ("Contract")  with 475 Fifth  Avenue  Limited  Partnership,  a Delaware
limited partnership ("Assignor"), pursuant to which the Manager shall manage the
real property ("Property") commonly known as 475 Fifth Avenue, 475 Fifth Avenue,
New York, New York;

       (B) Assignor is obtaining a loan  ("Loan")  from Heller  Financial,  Inc.
(Heller  Financial,  Inc.,  its  successors  and assigns,  is herein  called the
"Assignee")  which is secured by, among other things, a Mortgage  Consolidation,
Assignment of Rents, Security Agreement and Fixture Filing of even date herewith
("Mortgage")  encumbering the Property, which Mortgage contains an assignment to
Assignee of Assignor's rights in the Contract; and

       (C) Assignor has informed Manager that the execution and delivery of this
Manager's Agreement,  Subordination and Consent to Assignment ("Agreement") is a
condition  precedent to the funding of and a material  inducement to Assignee to
make the Loan.

       In  consideration  of the  foregoing  and to induce  Assignee to make the
Loan, Manager agrees as follows:

       1. Manager  consents to the foregoing  assignment  ("Assignment")  of the
Contract by Assignor contained in the Mortgage, and to each of the terms thereof
notwithstanding anything to the contrary in the Contract.

       2.  Manager  shall not  modify the  Contract  without  the prior  written
approval of Assignee.

       3. If  Assignee  delivers  written  notice to Manager  that  Assignee  is
exercising its rights under the foregoing Assignment, Manager shall continue, at
Assignee's  written  direction,  to perform  services for Assignee in accordance
with the Contract,  provided that Assignee pays to Manager (i) prior to the date
Assignee  takes title to or assumes  possession or control of the  Property,  as
mortgagee in possession or otherwise,  all costs and expenses  arising after the
date of such  notice  including  for  persons  employed  on the site  performing
management services, together with a reasonable fee for accounting and reporting
services,  except that Assignee  shall not be required to pay any  contractually
required management fee and (ii) from and after the date Assignee takes title to
or assumes possession or control of the Property,  as mortgagee in possession or
otherwise, all fees (including any contractually required management fee), costs
and  expenses  pursuant to the  Contract  for  services  rendered  to  Assignee,
notwithstanding  Assignor's  default  under,  or breach of, the  Contract or any
counterclaim, right of set-off, defense or like right


<PAGE>


against  Assignor.  However,  it is expressly  understood  that  Assignee has no
obligation  to  Manager  to  exercise  Assignee's  rights  under  the  foregoing
Assignment or to take title to or assume  possession or control of the Property,
but that the option to exercise  such  rights  rests in the sole  discretion  of
Assignee.

       4. Provided that Manager has received any amounts payable to Manager from
Assignee to which it is entitled  under  Paragraph 3 hereof,  Manager  shall not
terminate  the  Contract or cease to perform  its  services  thereunder  for any
reason,  including,  but not limited to, Assignor's failure to make any payments
to Manager,  without  giving  written  notice to Assignee of such  intention  to
terminate or cease performing its services at least ten (10) business days prior
thereto,  in order that  Assignee  may  exercise  its rights as described in the
Assignment and this Agreement.

       5. If  Assignee  exercises  its rights  under the  foregoing  Assignment,
Manager agrees that Assignee  shall have no personal  obligations or liabilities
under the Contract or the Assignment,  except as specifically  provided  herein,
and the sole right and  remedy of the  Manager  as  against  Assignee  under the
Contract or under this  Agreement  shall be  enforcement  of the Manager's  lien
rights,  if any,  against the  Property.  Whether or not Assignee  exercises its
rights under the  Assignment,  Assignee  shall have the right to  terminate  the
Contract  without  the  payment of any  termination  fee or penalty  (other than
payments  agreed to by Assignee  pursuant to  Paragraph 3 hereof)  upon five (5)
days' prior written notice to Manager at any time following the occurrence of an
"Event of Default" under the Mortgage.

