VALUE PROPERTY TRUST
10-Q, 1996-08-14
REAL ESTATE INVESTMENT TRUSTS
Previous: PLENUM PUBLISHING CORP, 10-Q, 1996-08-14
Next: PORTSMOUTH SQUARE INC, 10-Q, 1996-08-14



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

(Mark One)

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

                  For the quarterly period ended March 31, 1996

                                       OR

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

                  For the transition period from ____________ to __________


Commission File Number 1-6613


                              VALUE PROPERTY TRUST
              ----------------------------------------------------
             (Exact name of registrant as specified in its charter)



          Maryland                                          23-1862664
- -------------------------------                 --------------------------------
(State or other jurisdiction of                 (I.R.S. Employer Identification)
incorporation or organization)                                  

     120 Albany Street, 8th Floor
      New Brunswick, New Jersey                             08901-2163
- ----------------------------------------                    ----------
(Address of principal executive offices)                    (Zip Code)


Registrant's telephone number, including area code:    (908) 296-3080
<PAGE>
Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.    Yes [ X ]    No [   ].


Indicate  by check mark  whether  the  registrant  has filed all  documents  and
reports  required  to be filed by  Sections  12, 13 or 15 (d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court.

                           Yes [ X ]    No [   ]

Number of Common Shares Outstanding at August 1, 1996:  11,226,310
<PAGE>
                              VALUE PROPERTY TRUST

                                      INDEX




                                                                                

Part I:  FINANCIAL INFORMATION

         Item 1.   Financial Statements

                   Balance Sheet at June 30, 1996 (Unaudited) and
                         September 30, 1995

                   Statement of Operations for the Three and Nine Months
                         Ended June 30, 1996 and 1995 (Unaudited)

                   Statement of Cash Flows for the Nine Months Ended
                         June 30, 1996 and 1995 (Unaudited)

                   Statement of Shareholders' Equity for the Nine Months
                         Ended June 30, 1996 (Unaudited)

                   Notes to the Financial Statements

         Item 2.   Management's Discussion and Analysis of Financial Condition
                         and Results of Operations




Part II: OTHER INFORMATION

         Item 1.   Legal Proceedings

         Item 5.   Other Information

         Item 6.   Exhibits and Reports on Form 8-K

                   Signatures
<PAGE>
VALUE PROPERTY TRUST                                                    FORM 10Q

Part I:    Financial Information

Item 1.    Financial Statements:
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------
BALANCE SHEET
(In Thousands)
- -----------------------------------------------------------------------------------------------------

                                                                      June 30,          September 30,
                                                                        1996                1995
                                                                      --------          -------------
                                                                     (Unaudited)
<S>                                                                   <C>                 <C>      
                                              ASSETS

Assets Held for Sale:
   Mortgage loans ..........................................          $   --              $ 21,966 
   Investments in partnerships .............................            10,036               5,220 
   Real estate owned .......................................            46,209              42,059 
                                                                      --------            -------- 
         Total assets held for sale ........................            56,245              69,245 
                                                                      --------            -------- 
                                                                                                   
Assets Held for Investment:                                                                        
   Mortgage loans ..........................................               790              35,013 
   Investments in partnerships .............................            15,730              20,648 
   Real estate owned .......................................            64,805              81,581 
   Notes receivable ........................................              --                   633 
                                                                      --------            -------- 
         Total assets held for investment ..................            81,325             137,875 
                                                                      --------            -------- 
                                                                                                   
         Total invested assets .............................           137,570             207,120 
                                                                                                   
Cash and cash equivalents ..................................            21,577               9,977 
Restricted cash ............................................            10,034               6,791 
Interest receivable and other assets .......................             5,380               8,441 
                                                                      --------            -------- 
         Total assets ......................................          $174,561            $232,329 
                                                                      ========            ======== 
                                                                                                   
                                           LIABILITIES

Senior notes (due 1999) ....................................          $ 67,379            $   --   
Senior notes (due 2002) ....................................              --               109,975 
Mortgage payable ...........................................              --                17,535 
Accounts payable and accrued expenses ......................             1,848               4,745 
Interest payable ...........................................               357                --   
                                                                      --------            -------- 
         Total liabilities .................................            69,584             132,255 
                                                                      --------            -------- 
(Continued)
<PAGE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------
BALANCE SHEET
(In Thousands)
- -----------------------------------------------------------------------------------------------------
(Continued)
                                                                      June 30,          September 30,
                                                                        1996                1995
                                                                      --------          -------------
                                                                     (Unaudited)
<S>                                                                   <C>                 <C>      

                                       SHAREHOLDERS' EQUITY

Preferred shares, $1 par value: 3,500,000 shares authorized,                                       
   none issued .............................................              --                  --   
Common shares, $1 par value: 20,000,000 shares authorized,                                         
   11,226,310 and 11,226,215 shares issued and outstanding .            11,226              11,226 
Additional paid-in capital .................................            88,848              88,848 
Retained earnings ..........................................             4,903                --   
                                                                      --------            -------- 
         Total shareholders' equity ........................           104,977             100,074 
                                                                      --------            -------- 
                                                                                                   
         Total liabilities and shareholders' equity ........          $174,561            $232,329 
                                                                      ========            ======== 
                                                                                          
</TABLE>
See accompanying Notes to the Financial Statements.
<PAGE>
VALUE PROPERTY TRUST                                                    FORM 10Q
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
STATEMENT OF OPERATIONS (Unaudited)
(In Thousands Except Per Share Data)
- -------------------------------------------------------------------------------------------------------------------------------


                                                               Three Months Ended                    Nine Months Ended
                                                                   June 30,                               June 30,
                                                          ---------------------------            ---------------------------
                                                            1996       |       1995                1996       |       1995
                                                          --------     |     --------            --------     |     --------
                                                           (Post-      |       (Pre-              (Post-      |       (Pre-
                                                       Confirmation)   |   Confirmation)       Confirmation)  |   Confirmation)
<S>                                                       <C>                <C>                 <C>                <C>     
Income:                                                                |                                      |
   Income on rental properties:                                        |                                      |
       Rental income .................................    $  6,793     |      $  6,328            $ 20,117    |      $ 17,844
       Operating expense reimbursements ..............         985     |           643               2,681    |         1,810
   Interest and fee income on mortgage loans .........         135     |         2,200               3,170    |         7,381
   Interest on short-term investments ................         543     |           818               1,310    |         2,682
   Other .............................................           6     |            50                  17    |            97
                                                          --------     |      --------            --------    |      --------
       Total income ..................................       8,462     |        10,039              27,295    |        29,814
                                                                       |                                      |
Expenses:                                                              |                                      |
   Interest ..........................................       2,064     |        10,378               9,049    |        30,210
   Expenses of rental properties:                                      |                                      |
       Depreciation and amortization .................         585     |         1,914               1,780    |         5,400
       Operating .....................................       2,978     |         2,942               9,104    |         8,413
   Administrative ....................................         819     |         1,068               2,459    |         3,266
   Provision for losses on mortgage loans                              |                                      |
        and related investments ......................        --       |          --                  --      |         3,000
                                                          --------     |      --------            --------    |      --------
       Total expense .................................       6,446     |        16,302              22,392    |        50,289
                                                                       |                                      |
Income (loss) from operations before                                   |                                      |
   reorganization expenses ...........................       2,016     |        (6,263)              4,903    |       (20,475)
Reorganization expenses ..............................        --       |         1,063                --      |         2,568
                                                          --------     |      --------            --------    |      --------
Net income (loss) ....................................    $  2,016     |      $ (7,326)           $  4,903    |      $(23,043)
                                                          ========     |      ========            ========    |      ========
                                                                       |                                      |
Per share:                                                             |                                      |
                                                                       |                                      |
Net income ...........................................    $    .18     |      $      *            $    .44    |      $      *
                                                          ========     |      ========            ========    |      ========
                                                                       |                                      |
Weighted average number of common                                      |                                      |
   shares outstanding ................................      11,226     |        11,226              11,226    |        11,226
                                                          ========     |      ========            ========    |      ========
                                                                       |                                      |
</TABLE>
* Per share information is not meaningful due to adoption of
  Fresh Start Reporting.

See accompanying Notes to the Financial Statements.
<PAGE>
VALUE PROPERTY TRUST                                                    FORM 10Q
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------
STATEMENT OF CASH FLOWS (Unaudited)
(In Thousands)
- ------------------------------------------------------------------------------------------------------

                                                                             Nine Months Ended
                                                                                 June 30,
                                                                        ---------------------------
                                                                          1996       |       1995
                                                                        ---------    |    ---------
                                                                         (Post-      |       (Pre-
                                                                      Confirmation)  |   Confirmation)
<S>                                                                     <C>               <C>       
Cash flows from operating activities:                                                |
     Net income (loss) .........................................        $   4,903    |    $ (23,043)
     Adjustments to reconcile net income (loss) to net                               |
         cash provided by operating activities:                                      |
              Depreciation and amortization on real estate .....            1,780    |        5,400
              Decrease in payables and accrued expenses ........           (2,897)   |         (195)
              Increase in interest payable .....................              357    |        3,604
              Decrease in receivables and other assets .........            3,061    |        1,082
              Provision for losses .............................             --      |        3,000
              Recoveries of charge offs to allowance for losses              --      |          317
                                                                        ---------    |    ---------
     Total adjustments .........................................            2,301    |       13,208
                                                                        ---------    |    ---------
Net cash provided by (used in) operating activities ............            7,204    |       (9,835)
                                                                        ---------    |    ---------
                                                                                     |
Cash flows from investing activities: Investment in real estate:                     |
         Real estate ...........................................           (3,403)   |       (9,324)
         Advances on mortgage loans ............................              (73)   |         (854)
         Partnerships ..........................................             (145)   |       (1,939)
     Principal repayments on mortgage loans ....................            2,357    |        8,514
     Sale of real estate .......................................           14,677    |        3,350
     Sale of mortgage loans and notes receivable ...............           53,991    |         --
     Principal repayments on notes receivable ..................              366    |          172
                                                                        ---------    |    ---------
Net cash provided by (used in) investing activities ............           67,770    |          (81)
                                                                        ---------    |    ---------
                                                                                     |
Cash flows from financing activities:                                                |
     Payment of mortgage payable ...............................          (17,535)   |         --
     Payment of senior notes (due 2002).........................         (109,975)   |          (28)
     Borrowing of senior notes (due 1999).......................           67,379    |         --
     Increase in restricted cash ...............................           (3,243)   |         --
                                                                        ---------    |    ---------
Net cash used in financing activities ..........................          (63,374)   |          (28)
                                                                        ---------    |    ---------
                                                                                     |
(Continued)
<PAGE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------
STATEMENT OF CASH FLOWS (Unaudited)
(In Thousands)
- ------------------------------------------------------------------------------------------------------
(Continued)
                                                                             Nine Months Ended
                                                                                 June 30,
                                                                        ---------------------------
                                                                          1996       |       1995
                                                                        ---------    |    ---------
                                                                         (Post-      |       (Pre-
                                                                      Confirmation)  |   Confirmation)
<S>                                                                     <C>               <C>       

Net increase (decrease) in cash and cash equivalents ...........           11,600    |       (9,944)
Cash and cash equivalents at beginning of period ...............            9,977    |       60,332
                                                                        ---------    |    ---------
                                                                                     |
Cash and cash equivalents at end of period .....................        $  21,577    |    $  50,388
                                                                        =========    |    =========
                                                                                     |
Supplemental schedule of non-cash investment and                                     |
     financing activities:                                                           |
         Charge offs against allowance for losses ..............        $    --      |    $   5,515
                                                                        =========    |    =========
                                                                                     |
         Transfer of mortgage loans to real estate and                               |
              investment in partnerships held for investment ...        $   5,120    |    $  39,753
                                                                        =========    |    =========
                                                                                     |
         Transfer of real estate owned held for investment                           |
              to real estate owned held for sale ...............        $  18,733    |    $    --
                                                                        =========    |    =========

</TABLE>
See accompanying Notes to the Financial Statements.
<PAGE>
VALUE PROPERTY TRUST                                                    FORM 10Q
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
STATEMENT OF SHAREHOLDERS' EQUITY (Unaudited)
(In Thousands)
- ----------------------------------------------------------------------------------------------------------------------------------

For the Nine Months Ended June 30, 1996

                                                                                    Additional                          Total
                                                        Common Shares                Paid-In          Retained       Shareholders'
                                                    Shares           Amount          Capital          Earnings          Equity
                                                   --------         --------         --------         --------         --------
<S>                                                  <C>            <C>              <C>              <C>              <C>     
Balance at September 30, 1995 .................      11,226         $ 11,226         $ 88,848         $   --           $100,074

Net income ....................................        --               --               --              4,903            4,903
                                                   --------         --------         --------         --------         --------

Balance at June 30, 1996 ......................      11,226         $ 11,226         $ 88,848         $  4,903         $104,977
                                                   ========         ========         ========         ========         ========

</TABLE>



See accompanying Notes to the Financial Statements.
<PAGE>
VALUE PROPERTY TRUST                                                    FORM 10Q
- --------------------------------------------------------------------------------

                        NOTES TO THE FINANCIAL STATEMENTS


NOTE 1.  BASIS OF FINANCIAL INFORMATION AND PLAN OF REORGANIZATION


         In connection  with its emergence  from the Chapter 11 proceeding  (the
         "1995  Restructuring"),  the Trust implemented Fresh Start Reporting as
         of  September  30, 1995,  as set forth in  Statement of Position  90-7,
         "Financial Reporting by Entities in Reorganization Under the Bankruptcy
         Code."   Fresh   Start   Reporting   was   required   because  (1)  the
         reorganization  value of the Trust's assets immediately before the date
         of  confirmation   was  less  than  the  total  of  all   post-petition
         liabilities,  (2) there was more than a 50% change in the  ownership of
         the  Trust,  and (3)  there was a  permanent  and  substantive  loss of
         control  by  existing  shareholders.   As  a  result,  all  assets  and
         liabilities  were restated to reflect their  respective  reorganization
         value or fair value.  The June 30, 1996 income  statement and cash flow
         statement  amounts  have been  segregated  by a black  line in order to
         signify that the fiscal 1996 income  statement and cash flow  statement
         are that of a new  reporting  entity and have been  prepared on a basis
         not comparable to the  pre-confirmation  income statement and cash flow
         statement.

         The accompanying  unaudited financial  statements have been prepared in
         accordance with generally  accepted  accounting  principles for interim
         financial  information  and  with  the  instructions  to Form  10-Q and
         Article 10 of Regulation S-X. Accordingly,  they do not include all the
         information  and footnotes  required by generally  accepted  accounting
         principles  for  complete  financial  statements.  In  the  opinion  of
         management,  all  adjustments,  consisting  of  only  normal  recurring
         accruals,  considered  necessary  for a  fair  presentation  have  been
         included.  Operating results for the three-month and nine-month periods
         ended June 30, 1996 are not necessarily  indicative of the results that
         may be expected for the fiscal year ending September 30, 1996.


NOTE 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


         Use of  Estimates  in the  Preparation  of  Financial  Statements - The
         preparation  of  financial  statements  in  conformity  with  generally
         accepted  accounting  principles  requires management to make estimates
         and  assumptions  that  affect  the  reported  amounts  of  assets  and
         liabilities and disclosure of contingent  assets and liabilities at the
         date of the financial  statements and the reported  amounts of revenues
         and expenses during the reporting period. The most significant of these
         estimates  relate to the carrying value of the assets Held for Sale and
         the  estimated  useful  lives of  assets  Held for  Investment.  Actual
         results could differ from those estimates.

         Income  Taxes - The Trust is a real estate  investment  trust  ("REIT")
         that has elected to be taxed  under  Sections  856-860 of the  Internal
         Revenue  Code  of  1986,  as  amended  (the  "Code").  Accordingly,  no
         provision has been made for income taxes in the financial statements.
<PAGE>
VALUE PROPERTY TRUST                                                    FORM 10Q
- --------------------------------------------------------------------------------

         The Trust estimates it has a net operating loss ("NOL") carryforward of
         approximately  $157  million for tax  purposes at fiscal year end 1995.
         Beginning  with fiscal 1996, the NOL  carryforward  available to offset
         taxable income for future years will be approximately $82 million after
         the  recognition  for tax  purposes  of  Cancellation  of  Indebtedness
         ("COD") income of approximately $75 million.  The NOL carryforward will
         be subject to Code  Section  382 annual  limitations  on the use of the
         NOL. The Trust estimates this annual  limitation to be approximately $6
         million with any portion of the Section 382  limitation not used in any
         taxable year carried forward up to fifteen years.

         Rental Income - Rental income is  recognized on a  straight-line  basis
         over the applicable term of the lease.

         Loan Fee Income - Loan fees are recorded as income using the  "interest
         method."  Accordingly,  loan fees are  deferred  when  received and are
         recorded as income over the term of the loan in relation to outstanding
         loan balances.

         Allowance  for  Losses  -  With  the   implementation  of  Fresh  Start
         Reporting, as of September 30, 1995, the allowance for losses was reset
         to zero.  Further  provisions  for losses on mortgage loans and related
         investments in accordance with Statement of Position 75-2,  "Accounting
         Practices of Real Estate Investment  Trusts," may be necessary if there
         is  deterioration  in real estate  markets,  or there is a  significant
         increase in the Trust's cost of capital.

         Net  Income  Per Share - Net  income  per share is  computed  using the
         weighted average common shares  outstanding during the three months and
         nine months ended June 30, 1996. Per share information is not disclosed
         for any period ending prior to October 1, 1995 because such information
         is not meaningful due to the implementation of Fresh Start Reporting on
         September 30, 1995.

         Depreciation  and  Amortization - Real Estate Owned Held for Investment
         is  depreciated  using the  straight  line method over their  estimated
         useful lives.

                  The estimated lives are as follows:

                     Buildings                          40 years
                     Equipment                            5 years
                     Tenant Improvement                 Term of related lease

                  Real Estate Owned Held for Sale is not depreciated.
<PAGE>
VALUE PROPERTY TRUST                                                    FORM 10Q
- --------------------------------------------------------------------------------

         Cash and Cash  Equivalents - Cash and cash  equivalents  and restricted
         cash include short-term  investments (high grade commercial paper, bank
         CD's and US Treasury Securities) with original maturities not exceeding
         a term  greater  than 90  days.  Restricted  cash of $10.0  million  is
         restricted  as to use  under  the  terms of  various  escrow  and lease
         agreements  and the New Indenture (See Note 4 below).  Restricted  cash
         includes funds held in a Debt Service Reserve (equating to three months
         of interest expense on the outstanding  Floating Rate Notes), a Capital
         Improvement Reserve and a Trapped Funds Account (See Note 4 below). The
         Trapped  Funds are released  back to the Trust on a monthly basis after
         the New  Indenture  Trustee pays the  outstanding  interest and certain
         related expenses on the new Floating Rate Notes (See Note 4 below).

         Investments in Partnerships - Investments in partnerships represent the
         Trust's  investment  in real  estate  partnerships.  The  Trust  owns a
         majority   percentage  interest  in  these  partnerships  and  receives
         substantially  all  the  cash  flow.  The  Trust   consolidates   these
         partnerships as real estate investments.

         Real Estate Owned - At September  30, 1995,  Real Estate Owned Held for
         Investment is carried at reorganization  value and is depreciated using
         the straight line method over their estimated useful lives.

         Real  Estate  Owned Held for Sale is carried  at net  realizable  value
         which   approximates   reorganization   value.   Such  assets  are  not
         depreciated.



NOTE 3.  MORTGAGE LOANS AND INVESTMENTS IN REAL ESTATE


         During  the second  quarter of fiscal  1996,  the Trust  completed  the
         disposition of  substantially  all of its mortgage loan portfolio.  The
         Trust received  $55.0 million in net cash proceeds  through a series of
         transactions which included loan repayments and a bulk sale of mortgage
         loans.  The  carrying  value of the  mortgage  loans  involved in these
         transactions totaled $50.5 million. The Trust's remaining mortgage loan
         holdings are currently less than $0.8 million.

         At September 30, 1995, as a result of Fresh Start Reporting, all assets
         and liabilities of the Trust were restated to reflect their  respective
         reorganization  value or fair value.  The  accumulated  depreciation on
         real  estate  owned was reset to zero as a result  of the  adoption  of
         Fresh Start Reporting.  At September 30, 1995, the Trust segregated the
         real estate  portfolio into two categories:  Held for Sale and Held for
         Investment. The Trust depreciates the Held for Investment category over
         the estimated useful lives of the assets. The Held for Sale category is
         not depreciated. During the first nine months of fiscal 1996, the Trust
         reclassified  seven  properties  totaling  $18.7 million to Real Estate
         Owned Held for Sale from Real Estate Owned Held for  Investment  and no
         longer depreciates these assets.
<PAGE>
VALUE PROPERTY TRUST                                                    FORM 10Q
- --------------------------------------------------------------------------------

         In conjunction  with the adoption of Fresh Start Reporting on September
         30,  1995,  all gains or losses  for a period  of one year  after  such
         adoption are applied  against the  carrying  value of long lived assets
         held for  investment.  Through June 30, 1996, the Trust has reduced the
         carrying  values of assets  Held for  Investment  by $8.4  million as a
         result of the net gains on both the disposition of substantially all of
         its  mortgage  loan  portfolio  in  March  1996  and  the  sale  of six
         properties classified as Real Estate Owned Held for Sale.

         The following table  summarizes the Trust's  investments in real estate
         owned at June 30, 1996.
<TABLE>
<CAPTION>

                                 Type of                       Number         Carrying         Accumulated        Book
                                Property                    of Properties      Amount         Depreciation        Value
                                --------                    -------------     --------        ------------        -----

<S>                                                                <C>          <C>               <C>             <C>   
                  Real Estate Owned Held for Sale:

                      Real Estate Owned                            11           46,361              (152)         46,209
                      Investments in Partnerships                   2           10,100               (64)         10,036
                                                                  ---          -------            ------         -------
                      Total                                        13           56,461              (216)         56,245
                                                                  ===          =======            ======         =======



                  Real Estate Owned Held for Investment:

                      Real Estate Owned                            18           66,131            (1,326)         64,805
                      Investments in Partnerships                   3           15,912              (182)         15,730
                                                                  ---          -------            ------         -------
                      Total                                        21           82,043            (1,508)         80,535
                                                                  ===          =======            ======         =======
</TABLE>

NOTE 4.  BORROWINGS

         Mortgage Payable - The Trust prepaid the mortgage loan of $13.9 million
         (the "Mortgage  Payable")  during the third quarter of fiscal 1996. See
         discussion  below with  respect to the  Trust's  prepayment  of the Old
         Notes.

         Senior  Notes - The Old Notes were  secured  obligations  (secured by a
         first priority lien on all of the Trust's  collateral)  governed by the
         Old Indenture  between the Trust and Wilmington  Trust Co., as Trustee,
         dated as of the effective date of the Trust's reorganization (September
         29,  1995).  Interest on the Old Notes accrued at 11-1/8% per annum and
         was payable  semi-annually  in arrears on each June 30 and December 31.
         The Old Indenture included  affirmative  covenants,  negative covenants
         and financial covenants.
<PAGE>
VALUE PROPERTY TRUST                                                    FORM 10Q
- --------------------------------------------------------------------------------

         On March 28, 1996, the Trust entered into a financing  agreement  which
         provided for the issuance of $67.4  million of new Floating  Rate Notes
         (the "Floating Rate Notes"), which issuance occurred on April 30, 1996.
         The Floating Rate Notes bear interest at 30 day LIBOR + 1.375%, payable
         monthly, and have a stated maturity date of May 1, 1999.