       6. Manager  shall not accept a management  fee in excess of three percent
(3%) of the gross income from the Property at any time there exists an "Event of
Default"  under the  Mortgage.  Any such  excess  received  by the  Manager,  or
prepayment to Manager made more than thirty (30) days in advance of its due date
(whether or not an Event of Default shall have  occurred),  shall be immediately
remitted to Assignee.

       7. Until the Loan has been repaid in full and any claim against  Assignor
or Assignee  made by any person with  respect to the  Property is  extinguished,
Manager  shall,  from time to time,  at no cost to Assignee,  but only after the
occurrence of an "Event of Default" under the Mortgage, furnish to Assignee upon
written  request  any  material  information  Manager  may  have  regarding  the
management and operation of the Property.

       8. Additionally,  Manager represents that there are no defaults under the
Contract, no event has occurred that but for the giving of notice or the passage
of time, or both, would constitute a default under the Contract,  Manager has no
counterclaim,  right of  set-off,  defense or like  right  against  Assignor  or
Assignee,  and Manager has been paid all amounts due for its services as of this
date, other than amounts that are not yet due.

       9. This  agreement  shall be  governed  by,  and shall be  construed  and
enforced in accordance with, the internal laws of the State of Illinois, without
regard to conflicts of law principles.

                                      -2-

<PAGE>




       IN WITNESS WHEREOF, the undersigned has executed this Agreement as of the
____ day of August, 1999.


                                       MANAGER:

                                       Corporate Realty Income Fund I, L.P.,
                                       a  Delaware limited partnership


                                       By:   1345 Realty  Corporation,  a ______
                                             corporation, a general partner

                                             By:
                                             Name:
                                             Its:


                                       By: ____________________________________
                                            Robert F.  Gossett,  Jr.,
                                            an individual, a general partner

                                      -3-



                                                                 Loan No. 99-086

                               HAZARDOUS SUBSTANCE
                            INDEMNIFICATION AGREEMENT


       THIS HAZARDOUS SUBSTANCE  INDEMNIFICATION AGREEMENT ("Indemnity") is made
as of the ____ day of August 1999, by 475 FIFTH AVENUE  LIMITED  PARTNERSHIP,  a
limited  partnership,  organized and existing under the laws of Delaware,  whose
address is 475 Fifth Avenue,  21st Floor, New York, New York 10017 ("Borrower"),
and ROBERT F. GOSSETT, JR., whose address is 406 East 85th Street, New York, New
York 10028 (said  individual is  hereinafter  referred to as a  "Principal"  and
Borrower and Principal are hereinafter together referred to as "Indemnitors" and
each individually as an "Indemnitor") to and in favor of HELLER FINANCIAL, INC.,
a Delaware  corporation,  with a mailing address at 500 West Monroe Street, 30th
Floor, Chicago, Illinois 60661, Attention:  Heller Express Servicing Department,
Re: Loan No. 99_086 (HELLER  FINANCIAL,  INC. and its successors and assigns are
hereinafter collectively referred to as "Lender").

                                    RECITALS

       A. Substantially  contemporaneously  herewith,  Lender is entering into a
financing  transaction  ("Loan")  with  Borrower,  which Loan is  evidenced by a
certain  Promissory Note ("Note") in the principal amount of THIRTY_TWO  MILLION
and No/100 Dollars ($32,000,000.00) of even date herewith executed and delivered
by Borrower, as maker, to the order of Lender, as payee, secured by, inter alia,
a Mortgage  Consolidation,  Assignment of Rents,  Security Agreement and Fixture
Filing of even date  herewith  ("Mortgage")  encumbering  certain real  property
located in New York County,  New York, and more fully  described on Exhibit A to
the Mortgage  ("Land") (the Note, the Mortgage,  this  Indemnity,  and any other
documents  evidencing  or securing  the  indebtedness  evidenced  in  connection
therewith,  and any modification,  renewal, or extension thereof are hereinafter
collectively referred to as the "Loan Documents").

       B. Lender has required this  Indemnity as a condition of Lender's  making
and disbursing the Loan.

       C.  Principal  indirectly  owns  some  of the  partnership  interests  in
Borrower,  and it is in Principal's and Borrower's direct financial interest and
benefit  to induce  Lender to make the Loan by  executing  and  delivering  this
Indemnity.

       NOW,  THEREFORE,  for good and  valuable  consideration,  the receipt and
sufficiency  of  which is  hereby  acknowledged,  the  parties  hereto  agree as
follows:

<PAGE>


1.     Indemnity.

       Each Indemnitor  hereby agrees,  jointly and severally,  unconditionally,
absolutely  and  irrevocably,  to  indemnify,  defend (with  counsel  reasonably
acceptable to Lender and at Indemnitor's sole cost) and hold harmless Lender and
its  officers,  directors,  employees,   shareholders,   agents  and  affiliates
(individually and collectively the "Indemnified Party"),  against and in respect
of any and all liabilities, obligations, deficiencies, demands, claims, actions,
or causes of action,  assessments,  losses, costs, expenses (including,  without
limitation, court costs and reasonable attorneys' fees and expenses),  interest,
fines, penalties, actual and punitive damages, and all costs and expenses of any
and  all   investigations,   remedial   measures,   proceedings,   arbitrations,
mediations, judgments, settlements, and compromises whatsoever (collectively the
"Liabilities")  sustained or incurred by  Indemnified  Party  resulting  from or
arising out of or by virtue of a claim made by any party resulting from:

              (a) The  presence on or under,  or the escape,  seepage,  leakage,
       spillage,  discharge,  emission, disposal (whether arranged or otherwise)
       or release from, the Land into or upon any land, the  atmosphere,  or any
       watercourse,  body of water or wetland, of any "Hazardous  Materials" (as
       hereinafter defined).

              (b) Any failure of the Land or  activities  thereon to comply with
       all applicable  "Environmental Laws" (as hereinafter defined) relating to
       the protection of health, safety or the environment.

              (c) Any personal  injury relating to the presence of any Hazardous
       Materials on or from the Land.

       Notwithstanding  the  foregoing,  or  anything in this  Indemnity  to the
contrary (i)  Indemnitors'  liability in respect of the  Liabilities  shall only
arise to the extent the Hazardous Materials, the presence of which gives rise to
liability  to  Indemnitors,  existed  in or about  the Land  during  periods  of
Borrower's  ownership  of the  Land,  (such  liability  to  include  any of such
Hazardous  Materials  introduced to the Land prior to such period of ownership);
(ii) Indemnitors shall not be responsible for any event described in (a), (b) or
(c) above and shall not be liable to any  Indemnified  Party to the  extent  any
Liabilities  are  sustained or incurred by any  Indemnified  Party on account of
Hazardous Materials introduced to the Land by anyone other than Indemnitors,  or
their respective agents and employees, following Lender's taking of title to the
Land or assuming  possession  or control of the Land, as mortgagee in possession
or  otherwise;  and (iii)  this  Indemnity  shall  not apply to any  Liabilities
sustained  or incurred by any  Indemnified  Party to the extent same result from
the gross  negligence or willful  misconduct of any Indemnified  Party. The term
"Environmental  Laws"  shall  include  any  federal,  state  or  local  laws  or
regulations  relating to health,  safety or protection of the  environment.  The
term "Hazardous Materials" shall include Hazardous Substances, as defined by the
Comprehensive Environmental Response,  Compensation and Liability Act, 42 U.S.C.
ss.9601 et seq.,  any  petroleum  or  petroleum  products,  asbestos or asbestos
containing  material,  or any other hazardous  substances,  hazardous  wastes or
hazardous materials as defined by other Environmental Laws.