         The indenture relative to the Floating Rate Notes (the "New Indenture")
         generally  requires that, on a monthly basis,  the Trust deposit into a
         Trapped Funds Account (as defined in the New  Indenture)  maintained by
         the indenture  trustee (the "New  Indenture  Trustee") for the Floating
         Rate  Notes all Cash Flow and Asset Sale  Proceeds  (each as defined in
         the New  Indenture).  Cash Flow from the Trapped  Funds Account will be
         distributed  by the New  Indenture  Trustee  to pay  the New  Indenture
         Trustee's expenses, pay all accrued but unpaid interest on the Floating
         Rate Notes and to maintain a debt service  reserve  account  before any
         monies are released to the Trust. In the event of a sale of, or certain
         casualty,  or  indemnification  events  with  respect  to,  any  of the
         twenty-four   properties   mortgaged   under  the  terms  of  the  debt
         instruments,  the proceeds  therefrom will be used to retire up to 125%
         of a portion of the Floating Rate Notes that has been allocated to such
         property before any monies are released to the Trust. The New Indenture
         includes  affirmative  covenants  and negative  covenants.  At June 30,
         1996, the Trust was in compliance with the New Indenture.

         The proceeds  received  from the  Floating  Rate Notes,  together  with
         approximately  $56.5  million of cash on hand,  were used to prepay the
         Trust's Old Notes and Mortgage Payable.  The face amount outstanding of
         the Old Notes and the  Mortgage  Payable at the time of  repayment  was
         $110.0  million  and  $13.9  million,  respectively.  The Old Notes and
         Mortgage Payable were repaid in full on April 30, 1996.

         On April 24, 1996,  effective April 30, 1996, the Trust entered into an
         interest rate protection  agreement (the "Swap") that serves to cap the
         floating interest component of the Floating Rate Notes at 8%. The Trust
         paid a one-time fee of $377,000 to the counterparty to the Swap.

         During  the third  quarter  of fiscal  1996,  the Trust  sold five real
         estate properties. In July 1996, the Trust used $4.2 million of the net
         proceeds received from the sale of the encumbered  property to prepay a
         portion of the Floating Rate Notes,  as required under the terms of the
         New Indenture.

NOTE 5.  SHARE OPTION PLAN

         1995 Share Option Plan

         On October 2, 1995,  the Board of Trustees  adopted a 1995 Share Option
         Plan (the "1995 Plan") for trustees,  officers, employees and other key
         persons of the Trust.  On February 15, 1996,  the Trust's  shareholders
         approved  the  adoption  of the 1995 Plan at the  Trust's  1996  Annual
         Meeting of Shareholders.
<PAGE>
VALUE PROPERTY TRUST                                                    FORM 10Q
- --------------------------------------------------------------------------------

         The 1995 Plan  provides  for the grant of  options  to  purchase  up to
         870,000 Common Shares at not less than 100% of the fair market value of
         the  Common  Shares,  subject to  adjustment  for share  splits,  share
         dividends and similar events.  To the extent that awards under the 1995
         Plan do not vest or otherwise  revert to the Trust,  the Common  Shares
         represented by such awards may be the subject of subsequent awards.

         The 1995  Plan  provides  for the  grant  of  incentive  stock  options
         ("Incentive  Options")  which qualify under Section 422 of the Code and
         nonqualified  stock  options  ("Non-Qualified  Options").   Holders  of
         options also receive dividend  equivalent rights.  Under the 1995 Plan,
         894,000  shares were  granted  with a price range from $10.00 to $12.25
         per share and  55,000  shares  were  canceled  at a price of $10.00 per
         share during the first nine months of fiscal 1996.  The options  expire
         four years from the date of grant.
<PAGE>
VALUE PROPERTY TRUST                                                    FORM 10Q
- --------------------------------------------------------------------------------

Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations

         The following section includes a discussion and analysis of the results
         of operations for the nine months ended and three months ended June 30,
         1996 and 1995.  The Trust has,  for the past  several  years,  reported
         significant  net losses.  As a result of the 1995  Restructuring,  past
         results  should  not be  indicative  of future  operating  performance.
         Future results of operations of the Trust will not be comparable to the
         historical operating performance.

         Results of Operations - Nine Months Ended June 30, 1996 vs. Nine Months
         Ended June 30,  1995 - Net income  for the nine  months  ended June 30,
         1996 was $4.9  million  or $0.44  per share  compared  to a net loss of
         $23.0  million  for the nine  months  ended  June 30,  1995.  Per share
         information  is not disclosed for any period ending prior to October 1,
         1995  because  such   information   is  not   meaningful   due  to  the
         implementation of Fresh Start Reporting on September 30, 1995.

         Rental  income  increased  $2.3  million to $20.1  million for the nine
         months ended June 30, 1996 from $17.8 million for the nine months ended
         June 30, 1995. In addition to rental  income,  the Trust  received from
         tenants  reimbursement  of certain  operating  expenses  totaling  $2.7
         million and $1.8  million  for the nine months  ended June 30, 1996 and
         1995, respectively.  These increases were primarily due to the addition
         of real estate  foreclosed  upon during the year. At September 30, 1995
         the Trust owned 38 properties.  During fiscal 1996 two properties  were
         added and six  properties  were sold to end the quarter  ended June 30,
         1996 with 34 properties. The occupancy level increased to 88.7% at June
         30, 1996 compared to 81.1% at September 30, 1995.

         Interest  and fee income on mortgage  loans  decreased  $4.2 million to
         $3.2 million for the nine months  ended June 30, 1996  compared to $7.4
         million  for the nine  months  ended June 30,  1995.  The  decrease  is
         attributable  to the  foreclosure  of  approximately  $49.8  million in
         carrying  value of mortgage  loans and  approximately  $20.9 million in
         mortgage loan  repayments.  Another factor  contributing to the decline
         was  the  sale  of  substantially  all of  the  Trust's  mortgage  loan
         portfolio  in March  1996.  As a result  of the sale,  interest  income
         earned on the mortgage loan portfolio will be substantially  reduced in
         the future.  The Trust's remaining mortgage loan portfolio is currently
         less than $0.8 million.

         Interest  on  short-term  investments  decreased  $1.4  million to $1.3
         million  for the nine  months  ended  June 30,  1996  compared  to $2.7
         million in the nine months ended June 30, 1995.  The decline was due to
         the reduction in cash balances as a result of the $25.0 million payment
         made on April 11, 1995 required to implement the 1995 Restructuring and
         an additional  $46.0 million payment made on September 29, 1995.  Prior
         to these payments,  the Trust was accumulating cash and since September
         30,  1993,  had not made any  payments of interest or  principal on its
         indebtedness.  Partially offsetting this decline was interest earned on
         the cash proceeds of $55.0 million  received as a result of the Trust's
         disposition  of  substantially  all of its mortgage  loan  portfolio in
         March 1996.
<PAGE>
VALUE PROPERTY TRUST                                                    FORM 10Q
- --------------------------------------------------------------------------------

         Interest  expense  decreased $21.2 million to $9.0 million for the nine
         months  ended June 30,  1996  compared  to $30.2  million  for the nine
         months  ended June 30, 1995.  The decrease was due to the  reduction of
         the Trust's outstanding senior indebtedness from $290.0 million for the
         majority  of fiscal 1995 to $110.0  million for the  majority of fiscal
         1996 as a result of the 1995  Restructuring,  which occurred at the end
         of the fourth  quarter of fiscal  1995.  On April 30,  1996,  the Trust
         issued new Floating  Rate Notes in the amount of $67.4 million and used
         the proceeds from the issuance along with  approximately  $56.5 million
         in cash on hand to repay the Old Notes and the  Mortgage  Payable.  The
         new  Floating  Rate  Notes bear  interest  at a lower rate than the Old
         Notes.  Another factor contributing to this decrease was a $3.5 million
         principal reduction in the first quarter of fiscal 1996 on the Mortgage
         Payable.

         Depreciation  and  amortization  on rental  properties  decreased  $3.6
         million to $1.8  million for the nine  months  ended June 30, 1996 from
         $5.4 million for the nine months  ended June 30,  1995,  primarily as a
         result of the adoption of Fresh Start  Reporting.  Prior to Fresh Start
         Reporting,  the  Trust  depreciated  all real  estate  investments.  At
         September 30, 1995, the Trust segregated the real estate portfolio into
         two  categories:  Held for Sale and  Held  for  Investment.  The  Trust
         depreciates the Held for Investment  category over the estimated useful
         lives of the assets.  The Held for Sale  category  is not  depreciated.
         During the first nine  months of fiscal  1996,  the Trust  reclassified
         seven  properties  totaling $18.7 million to Real Estate Owned Held for
         Sale from the category Real Estate Owned Held for Investment.

         Operating  expenses increased $0.7 million to $9.1 million for the nine
         months  ended June 30, 1996 from $8.4 million for the nine months ended
         June 30, 1995.  The increase was due to the addition of two real estate
         properties  foreclosed upon during the first quarter of fiscal 1996 and
         increased occupancy levels. The occupancy levels at ended June 30, 1996
         increased  to 88.7%  from  82.4% at June 30,  1995.  The  increase  was
         partially  offset by the sale of five  real  estate  properties  in the
         third quarter of fiscal 1996.

         Administrative  expenses decreased $0.8 million to $2.5 million for the
         nine months  ended June 30, 1996  compared to $3.3 million for the nine
         months  ended June 30,  1995.  The  decrease  was due to a reduction in
         staffing levels, occupancy and insurance premiums,  partially offset by
         an increase in professional fees.

         Provision  for  losses  on  mortgage  loans  and  related   investments
         decreased  $3.0  million for the nine  months  ended June 30, 1996 from
         $3.0 million  recorded in the nine months ended June 30, 1995.  For the
         first nine months of fiscal 1996, the Trust did not provide a provision
         for losses.

         The 1995  Restructuring  was completed in the fourth  quarter of fiscal
         1995. Reorganization expenses related to the Chapter 11 filing and debt
         restructuring expenses were $2.6 million for the nine months ended June
         30, 1995.  These  expenses  reflect  professional  fees incurred by the
         representatives of the creditors, shareholders and the Trust.
<PAGE>
VALUE PROPERTY TRUST                                                    FORM 10Q
- --------------------------------------------------------------------------------

         Results of Operations - Quarter  Ended June 30, 1996 vs.  Quarter Ended
         June 30, 1995 Net income for the  quarter  ended June 30, 1996 was $2.0
         million or $0.18 per share  compared to a net loss of $7.3  million for
         the quarter ended June 30, 1995. Per share information is not disclosed
         for any period ending prior to October 1, 1995 because such information
         is not meaningful due to the implementation of Fresh Start Reporting on
         September 30, 1995.

         Rental  income  increased  $0.5  million to $6.8 million in the quarter
         ended June 30, 1996 from $6.3  million  for the quarter  ended June 30,
         1995.  In addition to rental  income,  the Trust  received from tenants
         reimbursement of certain  operating  expenses totaling $1.0 million and
         $0.6   million  for  the   quarters   ended  June  30,  1996  and  1995
         respectively.  These  increases  were  primarily due to the addition of
         three  properties  foreclosed  upon from March 31,  1995 and  partially
         offset by six  properties  which were sold.  The Trust  owned 37 and 34
         properties at June 30, 1995 and 1996, respectfully. The occupancy level
         increased to 88.7% at June 30, 1996 compared to 82.4% at June 30, 1995.

         Interest  and fee income on mortgage  loans  decreased  $2.1 million to
         $0.1  million  for the  quarter  ended June 30,  1996  compared to $2.2
         million for the quarter  ended June 30,  1995.  This  decrease  was due
         primarily to the sale of substantially all of the Trust's mortgage loan
         portfolio in March 1996.  As a result of the sale,  interest  income is
         expected to be  substantially  reduced in the future  compared to prior
         periods.  The Trust's  remaining  mortgage loan  portfolio is currently
         less than $0.8 million.

         Interest  on  short-term  investments  declined  $0.3  million  to $0.5
         million for the quarter  ended June 30, 1996  compared to $0.8  million
         for the  quarter  ended  June  30,  1995.  The  decline  was due to the
         reduction  in cash  balances as a result of the $25.0  million  payment
         made on April 11, 1995 required to implement the 1995 Restructuring and
         an additional  $46.0 million payment made on September 29, 1995.  Prior
         to these payments,  the Trust was accumulating cash and since September
         30,  1993,  had not made any  payments of interest or  principal on its
         indebtedness.  Partially  offsetting the decline was interest earned on
         cash  proceeds  of $55.0  million  received  as a result of the Trust's
         disposition  of  substantially  all of its mortgage  loan  portfolio in
         March 1996.

         Interest expense decreased $8.3 million to $2.1 million for the current
         quarter  compared to $10.4 million for the quarter ended June 30, 1995.
         The  decrease  was  due to the  reduction  of  the  outstanding  senior
         indebtedness  from $290.0  million  for the  majority of fiscal 1995 to
         $110.0  million for the majority of fiscal 1996 as a result of the 1995
         Restructuring,  which  occurred  at the end of the  fourth  quarter  of
         fiscal  1995.  On April 30, 1996,  the Trust  issued new Floating  Rate
         Notes in the amount of $67.4  million  and used the  proceeds  from the
         issuance  along  with  approximately  $56.5  million in cash on hand to
         repay the Old Notes and the Mortgage  Payable.  The new  Floating  Rate
         Notes bear interest at a lower rate than the Old Notes.  Another factor
         contributing to this decrease was a $3.5 million principal reduction in
         the first quarter of fiscal 1996 on the Mortgage Payable.
<PAGE>
VALUE PROPERTY TRUST                                                    FORM 10Q
- --------------------------------------------------------------------------------

         Depreciation  and  amortization  on rental  properties  decreased  $1.3
         million to $0.6  million for the quarter  ended June 30, 1996 from $1.9
         million for the quarter  ended June 30, 1995,  primarily as a result of
         the adoption of Fresh Start  Reporting on September 30, 1995.  Prior to
         Fresh  Start   Reporting,   the  Trust   depreciated  all  real  estate
         investments.  At September  30,  1995,  the Trust  segregated  the real
         estate  portfolio  into  two  categories:  Held  for  Sale and Held for
         Investment. The Trust depreciates the Held for Investment category over
         the estimated useful lives of the assets. The Held for Sale category is
         not  depreciated.  During the third  quarter of fiscal 1996,  the Trust
         reclassified six properties totaling $18.1 million to the Held for Sale
         category from the Held for Investment category.

         Operating expenses remained level at $2.9 million for the quarter ended
         June 30, 1996 and June 30, 1995.  The occupancy  level at June 30, 1996
         increased to 88.7% from the occupancy  level at June 30, 1995 of 82.4%.
         The  increase  in costs  associated  with higher  occupancy  levels was
         offset by sale of five  properties  in the third  quarter of fiscal and
         one in the first quarter of fiscal 1996.

         Administrative  expenses decreased $0.3 million to $0.8 million for the
         quarter  ended June 30, 1996  compared to $1.1  million for the quarter
         ended June 30, 1995.  This  decrease was due to a reduction in staffing
         levels,  occupancy  and  insurance  premiums,  partially  offset  by an
         increase in professional fees.

         The 1995  Restructuring  was completed in the fourth  quarter of fiscal
         1995. Reorganization expenses related to the Chapter 11 filing and debt
         restructuring expenses were $1.1 million for the quarter ended June 30,
         1995.  These  expenses  reflect   professional  fees  incurred  by  the
         representatives of the creditors, shareholders and the Trust.

         Liquidity and Capital Resources - Prior to its restructuring, the Trust
         faced  significant  liquidity  problems.  The  Trust  did not  generate
         sufficient  cash  flow  from  normal  operations  and was  not  able to
         liquidate  mortgage loans and real estate  investments in order to meet
         scheduled  amortization  on its  indebtedness.  As a result of the 1995
         Restructuring,   management  believes  the  cash  flow  from  operating
         activities   will  be   sufficient   to  meet   minimum   debt  service
         requirements.  In the near term, capital  expenditure needs will be met
         through  liquidation of existing  assets and the cash available at June
         30,  1996.  However,  the  Trust's  present  liquidity,  cash flow from
         operating  activities and ability to liquidate  existing assets to meet
         its obligations  can be adversely  impacted by a negative change in the
         economy,  particularly  as those  changes  may  relate  to real  estate
         assets. The Trust may, in the future,  seek to raise additional capital
         through the  issuance of equity  securities  and/or the  incurrance  of
         additional  indebtedness for the purpose of meeting  additional capital
         expenditures or retiring or refinancing its indebtedness.

         Taxable  income  required to be  distributed  will be less than taxable
         income  for  financial  reporting  purposes  under  generally  accepted
         accounting  principles  due to  differences  related  to  depreciation,
         utilization  of NOL  carryforward  (subject  to the  Code  Section  382
         limitations) and timing differences related to bad debt deductions.
<PAGE>
VALUE PROPERTY TRUST                                                    FORM 10Q
- --------------------------------------------------------------------------------

         On March 28, 1996, the Trust entered into a financing  agreement  which
         provided for the issuance of $67.4  million of new Floating Rate Notes,
         which issuance occurred on April 30, 1996. The Floating Rate Notes bear
         interest at 30 day LIBOR + 1.375%,  payable monthly,  and have a stated
         maturity date of May 1, 1999.

         The New Indenture  generally  requires  that, on a monthly  basis,  the
         Trust  deposit  into a  Trapped  Funds  Account  maintained  by the New
         Indenture Trustee all Cash Flow and Asset Sale Proceeds. Cash Flow from
         the Trapped  Funds  Account will be  distributed  by the New  Indenture
         Trustee to pay the New Indenture  Trustee's  expenses,  pay all accrued
         but unpaid  interest on the Floating  Rate Notes and to maintain a debt
         service reserve account before any monies are released to the Trust. In
         the event of a sale of, or certain casualty or  indemnification  events
         with respect to, any of the twenty-four  properties mortgaged under the
         terms of the debt instruments,  the proceeds  therefrom will be used to
         retire up to 125% of a portion of the Floating Rate Notes that has been
         allocated to such property before any monies are released to the Trust.
         The  New  Indenture   includes   affirmative   covenants  and  negative
         covenants.  At June 30, 1996, the Trust was in compliance  with the New
         Indenture.

         The proceeds  received  from the  Floating  Rate Notes,  together  with
         approximately  $56.5  million of cash on hand,  were used to prepay the
         Trust's Old Notes and Mortgage Payable.  The face amount outstanding of
         the Old Notes and the  Mortgage  Payable at the time of  repayment  was
         $110.0  million  and  $13.9  million,  respectively.  The Old Notes and
         Mortgage Payable were repaid in full on April 30, 1996.

         On April 24, 1996,  effective April 30, 1996, the Trust entered into an
         interest rate protection  agreement (the "Swap") that serves to cap the
         floating interest component of the Floating Rate Notes at 8%. The Trust
         paid a one-time fee of $377,000 to the counterparty to the Swap.

         In conjunction  with the adoption of Fresh Start Reporting on September
         30,  1995,  all gains or losses  for a period  of one year  after  such
         adoption are applied  against the  carrying  value of long lived assets
         held for  investment.  Through June 30, 1996, the Trust has reduced the
         carrying  values of assets  Held for  Investment  by $8.4  million as a
         result of net gains on both the disposition of substantially all of its
         mortgage  loan  portfolio in March 1996 and the sale of six  properties
         classified as Real Estate Owned Held for Sale.

         During the nine months ended June 30, 1996 the Trust reclassified seven
         properties  totaling  $18.7  million to Real Estate Owned Held for Sale
         from Real  Estate  Owned Held for  Investment.  During the nine  months
         ended June 30, 1996 the Trust sold six properties with a carrying value
         of $11.2 million classified as Real Estate Owned Held for Sale.
<PAGE>
VALUE PROPERTY TRUST                                                    FORM 10Q
- --------------------------------------------------------------------------------

         For the nine months  ended June 30,  1996,  cash  provided by operating
         activities  increased  $17.0  million to $7.2 million  compared to cash
         used by operating  activities of $9.8 million for the nine months ended
         June 30, 1995.  The increase in cash  provided by operating  activities
         was  primarily  attributable  to  lower  interest  payments  due  to  a
         reduction in the rate and average  balance  associated  with the senior
         indebtedness. The average balance decreased to $100.5 million in fiscal
         1996 from $290.0 million in fiscal 1995. The average rate on the senior
         indebtedness  decreased  to 10.80% in fiscal 1996 from 13.15% in fiscal
         1995.

         For the nine months  ended June 30,  1996,  cash  provided by investing
         activities  increased  $67.9 million to $67.8 million  compared to cash
         used by operating  activities of $0.1 million for the nine months ended
         June  30,  1995.  The  increase  was  primarily   attributable  to  the
         disposition of substantially all of the Trust's mortgage loan portfolio
         in March 1996 and the sale of Real Estate Owned Held for Sale.

         For the  nine  months  ended  June 30,  1996,  cash  used in  financing
         activities  increased  $63.3 million to $63.4 million  compared to cash
         used by financing  activities of $28,000 for the nine months ended June
         30, 1995. The increase was primarily  attributable  to the repayment of
         the Old Notes and the Mortgage  Payable offset by the issuance of $67.4
         million in new  Floating  Rate Notes,  which all  occurred on April 30,
         1996.  Also  contributing  to the  increase  was the  addition  of $3.2
         million in restricted  cash.  Restricted cash increased by $9.0 million
         relating  to the funds  held by the New  Indenture  Trustee in the Debt
         Service Reserve, Capital Improvement Reserve and Trapped Funds Account.
         The increase in the restricted cash was offset by reductions related to
         the termination pay plan,  various escrow and lease  agreements and the
         $3.5 million principal reduction in the first quarter of fiscal 1996 on
         the Mortgage Payable.
<PAGE>
VALUE PROPERTY TRUST                                                    FORM 10Q
- --------------------------------------------------------------------------------

Part II:          Other Information


Item 1.           Legal Proceedings


                  A third party has alleged the existence of a purchase contract
                  with respect to one of the Trust's  properties which the Trust
                  disputes.  This dispute has lead to litigation.  However,  the
                  Trust believes that this litigation,  when resolved,  will not
                  have a  material  adverse  effect on the  business,  financial
                  condition or results of operations of the Trust.


Item 5.           Other Information


                  THE LIQUIDITY AND CAPITAL  RESOURCES  SECTION OF  MANAGEMENT'S
                  DISCUSSION AND ANALYSIS OF FINANCIAL  CONDITION AND RESULTS OF
                  OPERATIONS  AND  THIS  PART  II  MAY  CONTAIN  FORWARD-LOOKING
                  STATEMENTS.  IN EACH CASE THERE MAY EXIST  FACTORS WHICH COULD
                  CAUSE ACTUAL RESULTS OR EVENTS TO DIFFER MATERIALLY FROM THOSE
                  ANTICIPATED IN SUCH  STATEMENTS.  THESE FACTORS  INCLUDE THOSE
                  SET  FORTH  UNDER  THE  RELEVANT  CAPTIONS  IN THE  REFERENCED
                  SECTIONS OF THE 10-Q.


Item 6.           Exhibits and Reports on Form 8-K


(a)      Exhibits


         Exhibit
         Number                             Description
         -------                            -----------

           4.1        Indenture  dated  as  of  April  30,  1996  among  certain
                      subsidiaries of Value Property Trust and LaSalle  National
                      Bank,  as  trustee,  governing  the  Floating  Rate Senior
                      Notes due 1999.

           4.2        Form of  Mortgage,  Assignment  of Rents  and  Leases  and
                      Security  Agreement between certain  subsidiaries of Value
                      Property  Trust and LaSalle  National Bank, as trustee and
                      mortgagee.

           4.3        Form of Security Agreement between certain subsidiaries of
                      Value  Property  Trust  and  LaSalle   National  Bank,  as
                      trustee.