                                      -2-
<PAGE>


2.     Indemnification Procedure.

              (a) Notice.  Each Indemnitor  shall notify Lender promptly (and in
       any event within 10 business  days) upon receipt of any inquiry,  notice,
       claim,  charge,  cause of  action  or demand  pertaining  to the  matters
       indemnified under Paragraph 1, including,  without limitation, any notice
       of inspection,  abatement or noncompliance,  stating the nature and basis
       of such inquiry or  notification.  For identical  notices from  different
       Indemnitors,  only one such notice  needs to be provided to Lender.  Each
       Indemnitor shall immediately  deliver to Lender any and all documentation
       or  records  in such  Indemnitor's  possession  or  control as Lender may
       reasonably  request in  connection  with such notice or inquiry and shall
       keep Lender advised of any subsequent  developments.  If any  Indemnified
       Party  asserts  a claim for  indemnification  or  receives  notice of the
       assertion of any claim or of the commencement of any action or proceeding
       against  such  Indemnified  Party,  Indemnified  Party shall give written
       notice  ( the  "Notice  of  Claim")  together  with  a  statement  of any
       available  information regarding such claim to Indemnitors within 30 days
       after  learning  of such  claim or  within  such  shorter  time as may be
       necessary to give Indemnitors a reasonable opportunity to respond to such
       claim.   Indemnitors  shall  have  the  right,  upon  written  notice  to
       Indemnified  Party (the "Notice to Defend")  within 30 days after receipt
       from  Indemnified  Party of a Notice of Claim  regarding  such claim,  to
       conduct  at  Indemnitors'  expense  the  defense  against  such  claim in
       Indemnitors' own name, or if necessary in the name of Indemnified Party.

              (b) Effect of Failure to Give Notice. If Indemnitors shall fail to
       give the  requisite  Notice to Defend set forth in Paragraph  2(a) above,
       Indemnitors shall be deemed to have elected not to conduct the defense of
       the subject claim,  and in such event,  Indemnified  Party shall have the
       right to conduct such defense in good faith and to compromise  and settle
       the claim without the prior consent of Indemnitors,  and Indemnitors will
       be  liable  for  all  costs,   expenses,   settlement  amounts  or  other
       Liabilities paid or incurred in connection therewith.

              (c)  Parties to  Cooperate.  If  Indemnitors  elect to conduct the
       defense of the subject claim,  Indemnified  Party will cooperate with and
       make  available to  Indemnitors  such  assistance and materials as may be
       reasonably  requested by Indemnitors,  all at the expense of Indemnitors,
       and Indemnified Party shall have the right at Indemnified Party's expense
       to participate in the defense assisted by counsel of Indemnified  Party's
       own choosing and at Indemnified  Party's sole cost and expense,  provided
       that Indemnified  Party shall have the right to compromise and settle the
       claim only with the prior written consent of  Indemnitors,  which consent
       shall not be unreasonably withheld or delayed.  Without the prior written
       consent of  Indemnified  Party,  which consent shall not be  unreasonably
       withheld or delayed,  Indemnitors  will not enter into any  settlement of
       any claim or cease to  defend  against a claim,  if  pursuant  to or as a
       result of such settlement or cessation, (i) injunctive or other equitable
       relief  would  be  imposed  against   Indemnified  Party,  or  (ii)  such
       settlement  or cessation  would lead to liability or create any financial
       or  other  obligation  on the part of the  Indemnified  Party  for  which
       Indemnified   Party  is  not  entitled  to   indemnification   hereunder.
       Indemnitors shall not be entitled to control, and Indemnified Party shall
       be entitled  to have sole  control of the  defense or  settlement  of any
       claim to the


                                      -3-
<PAGE>


       extent that claim seeks an order,  injunction or other  equitable  relief
       against   Indemnified  Party  which,  if  successful,   could  materially
       interfere with the business,  operations, assets, condition (financial or
       otherwise)  or  prospects  of  Indemnified  Party  (and  the cost of such
       defense  shall  constitute  an  amount  for  which  Indemnified  Party is
       entitled to indemnification under this Indemnity).  If a firm decision is
       made by  Indemnitors  to  settle a claim,  which  offer  Indemnitors  are
       permitted to settle under this Paragraph 2(c), and Indemnitors  desire to
       accept and agree to such offer,  Indemnitors  will give written notice to
       Indemnified  Party to that effect.  If Indemnified Party fails to consent
       to such firm offer within ten  business  days after  Indemnified  Party's
       receipt of such  notice,  Indemnified  Party may  continue  to contest or
       defend  such  claim  and,  in  such  event,  the  maximum   liability  of
       Indemnitors  as to  such  claim  will  not  exceed  the  amount  of  such
       settlement offer, plus costs and expenses paid or incurred by Indemnified
       Party through the end of such 10 business day period.

              (d) Effect of Judgment.  Any judgment entered or settlement agreed
       upon in the manner provided herein shall be binding upon  Indemnitors and
       Indemnified  Party, and, to the extent imposing liability on Indemnitors,
       shall  conclusively  be deemed to be an obligation  with respect to which
       Indemnified Party is entitled to prompt indemnification hereunder.

                  (e) Failure to Give Timely Notice. A failure by an Indemnified
         Party to give  timely,  complete  or  accurate  notice as  provided  in
         Paragraph  2(a) will not affect the rights or  obligations of any party
         hereunder  except  and only to the  extent  that,  as a result  of such
         failure,  any party entitled to receive such notice was deprived of its
         right to recover any payment under its applicable insurance coverage or
         was  otherwise  directly  and  materially  damaged  as a result of such
         failure to give timely notice.

              (f)  Reduction  of  Loss.  To the  extent  any  Liabilities  of an
       Indemnified  Party are reduced by receipt of payment (i) under  insurance
       policies  which  are not  subject  to  retroactive  adjustment  or  other
       reimbursement  to the  insurer in respect of such  payment,  or (ii) from
       third parties not affiliated  with the Indemnified  Party,  such payments
       (net of the expenses of the  recovery  thereof)  (such net payment  being
       referred to herein as a  "Reimbursement")  shall be credited against such
       Liabilities;  provided,  however, (y) the pendency of such payments shall
       not delay or reduce the  obligation  of  Indemnitors  to make  payment to
       Indemnified  Party in respect of such  Liabilities,  and (z)  Indemnified
       Party shall have no obligation, hereunder or otherwise, to pursue payment
       under or from any insurer or third party in respect of such  Liabilities.
       If any Reimbursement is obtained subsequent to payment by any Indemnitors
       in respect to any Liabilities,  such Reimbursement shall be promptly paid
       over to such Indemnitor.

              (g)  Subrogation.  Indemnitors  shall be subrogated to Indemnified
       Party's rights of recovery to the extent of any Liabilities  satisfied by
       Indemnitors. Indemnified Party shall execute and deliver such instruments
       and  papers as are  necessary  to assign  such  rights  and assist in the
       exercise  thereof.

              (h)  Immediate   Payment.   All  expenses  of  Indemnified   Party
       determined hereunder to be payable by Indemnitors shall be payable within
       five (5) business days after  receipt


                                      -4-
<PAGE>


       by Indemnitors of written demand therefor with appropriate  documentation
       thereof,  after which  interest  shall accrue thereon at the Default Rate
       and such amounts shall be secured by the Loan Documents.

3.     Survival.

       The provisions of and  undertakings and  indemnification  set out in this
Indemnity  shall  continue  in full  force  and  effect  and shall  survive  the
satisfaction,  termination,  suspension  or  cancellation  of  the  indebtedness
evidenced by the Note, the release of the Mortgage,  the acceptance by Lender of
a deed in lieu of  foreclosure  with respect to the Land, a  foreclosure  of the
Land and/or the exercise by Lender of any of its rights under any Loan Document.
Except  as  otherwise  provided  herein,  this  Indemnity  shall be  continuing,
irrevocable and binding on each of the Indemnitors,  jointly and severally,  and
their  respective  successors  and  assigns,  and shall  inure to the benefit of
Lender  and  Indemnitor's   obligations  hereunder  may  not  be  assigned.  The
dissolution  of an  Indemnitor  shall  not  affect  this  Indemnity  or  any  of
Indemnitors' obligations hereunder.

4.     Controlling Provisions.

       The  provisions  of this  Indemnity  shall  govern and  control  over any
inconsistent   provision  of  any  other  Loan  Document,   including,   without
limitation,  Paragraph 10 of the Note and any other  exculpatory or non-recourse
provisions contained in any Loan Document relative to the Indemnitors' liability
hereunder.