          10.1        Interest Rate Swap Agreement among certain subsidiaries of
                      Value  Property   Trust  and  Merrill  Lynch   Derivatives
                      Products AG dated April 24, 1996, and effective  April 30,
                      1996.
<PAGE>
VALUE PROPERTY TRUST                                                    FORM 10Q
- --------------------------------------------------------------------------------

(b)      Reports on Form 8-K


                  The Trust  filed a Current  Report on Form 8-K dated April 11,
                  1996 under Item 4 and Item 7 of Form 8-K regarding the decline
                  of Ernst & Young LLP to stand for reelection and the selection
                  and  engagement  of  Coopers  &  Lybrand  LLP  as  independent
                  auditors for the Trust.

                  The Trust filed an amendment to a Current Report on Form 8-K/A
                  dated  March  14,  1996  under  Item 2 and  Item 5 of Form 8-K
                  regarding the Trust's  disposition of substantially all of its
                  mortgage  loan  portfolio,  the  execution  of  the  financing
                  agreement  with  respect to the Floating  Rate Notes,  and the
                  Trust's  issuance of the notice to the  Indenture  Trustee for
                  the Old Notes,  directing  it to call 100% of the  outstanding
                  Old  Notes.  The  Current  Report on Form 8-K was  amended  to
                  include an  exhibit  under  Item 7 of Form 8-K  regarding  pro
                  forma  financial  information  regarding  the  disposition  of
                  substantially all of the Trust's mortgage loan portfolio,  the
                  issuance of new Floating Rate Notes and the  prepayment of the
                  Old Notes.
<PAGE>
                                   SIGNATURES



         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the  registrant  has duly  caused  this report to be signed on its behalf by the
undersigned thereunto duly authorized.






                                        Value Property Trust                 
                                                                             
                                                                             
                                                                             
                                                                             
                                                                             
                                        /s/ George R. Zoffinger              
                                        -------------------------------------
                                        George R. Zoffinger                  
                                        President and Chief Executive Officer
                                        (Principal Executive Officer)        
                                                                             
                                                                             
                                                                             
                                                                             
                                        /s/ Robert T. English                
                                        -------------------------------------
                                        Robert T. English                    
                                        Chief Financial Officer              
                                        (Principal Financial Officer)        
                                        



DATE: August XX, 1996

<PAGE>
================================================================================

                            VPT REAL ESTATE CORP. I
                            VPT REAL ESTATE CORP. II
                            VPT REAL ESTATE CORP. III
                            VPT REAL ESTATE CORP. IV
                            VPT REAL ESTATE CORP. V


                                   as Issuers


                                       and


                              LASALLE NATIONAL BANK

                     as Trustee for the Holders of the Notes

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

                                    INDENTURE


                           Dated as of April 30, 1996


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

                                    $67,379,000


                   Floating Rate Senior Secured Notes Due 1999
================================================================================

<PAGE>


                                TABLE OF CONTENTS
        

                                    ARTICLE 1

                   DEFINITIONS AND INCORPORATION BY REFERENCE

SECTION 1.01.  DEFINITIONS
               -----------
SECTION 1.02.  OTHER DEFINITIONS
               -----------------
SECTION 1.03.  RULES OF CONSTRUCTION
               ---------------------


                                    ARTICLE 2

                                    THE NOTES

SECTION 2.01.  FORM AND DATING
               ---------------
SECTION 2.02.  EXECUTION AND AUTHENTICATION
               ----------------------------
SECTION 2.03.  REGISTRAR AND PAYING AGENT
               --------------------------
SECTION 2.04.  PAYING AGENT TO HOLD MONEY IN TRUST
               -----------------------------------
SECTION 2.05.  LISTS OF HOLDERS OF THE NOTES
               -----------------------------
SECTION 2.06.  TRANSFER AND EXCHANGE
               ---------------------
SECTION 2.07.  REPLACEMENT NOTES
               -----------------
SECTION 2.08.  OUTSTANDING NOTES
               -----------------
SECTION 2.09.  TREASURY NOTES
               --------------
SECTION 2.10.  TEMPORARY NOTES
               ---------------
SECTION 2.11.  CANCELLATION
               ------------
SECTION 2.12.  DEFAULTED INTEREST
               ------------------
SECTION 2.13.  RECORD DATE
               -----------
SECTION 2.14.  CUSIP NUMBER
               ------------


                                    ARTICLE 3

                      APPLICATION OF MONIES AND REDEMPTIONS

SECTION 3.01.  NOTICES TO TRUSTEE
               ------------------
SECTION 3.02.  PRO RATA REDEMPTION
               -------------------
SECTION 3.03.  NOTICE OF COMPLETE REDEMPTION
               -----------------------------
SECTION 3.04.  EFFECT OF NOTICE OF COMPLETE REDEMPTION
               ---------------------------------------
                    OF ALL OUTSTANDING NOTES, ETC.
                    ------------------------------
SECTION 3.05.  DEPOSITS INTO THE TRAPPED FUNDS ACCOUNT
               ---------------------------------------
SECTION 3.06.  OPTIONAL REDEMPTION
               -------------------
SECTION 3.07.  MANDATORY REDEMPTION
               --------------------
SECTION 3.08.  APPLICATION OF MONIES FROM THE TRAPPED FUNDS ACCOUNT
               ----------------------------------------------------


                                    ARTICLE 4

                                    COVENANTS

SECTION 4.01.  PAYMENT OF PRINCIPAL AND INTEREST
               ---------------------------------
SECTION 4.02.  MAINTENANCE OF OFFICE OR AGENCY
               -------------------------------
SECTION 4.03.  OFFICERS' AND ACCOUNTANTS' CERTIFICATES AS TO COMPLIANCE
               --------------------------------------------------------
SECTION 4.04.  CONDUCT OF BUSINESS; COMPLIANCE WITH LAWS, ETC.
               -----------------------------------------------
SECTION 4.05.  PAYMENT OF TAXES, ETC.
               ----------------------
SECTION 4.06.  MAINTENANCE OF INSURANCE AND INTEREST RATE PROTECTION AGREEMENT
               ---------------------------------------------------------------
SECTION 4.07.  PRESERVATION OF EXISTENCE, ETC.
               -------------------------------
SECTION 4.08.  MAINTENANCE OF PROPERTIES, ETC.
               -------------------------------
SECTION 4.09.  FINANCIAL STATEMENTS; REPORTS
               -----------------------------
SECTION 4.10.  NEW REAL ESTATE, ETC.; INSPECTION AND AUDIT RIGHTS
               --------------------------------------------------
SECTION 4.11.  LIENS, ETC.
               -----------
SECTION 4.12.  INDEBTEDNESS
               ------------
SECTION 4.13.  TRANSACTIONS WITH AFFILIATES
               ----------------------------
SECTION 4.14.  NEW SUBSIDIARIES
               ----------------
SECTION 4.15.  LIMITATION ON INVESTMENTS
               -------------------------
SECTION 4.16.  BUSINESS; AMENDMENT OF CERTIFICATE OF INCORPORATION
               ---------------------------------------------------
SECTION 4.17.  ACQUISITIONS
               ------------
SECTION 4.18.  MERGER, CONSOLIDATION, OR SALE OF ASSETS
               ----------------------------------------
SECTION 4.19.  GUARANTEED INDEBTEDNESS
               -----------------------
SECTION 4.20.  LEASE OBLIGATIONS
               -----------------
SECTION 4.21.  LIMITATION ON ASSET SALES
               -------------------------


                                    ARTICLE 5

                              DEFAULTS AND REMEDIES

SECTION 5.01.  EVENTS OF DEFAULT
               -----------------
SECTION 5.02.  ACCELERATION
               ------------
SECTION 5.03.  OTHER REMEDIES
               --------------
SECTION 5.04.  WAIVER OF PAST DEFAULTS
               -----------------------
SECTION 5.05.  DIRECTION BY REQUIRED HOLDERS
               -----------------------------
SECTION 5.06.  LIMITATION ON SUIITS
               -------------------
SECTION 5.07.  RIGHTS OF HOLDERS OF NOTES TO RECEIVE PAYMENT
               ---------------------------------------------
SECTION 5.08.  COLLECTION SUIT
               ---------------
SECTION 5.09.  PROOFS OF CLAIM
               ---------------
SECTION 5.10.  PRIORITIES
               ----------
SECTION 5.11.  UNDERTAKING FOR COSTS
               ---------------------
SECTION 5.12.  RESTORATION OF RIGHTS AND REMEDIES
               ----------------------------------


                                    ARTICLE 6

                                     TRUSTEE

SECTION 6.01.  DUTIES OF TRUSTEE
               -----------------
SECTION 6.02.  RIGHTS OF TRUSTEE
               -----------------
SECTION 6.03.  INDIVIDUAL RIGHTS OF TRUSTEE
               ----------------------------
SECTION 6.04.  DISCLAIMER
               ----------
SECTION 6.05.  NOTICE OF DEFAULTS
               ------------------
SECTION 6.06.  COMPENSATION AND INDEMNITY
               --------------------------
SECTION 6.07.  REPLACEMENT OF TRUSTEE
               ----------------------
SECTION 6.08.  SUCCESSOR TRUSTEE BY MERGER, ETC.
               ---------------------------------
SECTION 6.09.  ELIGIBILITY; DISQUALIFICATION
               -----------------------------


                                    ARTICLE 7

                        AMENDMENT, SUPPLEMENT AND WAIVER

SECTION 7.01.  WITHOUT CONSENT OF HOLDERS OF NOTES
               -----------------------------------
SECTION 7.02.  WITH CONSENT OF HOLDERS OF NOTES
               --------------------------------
SECTION 7.03.  REVOCATION AND EFFECT OF CONSENTS
               ---------------------------------
SECTION 7.04.  NOTATION ON OR EXCHANGE OF NOTES
               --------------------------------
SECTION 7.05.  TRUSTEE TO SIGN AMENDMENTS, ETC.
               --------------------------------


                                    ARTICLE 8

                             COLLATERAL AND SECURITY

SECTION 8.01.  COLLATERAL DOCUMENTS
               --------------------
SECTION 8.02.  RELEASE OF COLLATERAL
               ---------------------
SECTION 8.03.  AUTHORIZATION OF ACTIONS TO BE TAKEN BY THE TRUSTEE UNDER
               ---------------------------------------------------------
                    THE COLLATERAL DOCUMENTS
                    ------------------------
SECTION 8.04.  AUTHORIZATION OF RECEIPT OF FUNDS BY THE TRUSTEE UNDER THE 
               ----------------------------------------------------------
                    COLLATERAL DOCUMENTS
                    -------------------- 
SECTION 8.05.  DEBT SERVICE RESERVE ACCOUNT
               ----------------------------
SECTION 8.06.  LOCKBOX ARRANGEMENTS
               --------------------
SECTION 5.07.  RIGHTS OF HOLDERS OF NOTES TO RECEIVE PAYMENT
               ---------------------------------------------
SECTION 5.08.  COLLECTION SUIT
               ---------------


                                    ARTICLE 9

                                  MISCELLANEOUS

SECTION 9.01.  NOTICES
               -------
SECTION 9.02.  CERTIFICATE AND OPINION AS TO CONDITIONS PRECEDENT
               --------------------------------------------------
SECTION 9.03.  RULES BY TRUSTEE AND AGENTS
               ---------------------------
SECTION 9.04.  GOVERNING LAW
               -------------
SECTION 9.05.  NO ADVERSE INTERPRETATION OF OTHER AGREEMENTS
               ---------------------------------------------
SECTION 9.06.  SUCCESSORS
               ----------
SECTION 9.07.  SEVERABILITY
               ------------
SECTION 9.08.  COUNTERPART ORIGINALS
               ---------------------
SECTION 9.09.  TABLE OF CONTENTS, HEADINGS, ETC.
               ---------------------------------
SECTION 9.10.  SATISFACTION AND DISCHARGE; RELEASE
               -----------------------------------
SECTION 9.11.  NO WAIVER; REMEDIES
               -------------------
SECTION 9.12.  STREIT ACT
               ----------
SECTION 9.13.  SPECIAL MASSACHUSETTS PROVISIONS
               --------------------------------
<PAGE>
                  INDENTURE,  dated as of April 30, 1996,  among VPT Real Estate
Corp.  I, VPT Real Estate Corp.  II, VPT Real Estate Corp.  III, VPT Real Estate
Corp. IV and VPT Real Estate Corp. V (collectively,  the "Issuers"), and LaSalle
National Bank, as trustee (the "Trustee").

                                     RECITAL

                  The Issuers do hereby,  jointly and  severally,  represent and
warrant,  and  covenant and agree,  to and with the  Trustee,  for the equal and
ratable  benefit and security of each Holder (as defined  below) of the Issuers'
Floating Rate Senior Secured Notes due May 1, 1999, as follows:


                                    ARTICLE 1

                   DEFINITIONS AND INCORPORATION BY REFERENCE

SECTION 1.01.  DEFINITIONS.

                  "Affiliate"  of any  specified  Person  means any other Person
directly or indirectly  controlling or controlled by or under direct or indirect
common control with such specified  Person and includes each officer,  director,
trustee or general  partner of such Person,  and each owner of 5% or more of any
class  of  voting  stock or  interests  of such  Person.  For  purposes  of this
definition,  "control" when used with respect to any specified  Person means the
power to  direct  the  management  and  policies  of such  Person,  directly  or
indirectly,  whether through the ownership of voting securities,  by contract or
otherwise;   and  the  terms   "controlling"   and  "controlled"  have  meanings
correlative to the foregoing.

                  "Agent" means any Registrar, Paying Agent or co-registrar.

                  "Allocated  Note Amount" means with respect to any Real Estate
existing on the Issue  Date,  the  product of the  initial  aggregate  principal
amount  of the Notes  and the  percentage  set forth  with  respect  thereto  on
Schedule 1 hereto.

                  "Asset Sale" means any sale or other disposition, or series of
sales or other  dispositions,  made on or after the Issue  Date by any Issuer to
any Person of any Collateral.

                  "Asset  Sale   Proceeds"   means  payments  in  Cash  or  Cash
Equivalents  received by any Issuer from any Asset Sale (after  repayment of any
Indebtedness required to be paid by reason of such Asset Sale).

                  "Assignments of Leases" means each Assignment of Lease, in the
form  attached  hereto as  Exhibit  B made by an  Issuer,  executed  heretofore,
concurrently  herewith  or  hereafter  in favor of the  Trustee on behalf of the
Holders,  assigning a Lease,  as the same may  hereafter  be amended,  modified,
supplemented,  extended,  renewed,  restated or replaced in accordance  with the
terms thereof.

                  "Bankruptcy  Code" means the Bankruptcy Reform Act of 1978, as
amended, and as codified in title 11 of the United States Code.

                  "Bankruptcy  Law"  means the  Bankruptcy  Code or any  similar
federal or state law for the relief of debtors.

                  "Business Day" means any day that is not a Saturday,  a Sunday
or a day on which banks are  required or permitted to be closed in New York City
or Chicago and, if the  applicable  Business Day relates to the LIBO Rate, a day
on which dealings are also carried on in the London interbank market.

                  "Capital  Expenditures"  means, for any Person for any period,
the aggregate of all  expenditures by such Person (except  interest  capitalized
during  construction)  during  such  period for  property,  plant or  equipment,
including,  without  limitation,   renewals,   improvements,   replacements  and
capitalized repairs, that would be reflected as additions to property,  plant or
equipment on a consolidated  balance sheet of such Person prepared in accordance
with  GAAP  and  includes  without   limitation   payments,   other  than  those
attributable to interest,  on capitalized leases and other Indebtedness incurred
to finance such additions to property,  plant and equipment.  For the purpose of
this   definition,   the  purchase   price  of   equipment   which  is  acquired
simultaneously  with the trade-in of existing  equipment owned by such Person or
with insurance  proceeds shall be included in Capital  Expenditures  only to the
extent of the gross amount of such purchase price less the credit granted by the
seller of such  equipment  being  traded  in at such time or the  amount of such
proceeds, as the case may be.

                  "Cash"  means legal  tender  accepted in the United  States of
America for the  payment of public and private  debts  currently  United  States
Dollars.

                  "Cash Equivalents"  means,  collectively,  (a) securities with
maturities  of 90 days or less  from the  date of  acquisition  issued  or fully
guaranteed or insured by the United States government or any agency thereof, (b)
certificates of deposit,  overnight bank deposits and banker  acceptances of any
commercial bank having combined capital and surplus of at least $200,000,000,  a
short term deposit rating of A1/P1 or better and organized under the laws of the
United States of America  having  maturities of 90 days or less from the date of
acquisition,  (c) commercial  paper with  maturities of 90 days or less having a
rating of A1/P1 or better and (d) shares of money  market  funds  rated "AAA" by
either Standard & Poor's Ratings Services or Fitch Investors Service, L.P.

                  "Cash Flow" means the  aggregate of the Net  Operating  Income
minus all Capital  Expenditures and Permitted  Expenses for the related Interest
Period.

                  "Cash Flow  Determination  Date"  means the Issue Date and the
Determination Date in each April, July, October and January.

                  "Casualty"  means the  damage or  destruction,  in whole or in
part, of any Real Estate, by fire or other casualty.

                  "Casualty  Proceeds" means any insurance  proceeds received by
the Issuers pursuant to the Mortgages as a result of a Casualty.

                  "CERCLA"  means  the  Comprehensive   Environmental  Response,
Compensation and Liability Act of 1980," as amended, 42 U.S.C. ss. 9601, et seq.

                  "Change of  Control"  means (i) George R.  Zoffinger  and Paul
McArthur  shall cease to be members of the Board of  Directors  of any  Issuers,
(ii)  an  event  or  series  of  events  (whether  a  stock  purchase,   merger,
consolidation or other business combination or otherwise) by which any Person or
group (as  defined  under Rule 13d-3 under the  Exchange  Act) (other than Value
Property  Trust)  is or  becomes  the  owner  directly  of more  than 50% of the
combined  voting  power  of  the  then  outstanding  securities  of  any  Issuer
ordinarily (and apart from rights accruing after the happening of a contingency)
having the right to vote in the  election of  directors or (iii) after the Issue
Date, the replacement of a majority of the Board of Directors of any Issuer over
a three-year period from the directors who constituted the Board of Directors at
the beginning of such period other than by (a) directors  whose  nomination  for
election  by the  equityholders  of such  Issuer was  approved  by such Board of
Directors,  (b)  directors  elected by such Board of Directors or (c)  directors
nominated or elected by directors approved as set forth in (a) or (b) above.

                  "Collateral"  means  the  assets  of  the Issuers  defined  as
"Collateral" in the Collateral Documents.

                  "Collateral Documents" mean the Mortgages,  the Assignments of
Leases and the Security  Agreement,  as such agreements may from time to time be
amended,  supplemented or otherwise modified in accordance with the terms hereof
and thereof.

                  "Company  Request" or "Company  Order" means a written request
or order signed in the name of any Issuer by its  President,  its Executive Vice
President,  a  Senior  Vice  President,  a  Vice  President,  its  Treasurer  or
Controller,  or, if  authorized  by a power of attorney  executed by any of such
officers,  by such other person as may be  authorized in such power of attorney,
and delivered to the Trustee.

                  "Condemnation" means any condemnation of any Real Estate.

                  "Condemnation Proceeds" means all awards and payments received
by an Issuer with respect to a taking  referenced  in Section 3.7 of the related
Mortgage.

                  "Consolidated  Net Worth"  means,  with respect to any Person,
the sum of (i) the  consolidated  equity  of the  common  equityholders  of such
Person  and its  consolidated  Subsidiaries  plus  (ii) the  respective  amounts
reported on such Person's  most recent  balance sheet with respect to any series
of  preferred  equity  that by its  terms  is not  entitled  to the  payment  of
dividends  unless  such  dividends  may be  declared  and  paid  only out of net
earnings in respect of the year of such declaration and payment, but only to the
extent of any cash  received  by such Person  upon  issuance  of such  preferred
equity, after eliminating  inter-company items, including appropriate deductions
for any minority interest in such Person's Subsidiaries,  less (x) all write-ups
(other than write-ups of tangible assets of a going concern business made within
12 months after the  acquisition of such business)  subsequent to the Issue Date
in the book value of any asset owned by such Person or a consolidated Subsidiary
of such Person and (y) all unamortized debt discount and expense and unamortized
deferred charges, all of the foregoing determined in accordance with GAAP.

                  "Contingent  Obligation"  means with  reference to any Person,
any direct or indirect liability,  contingent or otherwise,  of such Person with
respect to any Indebtedness or contractual  obligation of another Person, if the
purpose or intent of such Person in incurring  the  Contingent  Obligation is to
provide assurance to the obligee of such Indebtedness or contractual  obligation
that such Indebtedness or contractual obligation will be paid or discharged,  or
that any agreement relating thereto will be complied with, or that any holder of
such  Indebtedness  or contractual  obligation will be protected (in whole or in
part) against loss in respect thereof.

                  "Corporate  Trust  Office  of  the  Trustee"  shall  be at the
address of the Trustee specified in Section 9.01 hereof or such other address as
to which the Trustee may give notice to the Issuers.

                  "Custodian"  means any receiver,  trustee or similar  official
under any Bankruptcy Law.

                  "Debt Service Coverage Ratio" means, for any Payment Date, the
ratio of (i)  one-third of the aggregate  DSCR Cash Flow from the  Collateral as
determined on the immediately  preceding Cash Flow  Determination  Date less the
aggregate Permitted Expenses and Trustee Expenses for the immediately  preceding
Interest Period to (ii) interest  payments  calculated at a rate equal to 9-3/8%
per annum on the principal amount of the Notes during the immediately  preceding
Interest Period.

                  "Debt  Service  Reserve  Account"  means  that  trust  account
(account no.  67-7515-405)  maintained at the Trustee in the name of the Trustee
as Trustee for the  Noteholders,  which shall be funded on the Issue Date by the
Issuers in an amount equal to the Debt Service  Reserve  Account  Required Level
for the Issue Date.

                  "Debt Service Reserve Account Required Level" means (i) on the
Issue  Date,  an amount  equal to three (3) months of  interest  on the  initial
principal  amount of the Notes calculated at an annual rate equal to 8%, or (ii)
on any Payment Date thereafter,  an amount equal to three (3) months of interest
calculated  at an  annual  rate  equal to 8% on the then  outstanding  principal
amount of the Notes after giving  effect to any  reductions  pursuant to Section
3.08(iv),  (v) or (vii) hereof during the immediately preceding Interest Period,
as certified by an Officer of the Issuers.

                  "Default"  means any event that is or with the passage of time
or the giving of notice or both would be an Event of Default.

                  "Determination Date" means the 25th calendar day of each month
or if such day is not a Business Day, the immediately preceding Business Day.

                  "DSCR Cash Flow" means, for the three-month period immediately
preceding a Cash Flow Determination Date, Net Operating Income on each parcel of
Real Estate for such three-month period.

                  "Environmental  Indemnified  Parties"  means the Trustee,  the
Holders,  any  person  or  entity  who is or  will  have  been  involved  in the
origination of the Notes, any person or entity who is or will have been involved
in the  servicing  of the  Notes,  any  person  or  entity  in  whose  name  the
encumbrance  created by the Trustee is or will have been  recorded,  persons and
entities who may hold or acquire or will have held a full or partial interest in
the Notes  (custodians,  trustees and other  fiduciaries who hold or have held a
full or partial  interest in the Notes for the benefit of third parties) as well
as  the  respective  directors,  officers,  shareholders,  partners,  employees,
agents,  servants,  representatives,  contractors,  subcontractors,  affiliates,
subsidiaries,  participants,  any  successors  and assigns of any and all of the
foregoing  (including,  but not limited to, any other person or entity who holds
or acquires or will have held a participation  or other full or partial interest
in the Notes or any Real Estate, whether during the term of the Notes or as part
of or following a foreclosure  of the Notes and  including,  but not limited to,
any successors by merger,  consolidation  or acquisition of all or a substantial
portion of the Trustee's assets and business).