5.     Waivers.

       Each  Indemnitor   hereby  waives  notice  of  the  following  events  or
occurrences:  (a) Lender's  acceptance of this Indemnity;  (b) any  Indemnitor's
heretofore,  now or at any  time or  times  hereafter,  granting  to  Lender  of
security interests,  liens or encumbrances in any of such Indemnitor's assets or
Lender's  heretofore,  now or from time to time hereafter  obtaining,  amending,
substituting for,  releasing,  waiving or modifying any such security interests,
liens or  encumbrances;  (c)  Lender's  heretofore,  now or at any time or times
hereafter,  obtaining, releasing, waiving or modifying the Mortgage or any other
lien or  encumbrance  in any other party's  assets given to Lender to secure the
Note or this  Indemnity;  (d) Lender's  heretofore,  now or at any time or times
hereafter,  amending  or  modifying  any of the Loan  Documents  other than this
Indemnity; and (e) presentment, demand, notices of default, non-payment, partial
payment  and  protest,  and all  other  notices  or  formalities  to  which  any
Indemnitor  may be entitled  except as  otherwise  provided  herein.  Indemnitor
agrees that Lender heretofore, now or at any time or times hereafter, may do any
or all of the  foregoing  in such  manner,  upon such terms and at such times as
Lender, in its sole discretion,  deems advisable,  without in any way, manner or
respect  impairing,   affecting,  reducing  or  releasing  Indemnitor  from  its
obligations  hereunder  and  Indemnitor  hereby  consents to each and all of the
foregoing events or occurrences.


                                      -5-
<PAGE>


6.     Notice.

       Any notice to any Principal provided for herein shall be given by sending
such notice by Federal Express or any other overnight  carrier addressed to such
Principal at such  Principal's  address stated above or at such other address as
such Principal may designate by notice to Lender,  Borrower as provided  herein.
Any notice  provided  for herein shall be deemed to have been given to Principal
on the first  business  day  following  such  sending in the  manner  designated
herein.  Any  notice to  Borrower  or Lender  shall be given as set forth in the
Mortgage.

7.     Governing Law.

       This Indemnity  shall be governed by, and shall be construed and enforced
in accordance  with, the internal laws of the State of Illinois,  without regard
to conflicts of laws principles.

8.     Jury Trial Waiver.

       EACH  INDEMNITOR AND LENDER BY ITS ACCEPTANCE OF THIS  INDEMNITY,  HEREBY
WAIVES  THEIR  RESPECTIVE  RIGHT TO A JURY TRIAL OF ANY CLAIM OR CAUSE OF ACTION
BASED UPON, OR ARISING OUT OF THIS INDEMNITY AND THE OTHER LOAN DOCUMENTS.  EACH
INDEMNITOR AND LENDER  ACKNOWLEDGE THAT THIS WAIVER IS A MATERIAL  INDUCEMENT TO
ENTER  INTO A  BUSINESS  RELATIONSHIP,  THAT EACH HAS  RELIED ON THIS  WAIVER IN
ENTERING  INTO THIS  INDEMNITY  AND THE OTHER LOAN  DOCUMENTS AND THAT EACH WILL
CONTINUE  TO RELY  ON  THIS  WAIVER  IN  THEIR  RELATED  FUTURE  DEALINGS.  EACH
INDEMNITOR  AND LENDER  REPRESENT AND WARRANT THAT EACH HAD THE  OPPORTUNITY  TO
REVIEW THIS JURY  WAIVER WITH ITS LEGAL  COUNSEL,  AND THAT EACH  KNOWINGLY  AND
VOLUNTARILY WAIVES ITS JURY TRIAL RIGHTS.

9.     Severability.

       The invalidity,  illegality or  unenforceability of any provision of this
Indemnity shall not affect or impair the validity, legality or enforceability of
the remainder of this Indemnity and the other Loan  Documents,  and to this end,
the  provisions  of this  Indemnity  and the other Loan  Documents  are declared
severable.

10.    Binding Effect.

       This Indemnity shall be binding on the parties hereto,  their successors,
assigns,  heirs and legal  representatives  and all other  persons  claiming by,
through or under  them,  but shall not apply for the  benefit of any third party
purchaser (other than an affiliate of Lender) at a foreclosure sale or any other
third party (but  Indemnitors  shall not be  relieved of any of the  obligations
hereunder by any such assignment or succession).