                  "Environmental  Laws" means any  present  and future  federal,
state and local laws, statutes,  ordinances, rules, regulations, any judicial or
administrative interpretations thereof (including any judicial or administrative
order, consent,  decree or judgment),  and common law, relating to protection of
human health or the environment,  relating to Hazardous Substances,  relating to
liability  for or costs of  Remediation  or  prevention of Releases of Hazardous
Substances  or relating to liability  for or costs of other actual or threatened
danger to the  environment,  and includes,  but is not limited to, the following
statutes, as amended, and any regulations  promulgated pursuant thereto, and any
state or local  statutes,  ordinances,  rules,  regulations  addressing  similar
issues: the Comprehensive Environmental Response, Compensation and Liability Act
("CERCLA");   the  Emergency  Planning  and  Community  Right-to-Know  Act;  the
Hazardous Substances  Transportation Act; the Resource Conservation and Recovery
Act (including,  but not limited to, Subtitle I relating to underground  storage
tanks);  the Solid Waste  Disposal  Act; the Clean Water Act; the Clean Air Act;
the Toxic Substances  Control Act; the Safe Drinking Water Act; the Occupational
Safety and Health Act;  the Federal  Water  Pollution  Control  Act; the Federal
Insecticide,  Fungicide and  Rodenticide  Act; the  Endangered  Species Act; the
National  Environmental Policy Act; and the River and Harbors Appropriation Act;
any law conditioning  transfer of property upon a negative  declaration or other
approval of a  governmental  authority  of the  environmental  condition  of the
property;  any law requiring notification or disclosure of Releases of Hazardous
Substances  or  other  environmental   condition  of  any  Real  Estate  to  any
governmental  authority or other person or entity,  whether or not in connection
with  transfer  of title to or  interest in  property;  and any law  relating to
nuisance, trespass or other causes of action related to any Real Estate.

                  "Environmental Losses" means any losses, damages, costs, fees,
expenses,  claims, suits, judgments,  awards,  liabilities  (including,  but not
limited to,  strict  liabilities),  obligations,  debts,  diminutions  in value,
fines,  penalties,  charges,  costs of  Remediation  (whether  or not  performed
voluntarily),  amounts paid in  settlement,  consequential  damages,  litigation
costs,  reasonable  attorneys'  fees,  reasonable  engineers'  fees,  reasonable
environmental  consultants' fees, and reasonable investigation costs (including,
but not limited to, costs for  sampling,  testing and  analysis of soil,  water,
air,  building  materials,  and other  materials and  substances  whether solid,
liquid,  or gas),  of whatever  kind or nature,  and whether or not  incurred in
connection with any judicial or  administrative  proceedings,  actions,  claims,
suits, judgments, or awards. The term "reasonable",  as used in this definition,
shall only be construed to determine  whether the costs  incurred are reasonable
given  the  particular  scope  of work  required  by  Environmental  Indemnified
Parties.

                  "Environmental   Lien"   means   any  Lien  in  favor  of  any
Governmental Authority for Environmental Losses.

                  "Exchange Act" means the  Securities  Exchange Act of 1934, as
amended.

                  "Fair  Market  Value"  means with  respect to any asset at any
date, the value of the consideration  obtainable in a sale of such asset at such
date assuming a sale by a willing seller to a willing purchaser dealing at arm's
length and arranged in an orderly manner over a reasonable period of time having
regard to the nature and characteristics of such asset, as reasonably determined
by the  Issuers,  or, if such asset shall have been the subject of a  relatively
contemporaneous  appraisal by an independent third party appraiser who is an MAI
appraiser  with at least three  years'  experience  with  respect to the related
property type in the related  geographic area, the basic assumptions  underlying
which  have  not  materially  changed  since  its  date,  as set  forth  in such
appraisal.

                  "Fiscal   Quarter"   means   each  of  the  four   consecutive
three-month  periods  during any Fiscal Year,  which begin October 1, January 1,
April 1 and July 1, respectively.

                  "Fiscal Year" means the Issuers' fiscal year ending  September
30.

                  "GAAP" means generally accepted  accounting  principles in the
United  States  of  America  as in  effect  from  time to time set  forth in the
opinions and pronouncements of the Accounting  Principles Board and the American
Institute of Certified Public  Accountants and the statements and pronouncements
of the Financial Accounting Standards Board, or in such other statements by such
other Person as may be in general use by significant  segments of the accounting
profession,  which  are  applicable  to  the  circumstances  as of the  date  of
determination.

                  "Governmental  Authority" means any nation or government,  any
state  or  other  political   subdivision  thereof  and  any  entity  exercising
executive,  legislative,  judicial, regulatory or administrative functions of or
pertaining to government.

                  "Guaranteed   Indebtedness"  means,  as  to  any  Person,  any
obligation of such Person  guaranteeing any indebtedness,  lease,  dividend,  or
other  obligation  ("primary  obligations")  of any other  Person (the  "primary
obligor")  in any  manner  including,  without  limitation,  any  obligation  or
arrangement  of such  Person (i) to  purchase  or  repurchase  any such  primary
obligation,  (ii) to advance or supply  funds (a) for the purchase or payment of
any such primary obligation or (b) to maintain working capital or equity capital
of the primary obligor or otherwise to maintain the net worth or solvency or any
balance  sheet  condition of the primary  obligor,  (iii) to purchase  property,
securities  or services  primarily  for the purpose of assuring the owner of any
such primary obligation of the ability of the primary obligor to make payment of
such  primary  obligation,  or (iv)  to  indemnify  the  owner  of such  primary
obligation against loss in respect thereof.

                  "Hazardous  Substances"  means, but is not limited to, any and
all substances  (whether solid,  liquid,  or gas) defined,  listed, or otherwise
regulated under the  Environmental  Laws, or for which liability may be incurred
under the Environmental Laws,  including,  but not limited to, hazardous wastes,
hazardous  substances,   hazardous  materials,  toxic  substances,   pollutants,
contaminants, petroleum and petroleum products, asbestos and asbestos-containing
materials,   polychlorinated  biphenyls,  lead,  radon,  radioactive  materials,
flammables, and explosives.

                  "Indebtedness"  means  with  reference  to any  Person (a) all
indebtedness of such Person for borrowed money (including,  without  limitation,
reimbursement and all other obligations with respect to surety bonds,  letter of
credit and  bankers'  acceptances,  whether or not  matured) or for the deferred
purchase price of property or services (other than normal trade accounts payable
incurred in the ordinary course of business), (b) all obligations of such Person
evidenced  by  notes,  bonds,   debentures  or  similar  instruments,   (c)  all
indebtedness  of such Person  created or arising under any  conditional  sale or
other title retention agreement with respect to property acquired by such Person
(even  though  the  rights  and  remedies  of the  seller or lender  under  such
agreement  in the event of default are limited to  repossession  or sale of such
property),  provided that the amount of any such  indebtedness  included in this
clause (c) shall not  exceed the Fair  Market  Value of such  property,  (d) all
capitalized lease obligations of such Person, (e) all Contingent  Obligations of
such Person,  (f) all  obligations of such Person under interest rate contracts,
(g) all  indebtedness  of the type referred to in clause (a), (b), (c), (d), (e)
or (f) above  secured  by (or for which the holder of such  indebtedness  has an
existing  right,  contingent  or  otherwise,  to be secured by) any Lien against
property  or an  interest in  property  owned by such  Person,  even though such
Person has not assumed or become  liable for the  payment of such  indebtedness,
provided  that the amount of any such  indebtedness  included in this clause (g)
shall not exceed the Fair Market Value of such property,  and (h) in the case of
the Issuers, the Notes.

                  "Indenture"  means this Indenture,  as amended or supplemented
from time to time.

                  "Independent"  means when used with  respect to any  specified
Person, any such Person who (i) does not have any direct financial interest,  or
any  material  indirect  financial  interest,  in any  Issuer  or any  Affiliate
thereof,  and (ii) is not connected with any Issuer or any Affiliate  thereof as
an officer,  employee,  promoter,  underwriter,  trustee,  partner,  director or
Person performing similar functions.

                  "Interest  Period" means (i) for the first  Payment Date,  the
period  commencing  on  (and  including)  April  30,  1996  and  ending  on (but
excluding)  the first  Payment  Date and (ii) for any other  Payment  Date,  the
period beginning on (and including) the immediately  preceding  Payment Date and
ending on (but excluding) such Payment Date.

                  "Interest Rate Protection  Agreement"  means the interest rate
protection agreement entered into by the Issuers pursuant to Section 7(n) of the
Note Purchase Agreement.

                  "Internal  Revenue  Code" means the  Internal  Revenue Code of
1986, as amended.

                  "Investment" means any advance,  loan,  extension of credit or
capital contribution to, or purchase of any stocks, bonds, notes,  debentures or
other securities of, or interest in, any Person, any purchase of any interest in
Real Estate (other than by  foreclosure,  deed in lieu of  foreclosure  or other
method of realizing on security),  any commitment or other  obligation,  whether
contingent or absolute,  to do any of the foregoing,  which  commitment or other
obligation  does  not  constitute  a  Contingent  Obligation,  and  any  Capital
Expenditures.

                  "Issue  Date"  means the date of first  issuance  of the Notes
hereunder.

                  "Lease" means each underlying lease of Real Estate.

                  "Legal Action" means any claim,  action,  suit,  proceeding or
investigation, whether administrative or judicial in nature.

                  "LIBO Rate" means, for any Interest Period, the average of the
four rates  reported  from time to time by  Telerate  News  Service on page 3750
thereof  (or such other  number of rates as such  service  may from time to time
report),  at which  foreign  branches of major United  States banks offer United
States  dollar  deposits to other banks for such  Interest  Period in the London
interbank  market at approximately  11:00 a.m.,  London time, on the second full
Business Day next preceding such Interest  Period.  If such interest rates shall
cease to be  available  from  Telerate  News  Service,  the LIBO  Rate  shall be
determined on the basis of the rates at which United States dollar  deposits are
offered by the Reference Banks at approximately  11:00 a.m., London time, on the
second full Business Day next preceding  such Interest  Period to prime banks in
the London interbank  market for such Interest Period.  The Trustee will request
the  principal  London  office  of each of the  Reference  Banks  to  provide  a
quotation of its rate. If at least two such  quotations  are provided,  the rate
for such Interest Period will be the arithmetic mean of the quotations. If fewer
than two quotations are provided as requested, the rate for such Interest Period
will be the arithmetic mean of the rates quoted by major banks in New York City,
selected by the Trustee, at approximately 11:00 a.m., New York City time, on the
second full Business Day next preceding such Interest Period for loans in United
States dollars to leading European banks for such Interest Period.

                  "Liens"   means  any   mortgage,   deed  of   trust,   pledge,
hypothecation,  assignment, deposit arrangement, encumbrance, lien (statutory or
other), security interest or preference, priority or other security agreement or
preferential  arrangement of any kind or nature whatsoever,  including,  without
limitation,  any  conditional  sale or  other  title  retention  agreement,  the
interest of a lessor under a capitalized lease  obligation,  any financing lease
having  substantially  the same  economic  effect as any of the  foregoing,  the
filing, under the Uniform Commercial Code or comparable law of any jurisdiction,
of any  financing  statement  naming  the owner of the assets to which such Lien
relates as debtor, and any agreement to grant a Lien.

                  "Liquidation  Expenses"  means the following  expenses paid to
Persons who are generally in the business of providing goods and services of the
type  provided  and  who are not  Affiliates  of the  Issuers  (other  than  any
Affiliate who is reimbursing a non-Affiliate):

                  (a)  sales brokerage expenses;

                  (b) in the case of a sale of any Real  Estate,  other costs of
         conveyance customarily paid by a seller of commercial properties of the
         type sold in the geographic area in which such Real Estate is located;

                  (c) in the case of an insured complete or partial  destruction
         of any Real Estate,  the fees of an independent  insurance adjustor and
         of legal counsel in collecting  amounts owed by an insurance company in
         connection with such destruction; and

                  (d) in the case of a  condemnation  of any Real Estate,  legal
         and  other  expenses  reasonably  necessary  in order to  maximize  net
         condemnation proceeds from such Real Estate.

                  "Liquidation  Proceeds"  means the amount (i) of  Condemnation
Proceeds  received in connection  with the taking of any Real Estate by exercise
of the power of eminent domain or condemnation and not applied to a Restoration,
(ii) of any Asset Sale Proceeds  received in connection  with a sale of any Real
Estate, or (iii) received in any other manner with respect to the liquidation of
any Real  Estate,  including,  without  limitation,  any  Casualty  Proceeds not
applied to a Restoration.

                  "Loan-to-Value Ratio" means the ratio, as of any Determination
Date,  of (i) the then  outstanding  principal  amount  of the Notes to (ii) the
valuation of the Real Estate  constituting  Collateral as of such date set forth
on Annex 1 hereto.

                  "Material  Adverse Change" means a material  adverse change in
any of (a) the financial condition, business,  performance,  operations, results
of operations  or the aggregate net book value of the  properties of the Issuers
taken  as a  whole,  (b)  the  legality,  validity  or  enforceability  of  this
Indenture,  (c) the perfection or priority of the Liens granted pursuant to this
Indenture or the Collateral Documents, (d) the ability of the Issuers to pay any
installment  due under the Notes or to  perform  their  obligations  under  this
Indenture or the ability of the Issuers to perform their respective  obligations
under the Collateral Documents, or (e) the rights and remedies of the Holders or
the Trustee under this Indenture.

                  "Material Adverse Effect" means an effect that would result in
a Material Adverse Change.

                  "Mortgages"  means  each  Mortgage,   Security  Agreement  and
Financing  Statement  or  Deed  of  Trust,   Security  Agreement  and  Financing
Statement,  substantially in the form attached hereto as Exhibit C, in each case
made by an Issuer,  executed  concurrently herewith or hereafter in favor of the
Trustee on behalf of the Holders,  encumbering the Real Estate,  as the same may
hereafter be amended,  modified,  supplemented,  extended,  renewed, restated or
replaced  in  accordance  with  the  terms  thereof.   Each  Mortgage  shall  be
cross-defaulted  (to  the  extent  permitted  under  local  law)  to  the  other
Mortgages.

                  "Net Liquidation  Proceeds" means  Liquidation  Proceeds minus
Liquidation Expenses.

                  "Net Operating  Income" means,  for any period,  the excess of
(a) the Issuers' total revenues (other than any  Liquidation  Proceeds) for such
period,  including  all  investment  earnings  accrued  on funds held under this
Indenture  during such  period,  less (b)  Operating  Expenses  for such period;
provided,  however,  that for purposes of calculating the Debt Service  Coverage
Ratio only,  (i) Net  Operating  Income shall mean the excess of clause (a) less
Property Protection Expenses, and (ii) with respect to any Real Estate comprised
of a commercial office building,  Net Operating Income shall mean the amount set
forth in clause (i) multiplied by .85.

                  "Net  Proceeds"  means  (i) the net  amount  of all  insurance
proceeds received by an Issuer pursuant to Subsections  3.3(a)(i),  (iv)(B), and
(vi) of the related  Mortgage as a result of such damage or  destruction,  after
deduction of its reasonable costs and expenses  (including,  but not limited to,
reasonable counsel fees), if any, in collecting same ("Insurance Proceeds"),  or
(ii) the net  amount of all  awards  and  payments  received  by an Issuer  with
respect to a taking  referenced  in Section 3.7 of the related  Mortgage,  after
deduction of its reasonable costs and expenses  (including,  but not limited to,
reasonable  counsel  fees),  if  any,  in  collecting  the  same  ("Condemnation
Proceeds"), whichever the case may be.

                  "Note Purchase  Agreement" means the Note Purchase  Agreement,
dated March 28, 1996, between Value Property Trust and BlackRock Capital Finance
L.P.,  as  amended,  supplemented  or  otherwise  modified  from time to time in
accordance with the terms thereof.

                  "Notes" means the notes described in the Recital hereto.

                  "Obligations" means any principal,  interest, penalties, fees,
indemnifications,  reimbursements,  damages and other liabilities  payable under
the documentation governing any Indebtedness.

                  "Officer" means,  with respect to any Person,  the Chairman of
the Board,  the Chief  Executive  Officer,  the President,  the Chief  Operating
Officer,  the Chief Financial Officer,  the Treasurer,  any Assistant Treasurer,
Controller, Secretary or any Vice-President of such Person.

                  "Officers'  Certificate"  means a certificate signed on behalf
of an Issuer by two Officers of such Issuer,  one of whom must be the  President
or any  Vice  President,  and the  other  must be the  Treasurer,  an  Assistant
Treasurer, the Controller,  the Secretary, an Assistant Secretary, a Senior Vice
President or a Vice President of such Issuer.

                  "Operating  Expenses"  means  for  any  period,  all  Property
Improvement Expenses and Property Protection Expenses for such period.

                  "Opinion  of  Counsel"  means an opinion  from  legal  counsel
(including,  if reasonable, at the option of the Trustee, local legal counsel in
each  state  where  the  relevant  Collateral  is  located)  who  is  reasonably
acceptable to the Trustee.

                  "Payment Date" means the first day of each calendar month (or,
if such day is not a Business Day, the next following  Business Day);  provided,
however, that the first Payment Date shall be June 3, 1996.

                  "Permitted Exceptions" shall have the meaning assigned thereto
in the Mortgages.

                  "Permitted  Expenses"  means (i) accounting fees for audit and
tax purposes; (ii) state franchise taxes that the Issuers are required to deduct
or withhold; and (iii), to the extent no Event of Default has occurred,  general
and administrative  expenses of the Issuers in an aggregate amount not to exceed
$2,000,000 during any Fiscal Year.

                  "Person" means any individual, corporation, partnership, joint
venture,  entity,  association,  joint-stock  company,  trust or  unincorporated
organization  (including any subdivision or ongoing  business of any such entity
or substantially all of the assets of any such entity, subdivision or business).

                  "Projected Debt Service  Coverage Ratio" means for any Payment
Date as to which an Asset Sale has  occurred  during the  immediately  preceding
Interest  Period,  the ratio of (i) 1/3 of the aggregate DSCR Cash Flow from the
Collateral  (other than any Collateral  sold in connection with such Asset Sale)
as determined on the  immediately  preceding Cash Flow  Determination  Date less
Permitted Expenses and Trustee Expenses to (ii) interest payments  calculated at
a rate  equal to 9-3/8%  per annum on the  outstanding  principal  amount of the
Notes  (other  than  the  principal  attributable  to  any  Collateral  sold  in
connection with such Asset Sale) for the immediately  preceding Interest Period,
as such  principal  amount has been reduced  pursuant to clauses  (iv),  (v) and
(vii) of Section 3.08 hereof.

                  "Property  Improvement Expenses" means any costs and expenses,
but only to the extent  that they are paid to Persons who are  generally  in the
business of providing  such goods and services and who are not Affiliates of the
Issuers and that such expenses are reasonable for the types of goods or services
provided in the geographical  area in which such goods or services are provided,
designed to maintain or improve the value of the Real Estate but not immediately
necessary  to operate it that are incurred in  connection  with the sale of Real
Estate for the purpose of  facilitating  such sale and  maximizing  the proceeds
thereof by engaging in such maintenance or improvement of the Real Estate as the
Issuers deem advisable under the circumstances, including but not limited to the
following (to the extent not included in Capital Expenditures):

                  (a) cosmetic  improvements  such as painting  and  landscaping
         intended to improve the salability of the property;

                  (b) build-out or modification to suit a particular prospective
         or actual tenant or buyer;

                  (c) replacement of items which are obsolete or wearing out but
         which are not dysfunctional; and

                  (d) moneys advanced to a tenant or buyer for a purpose similar
         to a Property Improvement Expense or Property Protection Expense.

                  "Property  Protection  Expenses" means the following costs and
expenses  (but  only to the  extent  that (i) they are paid to  Persons  who are
generally in the  business of providing  such goods and services and who are not
Affiliates  of the Issuers and (ii) that such  expenses are  reasonable  for the
types of goods or services provided in the geographical area in which such goods
or services  are  provided)  with  respect to the Real Estate (to the extent not
included in Capital Expenditures):

                  (a)  real estate taxes, assessments and similar charges;

                  (b)  premiums  for  casualty  insurance  as  required  by  the
         property  deed of  trust  and  other  insurance,  the  cost of which is
         designated herein as a Property Protection Expense;

                  (c)  utility costs;

                  (d)  payments  required  under  contracts  for  services to be
         provided with respect to the Real Estate,  including but not limited to
         service  contracts  for  heating,   ventilation  and  air  conditioning
         systems,   elevators,   landscape   maintenance,   pest  extermination,
         security,  model  furniture,  swimming  pool  service,  trash  removal,
         answering service and credit checks;

                  (e)  payroll  costs  and  benefits  for  on-site   maintenance
         personnel, including but not limited to housekeeping employees, porters
         and general maintenance and security employees;

                  (f) costs required in connection  with the  enforcement of any
         lease, including but not limited to reasonable attorney's fees, charges
         for lock  changes  and  storage  and  moving  expenses  for  furniture,
         fixtures and equipment;

                  (g) advertising and rent-up  expenses,  including  tenant rent
         concessions,  promotions and existing and prospective tenants,  banners
         and signs;

                  (h) third-party out-of-pocket maintenance and repair expenses;

                  (i) a third-party  property  management fee payable monthly in
         arrears;

                  (j) any expense,  the total cost of which is passed through to
         tenants  pursuant  to  executed  leases,  so  long as the  tenants  are
         currently  paying  each  month a good  faith  estimate  of  such  costs
         incurred  to date and are  obligated  to pay any  shortfall  within one
         hundred and twenty (120) days after the end of each Fiscal Year;

                  (k) usual and customary  leasing and sales brokerage  expenses
         and commissions and the additional payroll and benefit costs of on-site
         and temporary leasing employees;

                  (l)  permits, licenses and registration fees and costs;

                  (m) any  expense  necessary  in  order  to  prevent  or cure a
         material  violation  of  any  applicable  law,   regulation,   code  or
         ordinance;

                  (n) any  expenses  associated  with the appeal of real  estate
         values as it relates to the amount of real estate taxes assessed on the
         Real Estate; and

                  (o) costs and expenses associated with accounting services and
         reporting  specific  to each  parcel of Real  Estate to the  extent not
         included as Permitted Expenses.

                  "Real  Estate" means the interest in the parcels of land owned
by the Issuers and listed on Schedule 2 hereto and  described in the  Mortgages,
together  with all of the  buildings  and other  improvements  now or  hereafter
erected on the Real Estate, and any fixtures appurtenant thereto.

                  "Reduction Factor" means, with respect to the Notes, as of any
date, a fraction (i) the  numerator of which is the aggregate  Stated  Principal
Balance of the Notes minus the  aggregate  amount of principal  payments sent to
the Trustee, any Paying Agent or any co-paying agent for distribution  hereunder
with respect  thereto on or prior to such date and (ii) the denominator of which
is the aggregate Stated Principal Balance of the Notes.

                  "Reference  Banks" means Bankers Trust Company,  Barclays Bank
plc, The Bank of Tokyo, Ltd and National Westminster Bank plc.

                  "REIT" means a Person  satisfying  the  conditions  of being a
"real estate  investment  trust" under  Sections 856 through 860 of the Internal
Revenue Code and under other applicable law.

                  "Release" with respect to any Hazardous  Substance  means, but
is not limited to, any release, deposit, discharge, emission, leaking, leaching,
spilling, seeping, migrating,  injecting,  pumping, pouring, emptying, escaping,
dumping, disposing, or other movement of Hazardous Substances.

                  "Release  Conditions"  for  any  Payment  Date  shall  be  the
following:  (i)  there  shall be no  existing  Event of  Default;  (ii) the Debt
Service  Reserve  Account shall not be  underfunded  and,  since the Issue Date,
shall not have been underfunded for more than one Interest Period; and (iii) the
Projected  Debt  Service  Coverage  Ratio for such Payment Date shall exceed the
highest of (a) the Debt  Service  Coverage  Ratio as of the Issue Date,  (b) the
Debt Service  Coverage  Ratio for such Payment Date without giving effect to any
Asset Sales occurring during the immediately  preceding Interest Period, and (c)
in the event that the Loan-to-Value  Ratio exceeds 50% on such Payment Date, the
Debt Service Coverage Ratio for each prior Payment Date.

                  "Remediation"  means but,  is not  limited  to, any  response,
remedial,  removal,  or corrective  action;  any activity to clean up, detoxify,
decontaminate,  contain or otherwise  remediate  any  Hazardous  Substance;  any
actions to prevent, cure or mitigate any Release of any Hazardous Substance; any
action to comply with any Environmental Laws or with any permits issued pursuant
thereto; any inspection,  investigation,  study, monitoring,  assessment, audit,
sampling and testing,  laboratory or other analysis,  or evaluation  relating to
any  Hazardous  Substances  or to  anything  referred  to in  Article  12 of the
Mortgages.

                  "Required   Holders"  means  the  Holders  of  a  majority  in
principal amount of the Notes outstanding on the date of determination.

                  "Requirement  of Law" means with reference to any Person,  the
charter and bylaws or other organizational or governing documents or such Person
(including, with particular reference to any Issuer, its declaration of trust or
certificate of incorporation)  and all federal,  state and local laws, rules and
regulations, including, without limitation,  Environmental Laws, and all orders,
judgments,  decrees or other  determinations  of any  Governmental  Authority or
arbitrator,  applicable to or binding upon such Person or any of its property or
to which such Person or any of its property is subject.

                  "Responsible  Officer," when used with respect to the Trustee,
means any trust officer, financial services officer, vice president or assistant
vice president within the Asset Backed Securities Trust Group of the Trustee (or
any  successor  group  of the  Trustee)  or any  other  officer  of the  Trustee
customarily  performing functions similar to those performed by any of the above
designated officers and also means, with respect to a particular corporate trust
matter,  any other officer to whom such matter is referred because of his or her
knowledge of and familiarity with the particular subject.

                  "Restoration"  shall have the  meaning  assigned  to it in the
Mortgages.

                  "SEC" means the Securities and Exchange Commission.

                  "Securities Act" means the Securities Act of 1933, as amended.

                  "Security  Agreement" means that certain  Security  Agreement,
dated as of the date hereof,  in the form attached  hereto as Exhibit D, made by
the Issuers, executed concurrently herewith in favor of the Trustee on behalf of
the  Holders,  as the same may  hereafter  be amended,  modified,  supplemented,
extended, renewed, restated or replaced in accordance with the terms thereof.

                  "Stated Maturity Date" means May 1, 1999.

                  "Stated Principal  Balance" means, with respect to a Note, the
denomination of such Note.

                  "Stock"   means  shares  of  capital   stock,   beneficial  or
partnership  interests,  participations or other equivalents  (regardless of how
designated) of or in any Person, whether voting or non-voting.

                  "Subsidiary"   means   with   respect  to  any   Person,   any
corporation,  partnership or other business  entity of which an aggregate of 50%
or more of the  outstanding  Stock  having  ordinary  voting  power  to  elect a
majority of the board of  directors,  managers,  trustees  or other  controlling
Persons is, at the time, directly or indirectly, owned by such Person and/or one
or more Subsidiaries of such Person (irrespective of whether, at the time, Stock
of any other  class or classes of such  entity  shall have or might have  voting
power by reason of the happening of any contingency).

                  "Termination Date" means that date on which all amounts due on
the Notes are paid in full to the  Trustee  and all  amounts due and owing under
this Indenture are paid in full to the Trustee.

                  "Trapped Funds Account" means that trust account  (account no.
67- 7515-413)  maintained  at the Trustee in the name of the Trustee,  under the
sole dominion and control of the Trustee.

                  "Trustee"  means  the  party  named  as  such  above  until  a
successor  replaces it in  accordance  with the  applicable  provisions  of this
Indenture and thereafter means the successor serving hereunder.

                  "Trustee Expenses" means, with respect to any Interest Period,
all fees and expenses of the Trustee incurred in connection with the performance
by the Trustee of its duties under this Indenture and the  Collateral  Documents
(including,  without limitation,  the reasonable fees and expenses of counsel to
the Trustee).

                  "UCC" means the Uniform Commercial Code.

                  "Value  Property  Trust" means Value  Property  Trust,  a real
estate investment trust formed under the laws of Maryland.

SECTION 1.02.  OTHER DEFINITIONS.

<TABLE>
<CAPTION>
                                                                                            Defined in
                           Term                                                               Section
                           ----                                                               -------
<S>                                                                                             <C> 

                "Event of Default"........................................................      5.01
                "Foreclosure Action"......................................................      6.02
                "Initial Deposit..........................................................      8.05
                "Lockbox".................................................................      8.06
                "Note Register"...........................................................      2.03
                "Paying Agent"............................................................      2.03
                "QIB".....................................................................      2.06
                "Registrar"...............................................................      2.03

</TABLE>

SECTION 1.03.  RULES OF CONSTRUCTION.

                  Unless the context otherwise requires:

                  (1)  a term has the meaning assigned to it;

                  (2) an accounting  term not otherwise  defined has the meaning
assigned to it in accordance with GAAP;

                  (3)  "or" is not exclusive;

                  (4)  words in the  singular  include  the  plural,  and in the
plural include the singular; and

                  (5)  provisions apply to successive events and transactions.


                                    ARTICLE 2

                                    THE NOTES

SECTION 2.01.  FORM AND DATING.

                  The  Notes and the  Trustee's  certificate  of  authentication
shall be substantially in the form of Exhibit A-1 hereto, the terms of which are
incorporated in and made a part of this Indenture. The Notes may have notations,
legends or endorsements  approved as to form by the Issuers and required by law,
stock exchange rule,  agreements to which the Issuers are subject or usage. Each
Note shall be dated the date of its authentication.  The Notes shall be issuable
only in minimum  denominations  of $100,000  and  integral  multiples  of $1,000
thereof.

SECTION 2.02.  EXECUTION AND AUTHENTICATION.

                  An Officer of each Issuer shall sign the Notes for such Issuer
by manual or facsimile signature.  Each Issuer's seal shall be reproduced on the
Notes and may be in facsimile form.

                  If an Officer  whose  signature  is on a Note no longer  holds
that office at the time the Note is authenticated,  the Note shall  nevertheless
be valid.

                  A Note shall not be valid  until  authenticated  by the manual
signature  of the Trustee.  The  signature  of the Trustee  shall be  conclusive
evidence that the Note has been authenticated under this Indenture.

                  The Trustee shall,  upon a written order of the Issuers signed
by two Officers of each Issuer,  authenticate  Notes for original issue of up to
the  aggregate  principal  amount  of the  Notes  which in the case of  original
issuance  shall  be  $67,379,000.   The  aggregate  principal  amount  of  Notes
outstanding at any time shall not exceed the amount set forth herein.

                  The Trustee may appoint an authenticating  agent acceptable to
the  Issuers  to  authenticate  Notes.  Unless  limited  by the  terms  of  such
appointment, an authenticating agent may authenticate Notes whenever the Trustee
may do so. Each  reference in this  Indenture to  authentication  by the Trustee
includes  authentication  by such agent.  An  authenticating  agent has the same
rights as an Agent to deal with the Issuers or an Affiliate of the Issuers.

SECTION 2.03.  REGISTRAR AND PAYING AGENT.

                  The Issuers shall maintain (i) an office or agency where Notes
may be presented for  registration  of transfer or for exchange  (including  any
co-registrar,  the  "Registrar") and (ii) an office or agency where Notes may be
presented for payment ("Paying  Agent").  The Registrar shall keep a register of
the Notes and of their  transfer and exchange (the "Note  Register").  Each Note
will be  registered  as to both  principal  and interest in the Note Register in
which the record of ownership identifying the owners of an interest in the Notes
will be maintained at all times. The transfer of a Note may be effected only (i)
through the  surrender of the old Note and its  reissuance by the Issuers of the
old Note to the  transferee  or the issuance by the Issuers of a new Note to the
transferee or (ii) through a book entry in the Note Register.  The  registration
requirements  contained  in this  Section  2.03 are  intended to comply with the
registration  requirements of Internal  Revenue Code Section 163(f) and Treasury
Regulation  ss.  5f.163-1.  The Issuers at their expense may appoint one or more
co-registrars  and one or more  additional  paying  agents and shall  notify the
Registrar,  Paying Agent and Trustee promptly  thereof.  The term "Paying Agent"
includes any additional  paying agent.  The Issuers may change any Paying Agent,
Registrar or  co-registrar  without  prior  notice to any Holder of a Note.  The
Issuers shall notify the Trustee and the Trustee shall notify the Holders of the
Notes of the name and  address  of any Agent not a party to this  Indenture.  An
Issuer may not act as Registrar, co-registrar or Paying Agent. The Issuers shall
enter into an  appropriate  agency  agreement with any Agent not a party to this
Indenture.  The agreement  shall implement the provisions of this Indenture that
relate to such  Agent.  The  Issuers  shall  notify the  Trustee of the name and
address of any such Agent. If the Issuers fail to maintain a Registrar or Paying
Agent, or fail to give the foregoing notice,  the Trustee shall act as such, and
shall be entitled to appropriate  compensation  in accordance  with Section 6.06
hereof.

                  The Issuers initially appoint the Trustee as Registrar, Paying
Agent and agent for service of notices and demands in connection with the Notes.

SECTION 2.04.  PAYING AGENT TO HOLD MONEY IN TRUST.

                  The Issuers  shall  require  each Paying  Agent other than the
Trustee to agree in writing  that the Paying  Agent  shall hold in trust for the
benefit of the  Holders of the Notes or the Trustee all money held by the Paying
Agent for the  payment of  principal  of and  interest  on the Notes,  and shall
notify the  Trustee of any  Default by the  Issuers in making any such  payment.
While any such Default continues,  the Trustee may require a Paying Agent to pay
all money held by it to the  Trustee and to account to the Trustee for any funds
disbursed.  The Issuers at any time may require a Paying  Agent to pay all money
held by it to the Trustee and to account to the Trustee for any funds disbursed.
Upon  payment  over to the  Trustee,  the  Paying  Agent  shall  have no further
liability for the funds disbursed to the Trustee.

SECTION 2.05.  LISTS OF HOLDERS OF THE NOTES.

                  The  Trustee  shall  preserve  in  as  current  a  form  as is
reasonably  practicable  the most recent list  available  to it of the names and
addresses  of Holders of the Notes.  If the  Trustee is not the  Registrar,  the
Issuers  shall  furnish to the  Trustee at least ten  Business  Days before each
Payment  Date and at such other  times as the  Trustee  may request in writing a
list in such form and as of such date as the Trustee may  reasonably  require of
the names and  addresses  of  Holders  of the  Notes,  including  the  aggregate
principal amount of the Notes held by each thereof.

SECTION 2.06.  TRANSFER AND EXCHANGE.

                  (a) (i)  Subject to  Section  2.06(b)  hereof,  when Notes are
presented  to the  Registrar  with a request  to  register  the  transfer  or to
exchange them for an equal principal amount of Notes of other denominations, the
Registrar  shall register the transfer or make the exchange if its  requirements
for such  transactions are met;  provided,  however,  that any Note presented or
surrendered  for  registration of transfer or exchange shall be duly endorsed or
accompanied  by a written  instruction of transfer in form  satisfactory  to the
Registrar and the Trustee duly executed by the Holder thereof or by his attorney
duly authorized in writing.  To permit  registrations of transfer and exchanges,
the  Issuers  shall  issue  and the  Trustee  shall  authenticate  Notes  at the
Registrar's  request,  subject  to such  rules  as the  Trustee  may  reasonably
require.

                  (ii) No service  charge  shall be made to any Holder of a Note
for any  registration  of transfer or exchange  (except as  otherwise  expressly
permitted  herein),  but the Issuers may require  payment of a sum sufficient to
cover any  transfer tax or similar  governmental  charge  payable in  connection
therewith (other than such transfer tax or similar  governmental  charge payable
upon exchanges  pursuant to Section 2.10 or 7.04 hereof,  which shall be paid by
the Issuers).

                  (iii) Prior to due presentment to the Trustee for registration
of the transfer of any Note, the Trustee, any Agent and the Issuers may deem and
treat the Person in whose name any Note is registered  as the absolute  owner of
such Note for the purpose of receiving payment of principal of, premium, if any,
and interest on such Note and for all other purposes whatsoever,  whether or not
such Note is overdue,  and neither the Trustee,  any Agent nor the Issuers shall
be affected by notice to the contrary.

                  (b) The initial  transfer of the Notes shall not be  effective
until  the  purchaser  thereof  shall  have  delivered  an  initial   transferee
certificate  to the Trustee  substantially  in the form of Exhibit B to the Note
Purchase Agreement.  Any subsequent  transferee of a Note shall represent to the
Trustee  in a  transferee  certificate  substantially  in the form set  forth as
Exhibit A-2 which  provides,  among other things,  that such  transferee  (i) is
either a "qualified  institutional  buyer"  ("QIB") as defined in the Securities
Act or an institutional accredited investor within the meaning of Rule 501 under
the Securities Act, (ii) is aware that the sale of the Notes to it is being made
in reliance on Rule 144A or another  exemption  under the  Securities  Act,  and
(iii) is  acquiring  such Notes for its own account or for the account of a QIB.
Any  attempted  or  purported  transfer of a Note in  violation  of this Section
2.06(b)  shall be  absolutely  null and void and  shall  vest no  rights  in the
purported  transferee.  Each Holder of a Note  desiring  to effect a  subsequent
transfer or assignment of a Note shall,  and does hereby agree to, indemnify the
Trustee and the Issuers, and their respective Affiliates,  against any liability
that may result if the transfer is not exempt from the  Securities Act or is not
made in  accordance  with  this  Section  2.06(b)  or  such  federal  and  state
securities laws.

SECTION 2.07.  REPLACEMENT NOTES.

                  If any mutilated Note is  surrendered  to the Trustee,  or the
Issuers  and  the  Trustee  receive  evidence  to  their   satisfaction  of  the
destruction, loss or theft of any Note, the Issuers shall issue and the Trustee,
upon the written  order of the Issuers  signed by two  Officers of each  Issuer,
shall  authenticate  a  replacement  Note  if  the  Trustee's  requirements  for
replacements  of Notes are met.  If  required  by the  Trustee or the Issuers in
connection with any loss, theft or destruction of a Note, an indemnity bond must
be supplied by the Holder that is sufficient  in the sole and absolute  judgment
of the Trustee and the Issuers to protect the Issuers, the Trustee, any Agent or
any authenticating agent from any loss which any of them may suffer if a Note is
replaced.  Each Issuer and the Trustee may charge the Holder for its expenses in
replacing a Note.

SECTION 2.08.  OUTSTANDING NOTES.

                  The  Notes   outstanding   at  any  time  are  all  the  Notes
authenticated  by the Trustee except for those  cancelled by it, those delivered
to it  for  cancellation  and  those  described  in  this  Section  2.08  as not
outstanding.

                  If a Note is replaced  pursuant  to Section  2.07  hereof,  it
ceases to be outstanding  unless the Trustee  receives proof  satisfactory to it
that the replaced Note is held by a bona fide purchaser.

                  Subject to Section  2.09  hereof,  a Note does not cease to be
outstanding  because any Issuer, a Subsidiary of an Issuer or an Affiliate of an
Issuer holds the Note.

SECTION 2.09.  TREASURY NOTES.

                  In determining  whether the Holders of the required  principal
amount of Notes have concurred in any direction,  waiver or consent, Notes owned
by any Issuer,  any  Subsidiary of an Issuer or any Affiliate of an Issuer shall
be considered as though not outstanding, except that for purposes of determining
whether the Trustee shall be protected in relying on any such direction,  waiver
or consent, only Notes which a Responsible Officer knows to be so owned shall be
so considered.  Notwithstanding the foregoing,  Notes that are to be acquired by
any Issuer, any Subsidiary of an Issuer or an Affiliate of an Issuer pursuant to
an exchange  offer,  tender offer or other  agreement  shall not be deemed to be
owned by such Issuer,  such Subsidiary or such  Affiliate,  until legal title to
such Notes passes to such Issuer, such Subsidiary or such Affiliate, as the case
may be.

SECTION 2.10.  TEMPORARY NOTES.

                  Until definitive Notes are ready for delivery, the Issuers may
prepare and the Trustee shall  authenticate  temporary  Notes.  Temporary  Notes
shall be  substantially  in the form of definitive Notes but may have variations
that the Issuers and the  Trustee  consider  appropriate  for  temporary  Notes.
Without  unreasonable  delay,  the Issuers shall  prepare and the Trustee,  upon
receipt of the  written  order of the  Issuers  signed by two  Officers  of each
Issuer,  shall  authenticate  definitive  Notes in exchange for temporary Notes.
Until such  exchange,  temporary  Notes shall be  entitled  to the same  rights,
benefits and privileges as definitive Notes.

SECTION 2.11.  CANCELLATION.

                  The Issuers at any time may  deliver  Notes to the Trustee for
cancellation.  The  Registrar  and Paying Agent shall forward to the Trustee any
Notes surrendered to them for registration of transfer, exchange or payment. The
Trustee  shall  cancel  all Notes  surrendered  for  registration  of  transfer,
exchange, payment, replacement or cancellation and shall destroy cancelled Notes
(subject to the record  retention  requirement of the Exchange Act),  unless the
Issuers direct cancelled Notes to be returned to them. The Issuers may not issue
new Notes to  replace  Notes that they have  redeemed  or paid or that have been
delivered  to the  Trustee for  cancellation.  All  cancelled  Notes held by the
Trustee shall be destroyed and certification of their  destruction  delivered to
the Issuers,  unless by a written order,  signed by two Officers of each Issuer,
the Issuers shall direct that cancelled Notes be returned to them.

SECTION 2.12.  DEFAULTED INTEREST.

                  If the Issuers  default in a payment of interest on the Notes,
they shall pay the  defaulted  interest in any lawful manner plus, to the extent
lawful,  interest  payable on the  defaulted  interest,  to the  Persons who are
Holders of the Notes on a subsequent special record date, which date shall be at
the  earliest  practicable  date but in all events at least five  Business  Days
prior to the next payment  date, in each case at the rate provided in the Notes.
The  Issuers  shall fix or cause to be fixed each such  special  record date and
payment date,  and shall,  promptly  thereafter,  notify the Trustee of any such
date.  At least 15 days  before the  special  record  date,  the Issuers (or the
Trustee, at the written instruction of, and in the name of and at the expense of
the Issuers) shall mail to Holders of the Notes a notice that states the special
record  date,  the related  payment  date and the amount of such  interest to be
paid.

SECTION 2.13.  RECORD DATE.

                  The record date for  purposes of  determining  the identity of
Holders  of the  Notes  entitled  to vote or  consent  to any  action by vote or
consent  authorized or permitted under this Indenture shall be determined by the
Trustee and shall initially be the Determination Date immediately  preceding any
such vote or consent.

SECTION 2.14.  CUSIP NUMBER.

                  The Issuers in issuing the Notes may use a "CUSIP" number and,
if they do so, shall promptly  notify the Trustee  thereof and the Trustee shall
use the CUSIP number in notices of redemption  or exchange as a  convenience  to
Holders;   provided,   however,   that  any  such   notice  may  state  that  no
representation  is made as to the  correctness  or accuracy of the CUSIP  number
printed in the notice or on the Notes and that  reliance  may be placed  only on
the other identification numbers printed on the Notes. The Issuers will promptly
notify the Trustee of any change in the CUSIP number.


                                    ARTICLE 3

                      APPLICATION OF MONIES AND REDEMPTIONS

SECTION 3.01.  NOTICES TO TRUSTEE.

                  If the Issuers elect to redeem Notes  pursuant to the optional
redemption provisions of Section 3.06 hereof, they shall furnish to the Trustee,
at least 45 days but not more than 75 days  before a  redemption  date,  written
notice setting forth (i) the Payment Date on which the Notes are to be redeemed,
(ii) the  principal  amount of Notes to be  redeemed  and  (iii) the  redemption
price.

SECTION 3.02.  PRO RATA REDEMPTION.

                  Whenever the Notes at any time  outstanding are to be redeemed
in part and not in full, the  outstanding  balance of the Notes shall be reduced
on a pro rata basis based on the Stated Principal Balance of each such Note. The
Trustee is authorized  to round to the nearest  $1,000 the amount to be redeemed
from each Holder.

                  For purposes of this Indenture,  unless the context  otherwise
requires,  all provisions  relating to the redemption of Notes shall relate,  in
the case of any Notes redeemed or to be redeemed only in part, to the portion of
the principal amount of such Notes which has been or is to be redeemed.

SECTION 3.03.  NOTICE OF COMPLETE REDEMPTION.

                  At least 30 days but not more than 60 days before a redemption
of all outstanding Notes, the Issuers shall mail or cause to be mailed, by first
class mail, a notice of redemption to all Holders at their registered addresses.

                  The notice shall state:

                  (a)  the name and address of the Paying Agent;

                  (b)  the Payment Date on which the Notes are to be redeemed;

                  (c) that Notes called for  redemption  must be  surrendered to
         the Paying Agent to collect the redemption price;

                  (d) that, unless the Issuers default in making such redemption
         payment,  interest on Notes called for  redemption  ceases to accrue on
         and after the Payment Date on which the Notes are to be redeemed;

                  (e) the aggregate principal amount of the Notes that are being
         redeemed; and

                  (f) that no  representation  is made as to the  correctness or
         accuracy of the CUSIP number,  if any, listed in such notice or printed
         on the Notes.

                  At the Issuers'  written  request and upon  delivery of all of
the items  identified in Section 3.03 hereof,  the Trustee shall give the notice
of redemption in the Issuers' name and at their expense.

SECTION 3.04.  EFFECT OF NOTICE OF COMPLETE REDEMPTION OF ALL
               OUTSTANDING NOTES, ETC.

                  (a) Once notice of  redemption  is mailed in  accordance  with
         Section 3.03 hereof, Notes called for redemption become due and payable
         on the  Payment  Date on which  the  Notes  are to be  redeemed  at the
         redemption price.

                  (b) On and after the Payment Date on which the Notes are to be
         redeemed,  interest  shall  cease to accrue on the  Notes.  If any Note
         called  for  redemption  shall  not  be  so  paid  upon  surrender  for
         redemption,  interest shall be paid on the unpaid principal,  from such
         Payment Date until such  principal is paid, and to the extent lawful on
         any  interest  not paid on such unpaid  principal,  in each case at the
         rate provided in the Notes.

SECTION 3.05.  DEPOSITS INTO THE TRAPPED FUNDS ACCOUNT.

                  (a) On each  Determination  Date, the Issuers shall deposit in
         the  Trapped  Funds  Account  (i) all Cash  Flow,  (ii) all Asset  Sale
         Proceeds (less  Liquidation  Expenses) and, after the occurrence of any
         event  following  which the  Trustee  has the right  under the  related
         Mortgage to apply Net Proceeds to the then  outstanding  Notes, all Net
         Liquidation  Proceeds  and (iii) all payments  under the Interest  Rate
         Protection  Agreement.  Amounts on deposit in the Trapped Funds Account
         shall be applied in accordance with Section 3.08 hereof.