11.    Termination of Principal's Liability.



                                      -6-
<PAGE>



       Notwithstanding  anything in this  Indemnity or in the Loan  Documents to
the contrary,  Principal's liability hereunder, including for any Liabilities to
Indemnified Party, shall terminate if (a) Robert F. Gossett, Jr. shall no longer
be a general partner of Corporate Realty Income Fund I, L.P. and (b) a successor
general partner or another individual or entity acceptable to Lender in Lender's
reasonable discretion agrees to assume all of Principal's liabilities hereunder.

       IN  WITNESS  WHEREOF,   the  undersigned  have  executed  this  Hazardous
Substance Indemnification Agreement as of the date first written above.

                                   BORROWER:

                                   475 FIFTH  AVENUE  LIMITED  PARTNERSHIP,
                                   a  Delaware limited partnership

                                   By:   475  Fifth-GP,  Inc.,  a  Delaware
                                         corporation, its sole general partner

                                         By: _____________________________
                                         Name: ___________________________
                                         Its: ____________________________


                                   PRINCIPAL:

                                   ________________________________
                                   Name: Robert F. Gossett, Jr.



                                      -7-
<PAGE>


STATE OF ____________    )
                         ) SS
COUNTY OF __________     )

       I, ____________________________,  a Notary Public in and for said County,
in the State  aforesaid,  DO HEREBY  CERTIFY,  that____________,  the __________
president of 475 Fifth_GP,  Inc., a Delaware corporation  ("Corporate G.P.") and
the general partner in 475 Fifth Avenue Limited Partnership,  a Delaware limited
partnership,  who is personally  known to me to be the same person whose name is
subscribed to the foregoing  instrument as such officer in such Corporate  G.P.,
appeared before me this day in person and acknowledged  that (he/she) signed and
delivered the said  instrument  as (his/her) own free and voluntary  act, as the
free and voluntary act of Corporate  G.P.,  and as the free and voluntary act of
said limited partnership, for the uses and purposes therein set forth.

       GIVEN under my hand and Notarial  Seal this ____ day of  _______________,
1999.


                                             ------------------------------
                                                            Notary Public

My Commission Expires:

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



STATE OF __________        )
                           )  SS
 COUNTY OF _________       )


       On this ____ day of  ______________,  1999, before me, a Notary Public in
and for the State of ___________,  personally  appeared Robert F. Gossett,  Jr.,
who  executed  the  within  and  foregoing  instrument,  and  acknowledged  said
instrument  to be his free and  voluntary act and deed for the uses and purposes
therein mentioned.

       IN WITNESS WHEREOF, I have hereunto set my hand and official seal the day
and year first above written.



                                        NOTARY PUBLIC in and for the State
                                        of


                                        My commission expires:



                                      -8-



<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
This schedule contains summary financial information extracted from registrant's
audited financial  statements as of and for the year ended December 31, 1999 and
is qualified in its entirety by reference to such financial statements.
</LEGEND>

<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                              DEC-31-1999
<PERIOD-START>                                 JAN-01-1999
<PERIOD-END>                                   DEC-31-1999
<CASH>                                         3,322,319
<SECURITIES>                                   0
<RECEIVABLES>                                  823,123
<ALLOWANCES>                                   0
<INVENTORY>                                    0
<CURRENT-ASSETS>                               4,952,017
<PP&E>                                         118,185,492
<DEPRECIATION>                                 24,361,971
<TOTAL-ASSETS>                                 107,255,707
<CURRENT-LIABILITIES>                          3,694,928
<BONDS>                                        55,539,288
                          0
                                    0
<COMMON>                                       0
<OTHER-SE>                                     48,021,491
<TOTAL-LIABILITY-AND-EQUITY>                   107,255,707
<SALES>                                        15,387,502
<TOTAL-REVENUES>                               16,695,999
<CGS>                                          0
<TOTAL-COSTS>                                  13,928,767
<OTHER-EXPENSES>                               1,858,649
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             3,736,687
<INCOME-PRETAX>                                (2,828,104)
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            (2,828,104)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (2,828,104)
<EPS-BASIC>                                    (0.94)
<EPS-DILUTED>                                  (0.94)



</TABLE>


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