                  (b) So long as no Event of Default  shall have occurred and be
         continuing,  all or a portion of any moneys  deposited  in the  Trapped
         Funds Account after a Determination  Date and prior to the next Payment
         Date shall be invested  and  reinvested  by the Trustee at the Issuers'
         direction in writing in one or more Cash  Equivalents  bearing interest
         and which mature on the Business Day  preceding  the next Payment Date;
         provided,  however,  that any Asset Sale Proceeds  shall mature on such
         Payment Date.  All income or other gain from  investments of money held
         in the Trapped  Funds  Account shall be deposited by the Trustee in the
         Trapped Funds Account immediately upon receipt,  and any loss resulting
         from such investments shall be charged to the Trapped Funds Account.

                  (c) The  Issuers  hereby  grant,  assign and  transfer  to the
         Trustee, as security for the Obligations,  a lien and security interest
         in the Trapped  Funds  Account and all funds on deposit in such account
         until such funds are  released  in  accordance  with  Section  3.08(vi)
         hereof.

SECTION 3.06.  OPTIONAL REDEMPTION.

                  The  Issuers  shall have the option to redeem the Notes on any
Payment Date,  in whole or in part (on a pro rata basis),  upon not less than 30
nor more  than 60  days'  notice,  at a  redemption  price  equal to 100% of the
principal  amount  plus  accrued  and unpaid  interest,  if any,  thereon to the
applicable Payment Date.

SECTION 3.07.  MANDATORY REDEMPTION.

                  The Issuers shall not be required to make mandatory redemption
payments or sinking fund payments  with respect to the Notes,  except (i) as set
forth under Sections 3.08(iv), (v) and (vii) hereof, (ii) in connection with the
Notes  becoming  due and  payable  pursuant  to Section  5.02  hereof,  (iii) in
connection with any Casualty or Condemnation in accordance with the terms of the
Mortgages and (iv) to the extent the principal  amount of the Notes has not been
fully retired by the Stated Maturity Date.

SECTION 3.08.  APPLICATION OF MONIES FROM THE TRAPPED FUNDS ACCOUNT.

                  Monies from the Trapped Funds  Account,  other than any monies
         received  after the  Determination  Date  during the  related  Interest
         Period, shall be distributed by the Trustee on each Payment Date in the
         following priority and amounts:

                       (i)          to the Trustee to pay all Trustee Expenses;

                       (ii)         to the  Noteholders  on a pro rata  basis to
                                    pay all accrued  but unpaid  interest on the
                                    Notes;

                       (iii)        to  the  Debt  Service  Reserve  Account  to
                                    restore  it  to  the  Debt  Service  Reserve
                                    Account  Required  Level  for  such  Payment
                                    Date;

                       (iv)         in the event of an Asset Sale or,  after the
                                    occurrence of any event  following which the
                                    Trustee  has the  right  under  the  related
                                    Mortgage  to apply Net  Proceeds to the then
                                    outstanding  Notes, in the related  Interest
                                    Period which occurs on or before the related
                                    Determination    Date,    or    after    the
                                    Determination   Date   of  the   immediately
                                    preceding    Interest    Period,    to   the
                                    Noteholders  on a pro rata  basis to  retire
                                    the principal amount of the Notes (including
                                    any Notes called for redemption  pursuant to
                                    Section 3.03 hereof),  in an amount equal to
                                    the  lesser  of (a)  125% of the  applicable
                                    Allocated   Note  Amount  and  (b)  the  Net
                                    Liquidation Proceeds;

                       (v)          with respect to any Asset Sale or, after the
                                    occurrence of any event  following which the
                                    Trustee  has the  right  under  the  related
                                    Mortgage  to apply Net  Proceeds to the then
                                    outstanding  Notes,  which occurred during a
                                    prior  Interest  Period,  from  any  amounts
                                    remaining  on deposit in the  Trapped  Funds
                                    Account   after   giving   effect   to   all
                                    applications pursuant to clauses (i) through
                                    (iv) above, to the Noteholders to retire the
                                    principal  amount of the Notes, in an amount
                                    equal  to  the  excess  of (a)  125%  of the
                                    applicable  Allocated  Note  Amount over (b)
                                    the Net Liquidation  Proceeds, to the extent
                                    previously   unpaid  for  such  Asset  Sale,
                                    Casualty or Condemnation;

                       (vi)         if  the   Release   Conditions   have   been
                                    satisfied, to the Issuers in an amount equal
                                    to (a)  the  excess  of Cash  Flow  received
                                    since the immediately preceding Payment Date
                                    over  the sum of the  amounts  described  in
                                    clauses (i) through  (iii) and (v) above and
                                    (b) the excess of Net  Liquidation  Proceeds
                                    of each  Asset Sale  during the  immediately
                                    preceding  Interest  Period over 125% of the
                                    applicable Allocated Note Amount (net of the
                                    amount of Net Liquidation  Proceeds  applied
                                    to satisfy the  requirements of clause (iii)
                                    of the  definition  of Release  Conditions);
                                    and

                       (vii)        to the  Noteholders  to the extent there are
                                    any   remaining   monies,   to  retire   the
                                    principal  amount of the Notes and all other
                                    Obligations then due and payable.

                  Any  funds  deposited  in  error  shall  be  disbursed  to the
rightful owner.


                                    ARTICLE 4

                                    COVENANTS

SECTION 4.01.  PAYMENT OF PRINCIPAL AND INTEREST.

                  The Issuers  shall pay the  principal  of and  interest on the
Notes in  accordance  with the  terms,  and on the  dates  set  forth  in,  this
Indenture and the Notes.

SECTION 4.02.  MAINTENANCE OF OFFICE OR AGENCY.

                  The Issuers shall  maintain in the City of New York,  New York
an office or agency where Notes may be presented for registration of transfer or
exchange  of Notes and where  notices  and  demands  to or upon the  Issuers  in
respect of the Notes and this  Indenture  may be served.  The Issuers  will give
prompt  written  notice to the  Trustee  of any change in the  location  of such
office or agency.  If at any time the Issuers  shall fail to  maintain  any such
required  office or agency or shall fail to furnish the Trustee with the address
thereof,  such  presentations,  notices and demands may be made or served at the
Corporate Trust Office of the Trustee, and, in such event, the Trustee shall act
as the Issuers' agent to receive all such presentations, notices and demands.

                  The Issuers may also from time to time  designate  one or more
other  offices or agencies (in or outside the City of New York,  New York) where
the Notes may be  presented  for any or all such  purposes  and may from time to
time rescind such designations;  provided,  however, that no such designation or
rescission  shall in any  manner  relieve  the  Issuers of their  obligation  to
maintain an office or agency in the City of New York,  New York for the purposes
set forth in Section  2.03 and for such other  purposes.  The Issuers  will give
prompt written  notice to the Trustee of any such  designation or rescission and
of any change in the location of any such other office or agency.

SECTION 4.03.  OFFICERS' AND ACCOUNTANTS' CERTIFICATES AS TO COMPLIANCE.

                  To the extent not otherwise required pursuant to Section 4.09,
each Issuer shall  deliver to the Trustee,  within 90 days after the end of each
Fiscal  Year  commencing  with the 1996  Fiscal  Year an  Officers'  Certificate
stating that in the course of the  performance  by each signer of such  signer's
duties as an Officer of such Issuer such signer would normally have knowledge of
such Issuer's  compliance with the covenants contained in Sections 4.01 and 4.02
and 4.04 to 4.21 and the  other  covenants  and  conditions  applicable  to such
Issuer  set forth in this  Indenture,  stating  whether  or not such  signer has
knowledge  of any  Default  in such  compliance  (such  compliance  having  been
determined  without  regard  to any  period  of grace or  requirement  of notice
provided under this Indenture) and, if so, specifying each such Default of which
such  signer has  knowledge  and the nature  thereof and what action such Issuer
proposes to take in connection  thereto.  For purposes of this Section 4.03, one
of the signatories of such Officers'  Certificate  shall be one of the principal
executive officer,  the principal financial officer or the principal  accounting
officer of such Issuer.

                  The Issuers will also deliver to the Trustee the  certificates
of accountants required pursuant to Section 4.09.

SECTION 4.04.  CONDUCT OF BUSINESS; COMPLIANCE WITH LAWS, ETC.

                  (a) Subject to the terms and  conditions  hereof,  each Issuer
         shall  conduct its business in a manner  consistent  with the terms and
         provisions of this Indenture.

                  (b) Each Issuer  shall  comply with all  Requirements  of Law,
         contractual obligations,  commitments,  instruments,  licenses, permits
         and  franchises to the extent  required  under the terms of the related
         Mortgage.

SECTION 4.05.  PAYMENT OF TAXES, ETC.

                  (a) Each Issuer shall pay and discharge  before the same shall
         become   delinquent,   all  lawful  claims,   taxes,   assessments  and
         governmental  charges  or  levies in  accordance  with the terms of the
         related Mortgage.

                  (b) In  connection  with this  Indenture,  each  Issuer  shall
         comply  with all  withholding  and  reporting  requirements  imposed by
         federal,  state and local tax authorities and all  distributions  under
         this  Indenture  shall be subject  to such  withholding  and  reporting
         requirements.

                  (c) The Issuers  shall  provide the Trustee  with an Officers'
         Certificate,  along  with  copies  of  the  related  cancelled  checks,
         certifying  each tax  payment  made by the Issuers in  accordance  with
         Section 4.05(a) hereof.

SECTION 4.06.  MAINTENANCE OF INSURANCE AND INTEREST RATE

PROTECTION AGREEMENT.

                  (a) The Issuers shall maintain  insurance with responsible and
         reputable  insurance  companies  or  associations  in such  amounts and
         covering such risks as are required under the  Mortgages.  If requested
         by the Required Holders or the Trustee, the Issuers shall have all such
         insurance  policies  name the  Trustee  as  additional  insured or loss
         payee.  The Issuers  will furnish to the Trustee from time to time such
         information as may be reasonably  requested as to such insurance by the
         Trustee.

                  (b) The Issuers shall  maintain the Interest  Rate  Protection
         Agreement in full force and effect.

SECTION 4.07.  PRESERVATION OF EXISTENCE, ETC.

                  Each Issuer shall preserve and maintain its existence,  rights
and franchises if the failure to so preserve or maintain, either individually or
in the aggregate, would cause a Material Adverse Effect.

SECTION 4.08.  MAINTENANCE OF PROPERTIES, ETC.

                  Each Issuer  shall  maintain  and preserve (i) in good working
order and condition all of its properties  which are used or useful or necessary
in the  conduct  of its  business,  and  (ii)  all  rights,  remedies,  permits,
licenses, guaranties,  collateral, insurance, approvals and privileges which are
used or useful  or  necessary  in the  conduct  of its  business  to the  extent
required under the terms of the related Mortgage.

SECTION 4.09.  FINANCIAL STATEMENTS; REPORTS.

                  To the extent not  otherwise  required  by Section  4.03,  the
Issuers shall furnish to the Trustee (for further distribution to the Holders if
requested) in the case of clauses (a) through (d) below,  and to any prospective
purchaser of the Notes if requested in the case of clause (e) below:

                  (a) as soon as available and in any event within 45 days after
         the end of each of the first three Fiscal Quarters in each Fiscal Year,
         an income statement of the Issuers, a statement of shareholders' equity
         of the Issuers,  a statement of cash flows of the Issuers,  a statement
         of deferred and capitalized interest of the Issuers for the period from
         the  beginning  of the  current  Fiscal  Year to the end of such Fiscal
         Quarter,  and a  balance  sheet  of the  Issuers  as at the end of such
         Fiscal  Quarter  of  the  Issuers,   setting  forth  in  each  case  in
         comparative form figures for the corresponding  period in the preceding
         Fiscal Year,  certified by the chief  financial  officer of any Issuer,
         together with (i) a certificate of said officer stating that no Default
         or Event of Default has occurred and is continuing  or, if a Default or
         an Event of Default has occurred and is  continuing,  a statement as to
         the nature  thereof and the action  which the  Issuers  propose to take
         with respect thereto, and (ii) a written discussion and analysis by the
         management  of the Issuers of the  financial  statements  furnished  in
         respect of such Fiscal Quarter;

                  (b) as soon as available and in any event within 90 days after
         the end of each Fiscal Year,  a balance  sheet of the Issuers as of the
         end of such year and a statement of income,  retained earnings and cash
         flows of the Issuers all of which are prepared in accordance  with GAAP
         and certified  without  qualifications  as to the scope of the audit or
         otherwise  and  without  any  disclaimer  by  Ernst  & Young  or  other
         independent   certified  public  accountants  of  recognized   national
         standing acceptable to the Trustee,  together with (i) a certificate of
         such accounting firm stating that in the course of the regular audit of
         the  business  of the  Issuers,  which  audit  was  conducted  by  such
         accounting  firm  in  accordance  with  generally   accepted   auditing
         standards,  such  accounting  firm has  obtained  no  knowledge  that a
         Default or Event of Default has occurred and is  continuing,  or, if in
         the opinion of such  accounting  firm a Default or Event of Default has
         occurred and is continuing,  a statement as to the nature thereof,  and
         (ii) a written discussion and analysis by the management of such Issuer
         of the financial statements furnished in respect of such Fiscal Year;

                  (c) as soon as  available  and, in any event,  within 120 days
         from and  after  the end of a  Fiscal  Year,  a copy of the  management
         letter  required to be  provided  to the  Issuers by their  independent
         certified  public  accountants  which refers in whole or in part to any
         inadequacy,  defect,  problem,  qualification  or  other  lack of fully
         satisfactory accounting controls utilized by any Issuer; (d) (i) within
         5 days after the end of each month, a monthly report  substantially  in
         the form of Annex 2 hereto  with  respect to each parcel of Real Estate
         for such month and on or prior to the  Determination  Date in the month
         immediately   following  an  Asset  Sale,   an  itemized  list  of  all
         Liquidation   Proceeds  received  and  Liquidation   Expenses  paid  or
         reimbursed  in  connection  with  such  Asset  Sale  and  (ii)  on each
         Determination Date, an Officers'  Certificate  certifying the Cash Flow
         for the immediately preceding Interest Period; and

                  (e)  upon  the  request  of  the  Required  Holders,   to  any
         prospective  purchaser  of  any  Notes,  all  information  that  may be
         required to be delivered to such purchaser to enable any Holder to sell
         to such purchaser its Notes without  registration  under the Securities
         Act within the limitation of the  exemptions  provided by (a) Rule 144A
         under the  Securities  Act,  as such Rule may be  amended  from time to
         time,  or (b) any similar rule or regulation  hereafter  adopted by the
         SEC subject to receipt of an appropriate confidentiality agreement from
         such   prospective   purchasers  in  form  and   substance   reasonably
         satisfactory  to the Issuers  (with  appropriate  exceptions  to permit
         resale).

SECTION 4.10.  NEW REAL ESTATE, ETC.; INSPECTION AND AUDIT RIGHTS.

                  (a) Except as provided in Section 4.17 hereof,  no Issuer will
         acquire any new real estate  without the prior  written  consent of the
         Trustee.  If any Issuer  acquires any Real Estate not subject to a Lien
         in favor of the Trustee, such Issuer shall execute,  deliver and record
         a first  priority or the next highest  available  priority  Mortgage or
         equivalent security  instrument,  in favor of the Trustee on behalf and
         for the ratable benefit of the Holders,  covering such Real Estate,  in
         form and substance satisfactory to the Trustee, and provide the Trustee
         with financing statements,  and, upon the acquisition of Real Estate, a
         title insurance  policy in an amount equal to the acquisition  price of
         such Real Estate  insuring the Trustee's  lien on such Real Estate with
         only such exceptions as are acceptable to Trustee and such Issuer's fee
         title to such Real Estate and including a current ALTA survey  thereof,
         if  required,  with a  surveyor's  certificate  in form  and  substance
         satisfactory to the Trustee.  Notwithstanding  the foregoing,  prior to
         the  acquisition or obtaining  control of any Real Estate,  such Issuer
         shall  obtain  an  appropriate  environmental  audit  or  environmental
         survey.  The Trustee shall not be required to conduct any due diligence
         with  respect to any Real Estate  acquired  by the Issuers  pursuant to
         this  Section  4.10(a) and shall be directed  by the  Required  Holders
         prior to approving or disapproving any such acquisition.

                  (b) The Issuers agree that, on reasonable  prior notice,  they
         will permit any  representative  of the  Trustee,  during the  Issuers'
         normal business  hours,  to examine all the books of account,  records,
         reports and other papers of the Issuers relating to the Collateral,  to
         make copies and extracts  therefrom,  to cause such books to be audited
         by  Independent  accountants  selected by the  Trustee,  and to discuss
         their affairs,  finances and accounts  relating to the Collateral  with
         their  officers,  employees and  Independent  accountants  (and by this
         provision the Issuers hereby authorize such Independent  accountants to
         discuss with such representatives such affairs, finances and accounts),
         all at  such  reasonable  times  and  as  often  as  may be  reasonably
         requested.  Any expense  incident to the exercise by the Trustee of any
         right under this Section  4.10 shall be borne by the Trustee,  provided
         that if an audit is made during the continuance of an Event of Default,
         the  expense  incident to such audit shall in all cases be borne by the
         Issuers.

SECTION 4.11.  LIENS, ETC.

                  None of the Issuers  shall  create or suffer to exist any Lien
upon or with respect to any of its properties,  whether owned by an Issuer as at
the Issue Date or thereafter  acquired,  or assign any right to receive  income,
except:

                  (a)  Liens  directly  or  indirectly  created  in favor of the
         Holders pursuant to this Indenture and the Collateral Documents;

                  (b) [intentionally omitted];

                  (c) Liens arising by operation of law in favor of materialmen,
         mechanics,  warehousemen,  carriers,  lessors or other similar  Persons
         incurred by an Issuer in the ordinary  course of business  which secure
         its obligations to such Person; provided, however, that such Issuer (i)
         is not in default in respect of such payment  obligation to such Person
         or (ii) is in default with respect to such payment  obligation  but is,
         in good faith and by  appropriate  proceedings,  diligently  contesting
         such obligation and adequate  provision is made for the payment thereof
         in accordance  with Sections  3.5(i)-(ix)  of the related  Mortgage and
         such default, either individually or in the aggregate,  would not cause
         a Material Adverse Effect;

                  (d) Liens  (excluding  Environmental  Liens)  securing  taxes,
         assessments or governmental charges or levies; provided,  however, that
         no Issuer is in  default  in respect  of any  payment  obligation  with
         respect thereto;

                  (e)  Liens  incurred  or  pledges  and  deposits  made  in the
         ordinary course of business in connection  with workers'  compensation,
         unemployment  insurance,  old- age pensions  and other social  security
         benefits; and

                  (f) Permitted Exceptions.

SECTION 4.12.  INDEBTEDNESS.

                  None of the  Issuers  shall,  directly or  indirectly,  incur,
create or assume any Indebtedness, except:

                  (a)  Indebtedness  represented  by the Notes,  the  Collateral
         Documents and the Indenture;

                  (b)  Contingent  Obligations  constituting   endorsements  for
         collection or deposit in the ordinary course of business;

                  (c) current  liabilities in respect of taxes,  assessments and
         governmental   charges  or  levies  incurred,   or  claims  for  labor,
         materials,  inventory,  services, supplies and rentals incurred, or for
         goods or services purchased,  in the ordinary course of business of the
         Issuers;

                  (d)  indemnification  claims under the declaration of trust or
         certificate of incorporation of any Issuer;

                  (e) other  Indebtedness  (x) in an aggregate  principal amount
         not to exceed $1,000,000 for all of the Issuers in the aggregate at any
         time, (y) as to which the payment of principal of (and premium, if any)
         and  interest  and  other  payment   obligations  in  respect  of  such
         Indebtedness  shall be  subordinate to the prior payment in full of the
         Notes and shall not occur prior to the Termination  Date, and (z) as to
         which the holder or holders  thereof cannot compel the  acceleration of
         the Notes; and

                  (f) Indebtedness disclosed in the schedules to the Mortgages.

SECTION 4.13.  TRANSACTIONS WITH AFFILIATES.

                  None of the  Issuers  shall:  (a)  make any  Investment  in an
Affiliate;  (b) transfer, sell, lease, assign or otherwise dispose of any assets
to any such  Affiliate  (except for  distributions  and dividends of amounts not
otherwise  prohibited by this Indenture);  (c) merge into or consolidate with or
purchase or acquire assets from any Affiliate; (d) repay any Indebtedness to any
Affiliate (except under existing  retirement or deferred  compensation  plans or
Indebtedness  incurred in a transaction  meeting the  requirements  set forth in
clauses (i) and (iv) below); or (e) enter into any other transaction directly or
indirectly  with or for the benefit of any such  Affiliate  (including,  without
limitation,  guaranties and  assumptions  of obligations of any such  Affiliate)
except for (i)  transactions  in the  ordinary  course of business on a basis no
less  favorable to any Issuer as would be obtained in a comparable  arm's length
transaction  with a  Person  which is not an  Affiliate,  (ii)  compensation  to
directors and trustees  commensurate  with current  compensation  levels,  (iii)
salaries and other employee  compensation and benefits to officers of any Issuer
commensurate with the compensation levels in effect as of the date hereof as may
reasonably  be  adjusted  over time but in no event to increase by more than 10%
annually in the aggregate,  (iv) any transaction required or otherwise permitted
by this  Indenture,  and (v)  the  reimbursement  of  Affiliates  for  Permitted
Expenses,   Property  Protection  Expenses  and  Property  Improvement  Expenses
otherwise permitted to be paid by the Issuers under this Indenture.

SECTION 4.14.  NEW SUBSIDIARIES.

                  None of the Issuers shall  incorporate  or otherwise  organize
any Subsidiary after the date hereof.

SECTION 4.15.  LIMITATION ON INVESTMENTS.

                  None of the Issuers shall,  directly or  indirectly,  make any
Investment  from and after the Issue Date  except  Investments  approved  by the
Board of Trustees of any Issuer in Cash Equivalents.

SECTION 4.16.  BUSINESS; AMENDMENT OF CERTIFICATE OF INCORPORATION.

                  None of the Issuers shall (i) make any changes in its business
objectives, purposes, or operations as in effect on the date hereof or engage in
any business  other than the operation and  liquidation  of the Real Estate,  or
(ii) amend  Article III,  IV, VII or VIII of its  certificate  of  incorporation
other than in accordance with Section 3.19 of the related Mortgage.

SECTION 4.17.  ACQUISITIONS.

                  None of the Issuers shall acquire any of the assets or capital
Stock of any Person without the prior written consent of the Trustee, except for
the  acquisition  of land  for  purchase  price  not to  exceed  $400,000  to be
developed  into a  parking  lot for the Real  Estate  known as Paseo  Padre  and
located in Freemont, California.

SECTION 4.18.  MERGER, CONSOLIDATION, OR SALE OF ASSETS.

                  None of the Issuers  shall  consolidate  or merge with or into
(whether or not an Issuer is the surviving entity),  or sell, assign,  transfer,
lease, convey or otherwise dispose of all or substantially all of its properties
or assets in one or more related transactions to, another Person.

SECTION 4.19.  GUARANTEED INDEBTEDNESS.

                  None of the Issuers  shall incur any  Guaranteed  Indebtedness
except (i) by  endorsement  of instruments or items of payment for collection or
deposit  to the  general  account  of  such  Person,  and  (ii)  for  Guaranteed
Indebtedness  incurred for the benefit of an Issuer if the primary obligation is
permitted  by this  Indenture  for such  Issuer to incur  (and  such  Guaranteed
Indebtedness shall be treated as a primary obligation for all purposes hereof).

SECTION 4.20.  LEASE OBLIGATIONS.

                  (a) None of the  Issuers  shall  create or suffer to exist any
         obligations  as lessee (i) for the  rental or hire of real or  personal
         property in connection with any sale and leaseback transaction, or (ii)
         for the rental or hire of real or  personal  property of any kind under
         other leases or agreements to lease.

                  (b) None of the  Issuers  shall  become  or  remain  liable as
         lessee or guarantor or other surety with respect to any lease,  whether
         an operating  lease or a capitalized  lease,  of any property  (whether
         real or  personal  or  mixed),  whether  owned as at the Issue  Date or
         acquired thereafter,  which an Issuer has sold or transferred as of the
         Issue Date or thereafter.

SECTION 4.21.  LIMITATION ON ASSET SALES.

                  None of the Issuers shall  complete any Asset Sale unless 100%
of the consideration for such disposition consists of Cash or Cash Equivalents.


                                    ARTICLE 5

                              DEFAULTS AND REMEDIES

SECTION 5.01.  EVENTS OF DEFAULT.

                  Each of the  following  events  (whatever  the reason for such
event) constitutes an "Event of Default":

                  (a) The  Issuers  shall fail to make any payment in respect of
         principal of the Notes at their Stated  Maturity Date or on the Payment
         Date  after  notice of  redemption  of the Notes has been  given by the
         Trustee  in  accordance  with  Section  3.03  hereof  or under  Section
         3.08(iv),  (v) or (vii) of this Indenture when the same becomes due and
         payable,  or the  Issuers  shall fail to make any  payment  when due of
         interest on the Notes and such failure to pay interest  shall  continue
         unremedied for more than one Business Day; or

                  (b) Any  representation or warranty made or deemed made by any
         Issuer (or any of its officers)  under the Note  Purchase  Agreement or
         any of the  Collateral  Documents  shall  prove to have been  untrue or
         incorrect  in any  material  respect  when made or deemed made and such
         breach of a representation or warranty shall not have been cured within
         30 days  after any Issuer has  knowledge  thereof  such that it remains
         untrue or incorrect in any material respect as of such later date; or

                  (c)  Any  Issuer  shall  fail to  perform  or  observe  in any
         material  respect any term,  covenant  or  agreement  contained  in (i)
         Article 4 or any other term,  covenant or  agreement  contained in this
         Indenture  or (ii) the  Collateral  Documents,  if such  failure  shall
         remain  unremedied  for 30 days after the  earlier of the date on which
         (A) an  Officer of such  Issuer  becomes  aware of such  failure or (B)
         written  notice  thereof  shall have been  given to such  Issuer by the
         Trustee or the Holders;  provided that, if such non-monetary Default is
         susceptible  of cure but cannot  reasonably be cured within such 30 day
         period and if the Issuers  shall have in good faith  commenced  to cure
         such Default  within such 30 day period and  thereafter  diligently and
         expeditiously  proceed to cure the same,  such 30 day  period  shall be
         extended for such time as is  reasonably  necessary  for the Issuers in
         the  exercise of due  diligence to cure such  Default,  but in no event
         shall such  period,  in the case of clause  (i)  above,  exceed 90 days
         after any Issuer first obtains actual  knowledge of such default unless
         a longer  period  for  such  default  is  permitted  in any  Collateral
         Document; or

                  (d) Any Issuer shall fail,  after any applicable grace period,
         to pay any  principal of or premium,  if any, or interest on any of its
         Indebtedness  in an amount  exceeding  $250,000  (excluding the Notes),
         when the same becomes due and payable  (whether by scheduled  maturity,
         required prepayment,  acceleration,  demand or otherwise); or any other
         event shall occur or  condition  shall  exist  under any  agreement  or
         instrument  relating  to any such  Indebtedness,  if the effect of such
         event or condition is to accelerate,  or to permit the acceleration of,
         the maturity of such  Indebtedness;  or any such Indebtedness  shall be
         declared to be due and payable,  or required to be prepaid  (other than
         by a  regularly  scheduled  required  prepayment),  prior to the stated
         maturity thereof; provided, however, that in each such case if any such
         Issuer is contesting  its  obligation to pay any such  Indebtedness  in
         accordance  with the  standards set forth in Sections 3.5 (i) - (ix) of
         the  related  Mortgage,  it shall not  constitute  an Event of  Default
         hereunder; or

                  (e) Any Issuer shall generally not pay its debts as such debts
         become  due  except  such  debts  that are the  subject of a good faith
         dispute,  or shall  admit in  writing  its  inability  to pay its debts
         generally,  or shall  make a  general  assignment  for the  benefit  of
         creditors,  or any  proceeding  shall be  instituted by or against such
         Issuer  seeking to adjudicate  it a bankrupt or  insolvent,  or seeking
         liquidation,  winding  up,  reorganization,   arrangement,  adjustment,
         protection,  relief or  composition  of it or its  debts  under any law
         relating  to  bankruptcy,  insolvency  or  reorganization  or relief of
         debtors, or seeking the entry of an order for relief or the appointment
         of a  receiver,  trustee or other  similar  official  for it or for any
         substantial  part  of its  property  and,  in  the  case  of  any  such
         proceedings  instituted against such Issuer (but not instituted by it),
         either such  proceedings  shall  remain  undismissed  or unstayed for a
         period  of 60 days or any of the  actions  sought  in such  proceedings
         shall occur;  or any Issuer  shall take any action to authorize  any of
         the actions set forth above in this subsection (e); or

                  (f) Any  judgment  or order for the payment of money in excess
         of  $250,000  shall be  rendered  against  any  Issuer  and  either (i)
         enforcement  proceedings shall have been commenced by any creditor upon
         such  judgment  or  order,  or (ii)  there  shall be any  period of ten
         consecutive days during which a stay of enforcement of such judgment or
         order,  by  reason of a pending  appeal or  otherwise,  shall not be in
         effect,  provided that in the case of either circumstance  described in
         (i) or (ii)  above,  it  shall  not  constitute  an  Event  of  Default
         hereunder  if such Issuer  shall have posted  security in the amount of
         any such judgment to insure the payment thereof; or

                  (g) Except for releases of Collateral pursuant to Section 8.02
         hereof, the Collateral Documents shall, for any reason, cease to create
         a valid Lien on Collateral having a value of $250,000 or more purported
         to be covered  thereby,  or such Lien shall cease to have the  priority
         Lien status initially  granted and be a perfected Lien as to Collateral
         having a value of $250,000 or more; or

                  (h) The occurrence of a Change of Control.


SECTION 5.02.  ACCELERATION.

                  If an  Event  of  Default  (other  than an  Event  of  Default
specified in clause (e) of Section 5.01 hereof)  occurs and is  continuing,  the
Trustee by notice to the Issuers may, or upon  written  notice from the Required
Holders shall, or the Required  Holders by written notice to the Issuers and the
Trustee may, declare all the Notes to be due and payable immediately.  Upon such
declaration, the principal of and interest on the Notes shall be due and payable
immediately.  If an Event of Default  specified  in clause  (e) of Section  5.01
hereof occurs, such an amount shall ipso facto become and be immediately due and
payable  without any  declaration or other act on the part of the Trustee or any
Holder.  The Required  Holders by written notice to the Trustee may on behalf of
all  of  the  Holders  rescind  an  acceleration  and  its  consequences  if the
rescission  would not  conflict  with any judgment or decree and if all existing
Events of Default (except nonpayment of principal,  interest or premium that has
become due solely because of the acceleration) have been cured or waived.


SECTION 5.03.  OTHER REMEDIES.

                  If an Event of Default occurs and is  continuing,  the Trustee
shall  pursue  any  available  remedy  (under  this  Indenture,  the  Collateral
Documents or  otherwise) to collect the payment of principal and interest on the
Notes  or to  enforce  the  performance  of any  provision  of the  Notes,  this
Indenture or the Collateral Documents.

                  The  Trustee  may  maintain a  proceeding  even if it does not
possess any of the Notes or does not produce  any of them in the  proceeding.  A
delay or omission by the Trustee or any Holder of a Note in exercising any right
or remedy accruing upon an Event of Default shall not impair the right or remedy
or constitute a waiver of or acquiescence in the Event of Default.  All remedies
are cumulative to the extent permitted by law.


SECTION 5.04.  WAIVER OF PAST DEFAULTS.

                  The Required Holders by notice to the Trustee may on behalf of
the Holders of all of the Notes  waive an  existing  Default or Event of Default
and its consequences under this Indenture,  except a continuing Default or Event
of Default in the payment of the principal of or interest on the Notes. Upon any
such waiver, such Default shall cease to exist, and any Event of Default arising
therefrom shall be deemed to have been cured for every purpose of this Indenture
and the Collateral Documents;  but no such waiver shall extend to any subsequent
or other Default or Event of Default.

SECTION 5.05.  DIRECTION BY REQUIRED HOLDERS.

                  The Required  Holders shall direct the time,  method and place
of conducting any proceeding for exercising any remedy  available to the Trustee
or exercising any trust or power conferred on it or them.  However,  the Trustee
may refuse to follow any direction  that  conflicts with the law, this Indenture
or the  Collateral  Documents,  that  the  Trustee  determines  (in its sole and
absolute discretion) may be unduly prejudicial to the rights of other Holders of
Notes or that may involve the Trustee in personal liability.

SECTION 5.06.  LIMITATION ON SUITS.

                  A Holder of a Note may  pursue a remedy  with  respect to this
Indenture or the Notes only if:

                  (a) the Holder of a Note gives to the Trustee  written  notice
         of a continuing Event of Default;

                  (b) the Required Holders make a written request to the Trustee
         to pursue the remedy;

                  (c) such  Holder of a Note or Holders of Notes  offer and,  if
         requested, provide to the Trustee indemnity satisfactory to the Trustee
         against any loss, liability or expense;

                  (d) the Trustee  does not comply  with the  request  within 30
         days after receipt of the request and the offer and, if requested,  the
         provision of indemnity; and

                  (e) during such 30-day period the Required Holders do not give
         the Trustee a direction inconsistent with the request.

A Holder of a Note may not use this Indenture to prejudice the rights of another
Holder of a Note or to obtain a preference or priority over another  Holder of a
Note.

SECTION 5.07.  RIGHTS OF HOLDERS OF NOTES TO RECEIVE PAYMENT.

                  Notwithstanding  any other  provision of this  Indenture,  the
right of any Holder of a Note to receive  payment of  principal  and interest on
the Note,  on or after the  respective  due dates  expressed in the Note,  or to
bring suit for the  enforcement of any such payment on or after such  respective
dates,  shall not be  impaired  or  affected  without the consent of the Holder,
except that no Holder shall have the right to institute  any such suit if and to
the extent that the institution or prosecution  thereof or the entry of judgment
therein would under applicable law result in the surrender,  impairment,  waiver
or loss of the Liens  pursuant to the  Collateral  Documents  upon any  property
subject to such Liens.

SECTION 5.08.  COLLECTION SUIT.

                  If an Event of Default  specified  in Section  5.01(a)  hereof
occurs and is continuing,  the Trustee is authorized to recover  judgment in its
own name and as trustee of an express  trust  against  the Issuers for the whole
amount of principal of and interest  remaining  unpaid on the Notes and interest
on overdue principal and, to the extent lawful, interest and such further amount
as shall be sufficient to cover the costs and expenses of collection,  including
the reasonable compensation, expenses, disbursements and advances of the Trustee
and its agents and counsel.

SECTION 5.09.  PROOFS OF CLAIM.

                  The  Trustee is  authorized  to file such  proofs of claim and
other  papers or documents as may be necessary or advisable in order to have the
claims of the  Trustee  (including  any claim for the  reasonable  compensation,
expenses,  disbursements and advances of the Trustee and its agents and counsel)
and the Holders of the Notes allowed in any judicial proceedings relative to the
Issuers (or any other  obligor upon the Notes),  the  Issuers'  creditors or the
Issuers'  property and shall be entitled and  empowered to collect,  receive and
distribute any money or other property payable or deliverable on any such claims
and any custodian in any such judicial  proceeding is hereby  authorized by each
Holder of a Note to make such payments to the Trustee, and in the event that the
Trustee shall consent to the making of such payments  directly to the Holders of
the  Notes,  to pay to the  Trustee  any  amount  due to it for  the  reasonable
compensation, expenses, disbursements and advances of the Trustee and its agents
and counsel, and any other amounts due the Trustee under Section 6.06 hereof. To
the extent that the payment of any such  compensation,  expenses,  disbursements
and advances of the Trustee or its agents and counsel, and any other amounts due
the Trustee under Section 6.06 hereof out of the estate in any such  proceeding,
shall be denied for any  reason,  payment of the same shall be secured by a Lien
on,  and  shall be paid out of,  any and all  distributions,  dividends,  money,
securities and other  properties  which the Holders of the Notes may be entitled
to  receive  in such  proceeding  whether  in  liquidation  or under any plan of
reorganization  or arrangement or otherwise.  Nothing herein  contained shall be
deemed to authorize the Trustee to authorize or consent to or accept or adopt on
behalf  of any  Holder  of a  Note  any  plan  of  reorganization,  arrangement,
adjustment or  composition  affecting the Notes or the rights of any Holder of a
Note thereof, or to authorize the Trustee to vote in respect of the claim of any
Holder of a Note in any such proceeding.

SECTION 5.10.  PRIORITIES.

                  If the Trustee collects any money pursuant to this Article, it
shall pay out the money in the following order:

                  First: to the Trustee and its agents and attorneys for amounts
due under Section 6.06 hereof,  including payment of all  compensation,  expense
and  liabilities  incurred,  and all advances made, by the Trustee and the costs
and expenses of collection;

                  Second:  to Holders of Notes for amounts due and unpaid on the
Notes for interest and, to the extent all due and unpaid interest has been paid,
principal, ratably, without preference or priority of any kind, according to the
amounts due and payable on the Notes for interest and principal, respectively;

                  Third:   without   duplication,   to  Holders  for  any  other
Obligations  owing  to the  Holders  under  this  Indenture,  the  Notes  or the
Collateral Documents; and

                  Fourth:  to the Issuers or their successors or assigns or as a
court of competent jurisdiction may direct.

                  Any funds  collected  pursuant to this  Section  5.10 shall be
disbursed on the next Payment Date to Holders of the Notes of record on the 15th
day of the calendar month immediately preceding such Payment Date.

SECTION 5.11.  UNDERTAKING FOR COSTS.

                  In any suit for the  enforcement  of any right or remedy under
this  Indenture  or in any suit  against  the  Trustee  for any action  taken or
omitted by it as a Trustee,  a court in its discretion may require the filing by
any party  litigant in the suit of an  undertaking to pay the costs of the suit,
and  the  court  in  its  discretion  may  assess  reasonable  costs,  including
reasonable  attorneys' fees,  against any party litigant in the suit, having due
regard to the merits and good faith of the claims or defenses  made by the party
litigant.  This  Section  does not apply to a suit by the  Trustee,  a suit by a
Holder of a Note  pursuant to Section 5.06 hereof,  or a suit by Holders of more
than 10% in principal amount of the then outstanding Notes.

SECTION 5.12.  RESTORATION OF RIGHTS AND REMEDIES.

                  If the Trustee or any Holder has  instituted any proceeding to
enforce any right or remedy under this  Indenture and such  proceeding  has been
discontinued or abandoned for any reason,  or has been  determined  adversely to
the  Trustee or to such  Holder,  then and in every such case the  Issuers,  the
Trustee and the Holders will,  subject to any  determination in such proceeding,
be restored severally and respectively to their former positions hereunder,  and
thereafter  all rights and remedies of the Trustee and the Holder will  continue
as though no such proceeding had been instituted.


                                    ARTICLE 6

                                     TRUSTEE

SECTION 6.01.  DUTIES OF TRUSTEE.

                  (a) If an Event of Default has occurred and is continuing, the
Trustee  shall  exercise  such of the  rights  and  powers  vested in it by this
Indenture,  and use the same  degree of care and skill in their  exercise,  as a
prudent person would exercise or use under the  circumstances  in the conduct of
his or her own affairs.  Any permissive  right of the Trustee  contained in this
Indenture shall not be construed as a duty.

                  (b)  Except during the continuance of an Event of Default:

                           (i) the  duties of the  Trustee  shall be  determined
         solely by the express  provisions of this  Indenture and the Collateral
         Documents and the Trustee  undertakes to perform only those duties that
         are  specifically  set forth in this  Indenture  and no others,  and no
         implied  covenants  or  obligations  shall be read into this  Indenture
         against the Trustee; and

                           (ii) in the  absence  of bad faith on its  part,  the
         Trustee may  conclusively  rely, as to the truth of the  statements and
         the correctness of the opinions expressed therein, upon certificates or
         opinions  furnished to the Trustee,  and conforming to the requirements
         of this Indenture.  However, the Trustee shall examine the certificates
         and  opinions  to  determine   whether  or  not  they  conform  to  the
         requirements of this Indenture, if any.

                  (c) The Trustee may not be relieved from  liabilities  for its
         own grossly negligent action, its own grossly negligent failure to act,
         or its own willful misconduct, except that:

                           (i) this  paragraph  does not  limit  the  effect  of
         paragraph (b) of this Section 6.01;

                           (ii) the Trustee shall not be liable for any error of
         judgment  made in good  faith by a  Responsible  Officer,  unless it is
         proved  that the  Trustee was grossly  negligent  in  ascertaining  the
         pertinent facts;

                           (iii) the Trustee shall not be liable with respect to
         any action it takes or omits to take in good faith in accordance with a
         direction received by it pursuant to Section 5.05 hereof;

                           (iv) for  purposes  of this  Indenture,  the  Trustee
         shall not be deemed to have notice of any Default,  Event of Default or
         any other fact,  event or  circumstance  the occurrence or existence of
         which may impose duties upon the Trustee hereunder unless a Responsible
         Officer of the Trustee has actual knowledge thereof;

                           (v) the Trustee shall not be under any  obligation to
         appear in,  prosecute or defend any legal action that is not incidental
         to its duties as Trustee in accordance with this  Indenture,  and if it
         does,  then  all  legal  expenses  and  costs of such  action  shall be
         expenses and costs of the Issuers, and the Trustee shall be entitled to
         be reimbursed therefor;

                           (vi)  neither the  Trustee nor any of its  directors,
         officers, employees, agents or control persons shall be responsible for
         any act or omission of any custodian, Paying Agent or Registrar that is
         not an Affiliate of the Trustee and that is selected  other than by the
         Trustee (unless such Person is an Affiliate of the Trustee),  performed
         or omitted in compliance with any custodial or other agreement,  or any
         act or  omission  of the  Issuers,  including  without  limitation,  in
         connection with actions taken pursuant to this Indenture; and

                           (vii) the Trustee shall not be charged with knowledge
         of any act,  failure to act or breach of any Person upon the occurrence
         of which the  Trustee  may be  required  to act,  unless a  Responsible
         Officer  obtains actual  knowledge of such failure or notice thereof is
         provided in accordance with the terms of this Indenture.

                  (d)  Whether  or not  therein  expressly  so  provided,  every
         provision of this  Indenture  that in any way relates to the Trustee is
         subject to paragraphs (a), (b) and (c) of this Section 6.01.

                  (e) No provision of this  Indenture  shall require the Trustee
         to expend or risk its own funds or incur  any  liability.  The  Trustee
         shall be under no  obligation  to exercise any of its rights and powers
         under this  Indenture  at the request of any  Holders of Notes,  unless
         such Holder  shall have offered to the Trustee  security and  indemnity
         satisfactory to it against any loss, liability or expense.

                  (f) The Trustee  shall not be liable for interest on any money
         received  by it except as the  Trustee  may agree in  writing  with the
         Issuers. Money held in trust by the Trustee need not be segregated from
         other funds except to the extent required by this Indenture or by law.

                  (g) Subject to Section 6.01(c)(ii) hereof, none of the Trustee
         or any of its  directors,  officers,  employees,  agents,  or  "control
         persons"   (within  the  meanings  of  the  Securities  Act)  shall  be
         personally liable for any action reasonably taken,  suffered or omitted
         by it in good faith and believed by it to be  authorized  or within the
         discretion or rights or powers conferred upon it by this Indenture.

                  (h) Prior to the  occurrence of an Event of Default  hereunder
         and after the curing of all Events of Default which may have  occurred,
         the Trustee shall not be bound to make any investigation into the facts
         or  matters   stated  in  any   resolution,   certificate,   statement,
         instrument, opinion, report, notice, request, consent, order, approval,
         bond or other paper or document.

                  (i) Unless otherwise specifically required by law, the Trustee
         shall not be required to post any surety bond of any kind in connection
         with the execution or performance of its duties hereunder.

                  (j) The  Trustee  may  execute  any of the  trusts  or  powers
         hereunder or perform any duties hereunder either directly or by through
         agents or attorneys.

SECTION 6.02.  RIGHTS OF TRUSTEE.

                  (a) The  Trustee  may  conclusively  rely  upon  any  document
         believed by it to be genuine and to have been  signed or  presented  by
         the proper Person.  The Trustee need not investigate any fact or matter
         stated in the document.

                  (b) Before the Trustee acts or refrains  from  acting,  it may
         require an Officers'  Certificate or an Opinion of Counsel or both. The
         Trustee may consult with counsel, accountants and other experts and the
         written  advice of such counsel,  accountants  and other experts or any
         Opinion  of  Counsel  shall  be full  and  complete  authorization  and
         protection  from liability in respect of any action taken,  suffered or
         omitted by it hereunder in good faith and in reliance thereon.

                  (c) Unless otherwise  specifically provided in this Indenture,
         any demand,  request,  direction  or notice  from the Issuers  shall be
         sufficient if signed by an Officer of each Issuer.

                  (d) Without limitation and notwithstanding any other provision
         herein,  the  Trustee  (i) shall  not be  required  to take any  action
         regarding any Real Estate, including,  without limitation,  foreclosure
         or other action  (collectively,  a "Foreclosure  Action"),  which could
         result in the Trustee being deemed to be an "operator" under CERCLA, if
         in the  reasonable  judgment  of the  Trustee by taking  such action it
         would incur unacceptable  environmental  liability, and (ii) shall have
         the right,  prior to taking any Foreclosure  Action with respect to any
         Real  Estate,  to obtain a "Phase  One" or other  environmental  report
         concerning  such Real Estate prepared by a consultant of its choice and
         to be reimbursed  for the reasonable  cost thereof  pursuant to Section
         6.06 hereof, if, in its reasonable  judgment,  such report is necessary
         in order to assess  the  matters  described  in clause (i)  hereof.  In
         making  an  evaluation  described  under  clause  (i) of the  preceding
         sentence,  the Trustee shall assess its potential liability as compared
         to the indemnity available pursuant to Section 6.06 hereof, or from any
         Holder pursuant to Section 6.01(e) hereof.

SECTION 6.03.  INDIVIDUAL RIGHTS OF TRUSTEE.

                  The Trustee in its individual or any other capacity may become
the owner or pledgee  of Notes and may  otherwise  deal with the  Issuers or any
Affiliate  of the Issuers  with the same rights it would have if it were not the
Trustee.  However,  in the  event  that the  Trustee  acquires  any  conflicting
interest it must eliminate such conflict within 90 days or resign. Any Agent may
do the same with like rights and duties.  The Trustee is also subject to Section
6.09 hereof, as specified therein.

SECTION 6.04.  DISCLAIMER.

                  The  Trustee  shall  not  be  responsible  for  and  makes  no
representation as to the validity or adequacy of this Indenture or of the Notes,
it shall not be accountable  for the Issuers' use of the proceeds from the Notes
or any  money  paid to the  Issuers  or upon the  Issuers'  direction  under any
provision of this  Indenture,  and it shall not be responsible for any statement
or  recital  herein  or any  statement  in the Notes or any  other  document  in
connection  with the sale of the Notes or pursuant to this Indenture  other than
its certificate of authentication. The Trustee makes no representation as to the
validity,  value or condition of any property  covered or intended to be covered
by the Lien of the  Collateral  Documents or any part thereof or as to the title
of the Issuers to such property or as to the security afforded by the Collateral
Documents or hereby.

SECTION 6.05.  NOTICE OF DEFAULTS.

                  If a Default or Event of Default  occurs and is continuing and
if it is known to a Responsible  Officer of the Trustee,  the Trustee shall mail
to Holders of Notes a notice of the  Default or Event of Default  within 30 days
after the Trustee has actual knowledge thereof.

SECTION 6.06.  COMPENSATION AND INDEMNITY.

                  The Issuers shall pay to the Trustee  reasonable  compensation
for its acceptance of this Indenture and services  hereunder as set forth in the
letter agreement dated April 24, 1996. The Trustee's  compensation  shall not be
limited by any law on compensation of a trustee of an express trust. The Issuers
shall   reimburse  the  Trustee   promptly  upon  request  for  all   reasonable
disbursements   and  expenses  incurred  or  made  by  it  in  addition  to  the
compensation  for its  services.  Such  expenses  shall  include the  reasonable
compensation, disbursements and expenses of the Trustee's agents and counsel.

                  The Issuers and Value Property Trust shall  indemnify and hold
harmless the Trustee  against any and all losses,  claims,  damages,  penalties,
fines,  liabilities  or expenses  incurred by it arising out of or in connection
with the acceptance or administration of its duties under this Indenture and the
Collateral  Documents  or  the  enforcement  of  this  Indenture  or  any of the
Collateral  Documents  without  gross  negligence  or bad  faith  on  its  part,
including,  but not limited to, all losses, claims, damages,  penalties,  fines,
liabilities or expenses arising in connection with the Trustee having to qualify
to do business or pay taxes,  in each case in any State where the Real Estate is
located,  any  Foreclosure  Action or the release or  presence of any  Hazardous
Substance  at or from the Real  Estate  whether  foreseeable  or  unforeseeable,
regardless  of the source of such release or when such release  occurred or such
presence is discovered (it being understood that Value Property Trust shall have
no liability or obligation  with regard to the  indebtedness  represented by the
Notes).  The foregoing  indemnity  includes,  without  limitation,  all costs of
removal,  remediation  of any kind,  and disposal of such  Hazardous  Substances
(whether or not such Hazardous  Substances  may be legally  allowed to remain in
the Real Estate if removal or remediation is prudent), after a foreclosure,  the
cost of  determining  whether  the  Real  Estate  that  was the  subject  of the
foreclosure  is in  compliance  and causing such Real Estate to be in compliance
with all applicable  Environmental Laws, and the Trustee's reasonable attorneys'
and consultants' fees and court costs relating thereto. The Trustee shall notify
the Issuers and Value Property Trust promptly of any claim for which it may seek
indemnity.  Failure by the Trustee to so notify the  Issuers and Value  Property
Trust shall not relieve the Issuers or Value Property Trust of their  respective
obligations hereunder.  The Issuers shall defend the claim and the Trustee shall
cooperate in the defense.  The Trustee may have separate counsel and the Issuers
shall pay the  reasonable  fees and  expenses of such  counsel.  The Issuers and
Value Property Trust need not pay for any settlement made without their consent,
which consent shall not be unreasonably withheld.

                  The  respective  obligations of the Issuers and Value Property
Trust under this Section 6.06 shall  survive the  satisfaction  and discharge of
this Indenture.

                  To secure the  payment  obligations  of the  Issuers and Value
Property Trust in this Section, the Trustee shall have a Lien prior to the Notes
on all money or property  held or collected by the Trustee,  except that held in
trust to pay principal and interest on particular Notes. Such Lien shall survive
the satisfaction and discharge of this Indenture.

                  When the Trustee incurs expenses or renders  services after an
Event of Default  specified in Section  5.01(e) hereof occurs,  the expenses and
the compensation for the services (including the fees and expenses of its agents
and counsel) are intended to  constitute  expenses of  administration  under any
Bankruptcy Law.

SECTION 6.07.  REPLACEMENT OF TRUSTEE.

                  A resignation  or removal of the Trustee and  appointment of a
successor  Trustee  shall become  effective  only upon the  successor  Trustee's
acceptance of appointment as provided in this Section.

                  The  Trustee  may  resign  in  writing  at  any  time  and  be
discharged  from the trust  hereby  created by so  notifying  the  Issuers.  The
Required  Holders  may remove the  Trustee by so  notifying  the Trustee and the
Issuers in writing. The Issuers may remove the Trustee if:

                  (a)  the Trustee fails to comply with Section 6.09 hereof;

                  (b) the Trustee is adjudged a bankrupt or an  insolvent  or an
         order for  relief is entered  with  respect  to the  Trustee  under any
         Bankruptcy Law;

                  (c) a Custodian or public  officer takes charge of the Trustee
         or its property; or

                  (d) the Trustee becomes incapable of acting.

                  If the Trustee resigns or is removed or if a vacancy exists in
the office of Trustee  for any  reason,  the Issuers  shall  promptly  appoint a
successor Trustee with the consent of the Required Holders.

                  If a successor  Trustee  does not take  office  within 60 days
after the retiring  Trustee  resigns or is removed,  the retiring  Trustee,  the
Issuers,  or the  Holders  of at  least  10% in  principal  amount  of the  then
outstanding  Notes may  petition  any court of  competent  jurisdiction  for the
appointment of a successor Trustee.

                  If the Trustee after  written  request by any Holder of a Note
who has been a Holder of a Note for at least  six  months  fails to comply  with
Section 6.09  hereof,  such Holder of a Note may petition any court of competent
jurisdiction  for the removal of the Trustee and the  appointment of a successor
Trustee.

                  A successor Trustee shall deliver a written  acceptance of its
appointment  to  the  retiring  Trustee  and  to  the  Issuers.  Thereupon,  the
resignation or removal of the retiring Trustee shall become  effective,  and the
successor  Trustee  shall have all the rights,  powers and duties of the Trustee
under  this  Indenture.  The  successor  Trustee  shall  mail a  notice  of such
succession to Holders of the Notes. The retiring Trustee shall promptly transfer
all property  held by it as Trustee to the successor  Trustee  provided all sums
owing to the retiring  Trustee  hereunder have been paid and subject to the Lien
provided for in Section 6.06 hereof.  Notwithstanding replacement of the Trustee
pursuant to this  Section,  the Issuers'  obligations  under Section 6.06 hereof
shall continue for the benefit of the retiring Trustee.

SECTION 6.08.  SUCCESSOR TRUSTEE BY MERGER, ETC.

                  If the  Trustee  consolidates,  merges or  converts  into,  or
transfers all or  substantially  all of its corporate trust business to, another
corporation,  the successor  corporation or association  without any further act
shall be the successor Trustee.

SECTION 6.09.  ELIGIBILITY; DISQUALIFICATION.

                  There shall at all times be a Trustee hereunder which shall be
a corporation  organized and doing  business under the laws of the United States
of  America  or of any state  thereof  authorized  under  such laws to  exercise
corporate  trust  powers,  shall be subject to  supervision  or  examination  by
federal or state  authority,  shall have a combined  capital  and  surplus of at
least $100 million as set forth in its most recent  published  annual  report of
condition,  and (i) shall have a long-term  unsecured  debt rating of one of the
two highest  rating  categories by Standard & Poor's Ratings  Services,  Moody's
Investor Services,  Inc. and Fitch Investors Service,  L.P. or (ii) in the event
that the  condition set forth in clause (i) above is not  satisfied,  any rating
agency  which has issued a rating of the Notes  shall have  confirmed  that such
failure to satisfy such  condition  shall not adversely  affect the then current
rating of the Notes by such rating agency.


                                    ARTICLE 7

                        AMENDMENT, SUPPLEMENT AND WAIVER

SECTION 7.01.  WITHOUT CONSENT OF HOLDERS OF NOTES.

                  Notwithstanding  Section  7.02  hereof,  the  Issuers  and the
Trustee may amend or supplement this Indenture and the Notes without the consent
of any Holder of a Note:

                  (a) to cure any ambiguity, defect or inconsistency;

                  (b) to  provide  for  certain  amendments  to  the  Collateral
         Documents expressly called for therein pursuant to Section 8.01 hereof;

                  (c)  to  execute  and  deliver  any  documents   necessary  or
         appropriate  to release Liens on any Collateral as permitted by Section
         8.03 or 8.04 hereof; or

                  (d) to make any  change  that  would  provide  any  additional
         rights  or  benefits  to the  Holders  of the  Notes  or that  does not
         materially adversely affect the legal rights hereunder of any Holder of
         the Notes.

                  Upon the request of the Issuers accompanied by a resolution of
the Board of Directors or Trustees of each Issuer  authorizing  the execution of
any such amended or supplemental  Indenture,  and upon receipt by the Trustee of
the documents  described in Section 7.05 hereof, the Trustee shall join with the
Issuers in the execution of any amended or supplemental  Indenture authorized or
permitted  by the terms of this  Indenture  and to make any further  appropriate
agreements  and  stipulations  which may be therein  contained,  but the Trustee
shall not be obligated to enter into any such amended or supplemental  Indenture
which affects its own rights,  duties or immunities  under this  Indenture,  the
Collateral  Documents or  otherwise.  The Issuers  shall give the Holders of the
Notes notice of the effectiveness of any amendment under this Section 7.01.

SECTION 7.02.  WITH CONSENT OF HOLDERS OF NOTES.

                  The  Issuers  and the  Trustee  may amend or  supplement  this
Indenture,  the Notes, or any amended or supplemental Indenture with the written
consent of the Required Holders (including  consents obtained in connection with
a tender offer or exchange  offer for the Notes),  and any  existing  Default or
Event of Default and its  consequences  or compliance with any provision of this
Indenture  or the Notes may be waived with the consent of the  Required  Holders
(including consents obtained in connection with a tender offer or exchange offer
for the Notes).

                  Upon the request of the Issuers  accompanied  by a  resolution
the Board of Directors or Trustees of each Issuer  authorizing  the execution of
any such amended or supplemental Indenture, and upon the filing with the Trustee
of evidence  satisfactory to the Trustee of the consent of the Required  Holders
as  aforesaid,  and upon  receipt by the Trustee of the  documents  described in
Section 7.05 hereof, the Trustee shall join with the Issuers in the execution of
such  amended or  supplemental  Indenture  unless such  amended or  supplemental
Indenture  affects the  Trustee's own rights,  duties or  immunities  under this
Indenture,  or otherwise,  in which case the Trustee may in its discretion,  but
shall not be obligated to, enter into such amended or supplemental Indenture.

                  After an  amendment,  supplement  or waiver under this Section
becomes  effective,  the  Issuers  shall mail to the  Holders of Notes  affected
thereby a notice briefly  describing the  amendment,  supplement or waiver.  Any
failure of the Issuers to mail such notice,  or any defect  therein,  shall not,
however,  in any way  impair or  affect  the  validity  of any such  amended  or
supplemental  Indenture or waiver. Subject to Sections 5.04 and 5.07 hereof, the
Required  Holders may waive  compliance in a particular  instance by the Issuers
with any provision of this Indenture or the Notes. However,  without the consent
of each Holder  affected,  an amendment  or waiver may not (with  respect to any
Notes held by a nonconsenting Holder of Notes):

                  (a) reduce the  principal  amount of Notes whose  Holders must
         consent to an amendment, supplement or waiver;

                  (b) reduce the  principal  of or change the fixed  maturity of
         any Note or reduce the redemption price of the Notes;

                  (c)  reduce  the rate of or  change  the time for  payment  of
         interest on any Note;

                  (d) waive a Default  or Event of  Default  in the  payment  of
         principal  of  or  interest  on  the  Notes  (except  a  rescission  of
         acceleration  of the Notes by the Required  Holders and a waiver of the
         payment default that resulted from such acceleration);

                  (e) make any Note  payable in money  other than that stated in
         the Notes;

                  (f)  make  any  change  in the  provisions  of this  Indenture
         relating to waivers of past  Defaults or the rights of Holders of Notes
         to receive payments of principal of or interest on the Notes;

                  (g)   directly  or   indirectly   release   Liens  on  all  or
         substantially all of the Collateral except in connection with a merger,
         consolidation or disposition of assets permitted under this Indenture;

                  (h) make any  change in the  foregoing  amendment  and  waiver
         provision; or

                  (i)  waive a redemption payment with respect to any Note.

SECTION 7.03.  REVOCATION AND EFFECT OF CONSENTS.

                  Until an amendment,  supplement or waiver becomes effective, a
consent to it by a Holder of a Note is a  continuing  consent by the Holder of a
Note and every  subsequent  Holder of a Note or portion of a Note that evidences
the same debt as the consenting  Holder's Note,  even if notation of the consent
is not made on any Note. However, any such Holder of a Note or subsequent Holder
of a Note may revoke the consent as to its Note if the Trustee  receives written
notice of revocation before the date the waiver, supplement or amendment becomes
effective.  An amendment,  supplement or waiver becomes  effective in accordance
with its terms and thereafter binds every Holder of a Note.

                  The  Issuers  may fix a  record  date  for  determining  which
Holders of the Notes must consent to such  amendment,  supplement or waiver.  If
the Issuers fix a record  date,  the record date shall be fixed at (i) the later
of 30 days prior to the first  solicitation  of such  consent or the date of the
most recent  list of Holders of Notes  furnished  to the  Trustee  prior to such
solicitation  pursuant  to  Section  2.05  hereof or (ii) such other date as the
Issuers shall designate.

SECTION 7.04.  NOTATION ON OR EXCHANGE OF NOTES.

                  The  Trustee  may  place  an  appropriate  notation  about  an
amendment,  supplement  or  waiver  on any Note  thereafter  authenticated.  The
Issuers in exchange for all Notes may issue and the Trustee  shall  authenticate
new Notes that reflect the amendment, supplement or waiver.

                  Failure to make the  appropriate  notation or issue a new Note
shall not  affect  the  validity  and effect of such  amendment,  supplement  or
waiver.

SECTION 7.05.  TRUSTEE TO SIGN AMENDMENTS, ETC.

                  The Trustee shall sign any amended or  supplemental  Indenture
authorized  pursuant to this Article 7 if the amendment or  supplement  does not
adversely affect the rights,  duties,  liabilities or immunities of the Trustee.
An Issuer may not sign an amendment or supplemental Indenture until its Board of
Directors or Trustees approves it. In signing or refusing to sign such amendment
or  supplemental  Indenture,  the  Trustee  shall be  entitled  to  receive,  if
requested,  an  indemnity  reasonably  satisfactory  to it and to  receive  and,
subject to Section 6.01 hereof,  shall be fully  protected in relying  upon,  an
Officers' Certificate and an Opinion of Counsel as conclusive evidence that such
amendment  or  supplemental   Indenture  is  authorized  or  permitted  by  this
Indenture,  that it is not inconsistent  herewith, and that it will be valid and
binding upon the Issuers in accordance with its terms.


                                    ARTICLE 8

                             COLLATERAL AND SECURITY

SECTION 8.01.  COLLATERAL DOCUMENTS.

                  The due and punctual  payment of the principal of and interest
on the  Notes  when and as the  same  shall be due and  payable,  whether  on an
interest  payment  date  or a  principal  amortization  date,  at  maturity,  by
acceleration,  repurchase,  redemption or otherwise, and interest on the overdue
principal of and interest (to the extent permitted by law), if any, on the Notes
and performance of all other  obligations of the Issuers to the Holders of Notes
or the Trustee under this  Indenture,  the  Collateral  Documents and the Notes,
according to the terms hereunder or thereunder,  shall be secured as provided in
the Collateral Documents which the Issuers have entered into simultaneously with
the  execution  of this  Indenture.  Each  Holder  of Notes,  by its  acceptance
thereof,   consents  and  agrees  to  the  terms  of  the  Collateral  Documents
(including,  without  limitation,  the provisions  providing for foreclosure and
release of  Collateral) as the same may be in effect or may be amended from time
to time in accordance  with its terms and  authorizes and directs the Trustee to
enter into the Collateral  Documents and to perform its obligations and exercise
its rights thereunder in accordance therewith.  The Issuers shall enter into and
deliver to the Trustee copies of all Collateral  Documents,  and, subject to the
provisions of the Collateral  Documents,  and upon the reasonable request of the
Trustee,  shall  do or cause to be done  all  such  acts  and  things  as may be
necessary or proper,  or as may be required by the  provisions of the Collateral
Documents,  to assure and confirm to the Trustee  the  security  interest in the
Collateral contemplated hereby, by the Collateral Documents or any part thereof,
as from time to time  constituted,  so as to render the same  available  for the
security and benefit of this Indenture and the Notes secured  hereby,  according
to the intent and purposes herein expressed. The Issuers shall take upon request
of the Trustee,  any and all actions reasonably required to cause the Collateral
Documents to create and maintain, as security for the Obligations of the Issuers
hereunder,  a valid and enforceable  perfected first priority Lien in and on all
of the  Collateral,  in favor of the  Trustee  for the benefit of the Holders of
Notes,  (a) superior to and prior to the rights of all third  Persons  except as
permitted under Section 4.11 hereof,  and (b) subject to no Liens other than the
Liens permitted under Section 4.11 hereof.

SECTION 8.02.  RELEASE OF COLLATERAL.

                  (a) Subject to  subsections  (b) and (d) of this Section 8.02,
         Collateral may be released from the Lien and security  interest created
         by the  Collateral  Documents  at any  time  or  from  time  to time in
         accordance with the provisions of the Collateral Documents.

                  (b) No Collateral shall be released from the Lien and security
         interest created by the Collateral Documents pursuant to the provisions
         of the  Collateral  Documents or hereof  unless the Issuers  shall have
         complied  with  Sections  3.05 and 3.08  hereof  and  Article 14 of the
         related  Mortgage;  provided,  however,  that with  respect to any Real
         Estate,  upon the  payment  of 125% of the  applicable  Allocated  Note
         Amount  and  so  long  as no  Event  of  Default  has  occurred  and is
         continuing  (except  an Event of  Default  relating  solely to the Real
         Estate which is the subject of such release), such Real Estate shall be
         released from the Lien of the related Mortgage.

                  (c)  Notwithstanding  any of the terms hereof or of any of the
         Collateral  Documents,  at any time when an Event of Default shall have
         occurred  and be  continuing  and the  maturity of the Notes shall have
         been  accelerated  (whether by declaration  or otherwise),  the Trustee
         shall not,  without the consent of the  Required  Holders,  release any
         Collateral  pursuant to the provisions  hereof or any of the Collateral
         Documents.

                  (d) The  release  of any  Collateral  from  the  terms of this
         Indenture and the  Collateral  Documents  shall not be deemed to impair
         the security  under this Indenture in  contravention  of the provisions
         hereof if and to the extent the Collateral is released  pursuant to the
         terms hereof.

SECTION 8.03.  AUTHORIZATION OF ACTIONS TO BE TAKEN BY
               THE TRUSTEE UNDER THE COLLATERAL DOCUMENTS.

                  Subject to the  provisions  of Sections  6.01 and 6.02 hereof,
the Trustee may, in its sole  discretion  and without the consent of the Holders
of Notes, on behalf of the Holders of Notes, take all actions it deems necessary
or  appropriate  in  order to (a)  enforce  any of the  terms of the  Collateral
Documents and (b) collect and receive any and all amounts  payable in respect of
the Obligations of the Issuers hereunder or under the Collateral Documents.  The
Trustee shall have power to institute  and maintain  such suits and  proceedings
and enter into such  agreements  as either  may deem  expedient  to prevent  any
impairment of the Collateral by any acts that may be unlawful or in violation of
the Collateral  Documents or this  Indenture,  and such suits,  proceedings  and
agreements  as the  Trustee  may deem  expedient  to  preserve  or  protect  its
interests and the interests of the Holders of Notes in the Collateral (including
power to institute and maintain suits or proceedings to restrain the enforcement
of or compliance with any legislative or other governmental  enactment,  rule or
order that may be  unconstitutional  or otherwise invalid if the enforcement of,
or  compliance  with,  such  enactment,  rule or order would impair the security
interest  hereunder  or be  prejudicial  to the  interests of the Trustee or the
Holders of Notes).

SECTION 8.04.  AUTHORIZATION OF RECEIPT OF FUNDS BY THE
               TRUSTEE UNDER THE COLLATERAL DOCUMENTS.  

                  The Trustee is authorized to receive any funds for the benefit
of the Holders of Notes distributed under the Collateral Documents,  and to make
further  distributions  of such funds to the Holders of Notes  according  to the
provisions of this Indenture and the Collateral Documents.

SECTION 8.05.  DEBT SERVICE RESERVE ACCOUNT.

                  (a) On or before the Issue Date,  the Issuers shall  establish
         the Debt Service  Reserve  Account and shall  deposit  $1,347,580  (the
         "Initial  Deposit")  in the Debt  Service  Reserve  Account;  provided,
         however,  that such amount  shall be reduced on each Payment Date to an
         amount not less than the Debt Service Reserve  Account  Required Level.
         Any and all moneys so received by the Trustee,  together  with any Cash
         Equivalents  in which such moneys are or will be invested or reinvested
         during the term of this Indenture,  shall be held by the Trustee in the
         Debt Service Reserve  Account as collateral  security for the repayment
         of the Notes, subject to withdrawal as herein provided.

                  (b) So long as no  Default  or Event  of  Default  shall  have
         occurred and be continuing,  all or a portion of any moneys in the Debt
         Service Reserve Account shall be invested and reinvested by the Trustee
         at the  Issuers'  direction  in one or more  Cash  Equivalents  bearing
         interest.  All income or other gain from  investments  of money held in
         the Debt Service  Reserve  Account shall be deposited by the Trustee in
         the Debt Service Reserve Account immediately upon receipt, and any loss
         resulting  from such  investments  shall be charged to the Debt Service
         Reserve Account.

                  (c) Upon the  occurrence  of an Event of Default under Section
         5.01(a)  hereof,  the Trustee shall withdraw from amounts on deposit in
         the Debt Service  Reserve Account on any Payment Date the lesser of (i)
         the amount of any shortfall  required to be paid by the Issuers on such
         Payment  Date,  and (ii) the amount then on deposit in the Debt Service
         Reserve Account,  and transfer such amount to the Trapped Funds Account
         to be  applied in  accordance  with  Section  3.08  hereof,  other than
         Section 3.08(vi) hereof.

SECTION 8.06.  LOCKBOX ARRANGEMENTS.

                  (a) Upon the  occurrence  of more  than one  Event of  Default
         under Section  5.01(a)  hereof and during the  continuance  of any such
         Events of Default, the Issuers shall promptly direct all tenants of the
         Issuers  to  remit  all  rent  payments  directly  to a  lockbox  to be
         established by the Trustee (the "Lockbox").  Collections in the Lockbox
         shall  be  transferred  on or  prior to the  Business  Day  immediately
         preceding  the next Payment Date to the Trapped Funds Account and shall
         be applied in accordance  with Section 3.08 hereof,  other than Section
         3.08(vi) hereof.

                  (b) Upon the  establishment  of the Lockbox and so long as the
         Lockbox  is in  effect,  on or  prior  to each  Determination  Date the
         Issuers  shall  deliver to the  Trustee  invoices  relating to Property
         Improvement  Expenses and Property  Protection  Expenses of the Issuers
         for the  preceding  Interest  Period  which have been  incurred  in the
         ordinary course of the Issuers'  business,  accompanied by an Officers'
         Certificate of the Issuers  certifying  such invoices,  and, so long as
         the Notes have not  become due and  payable  pursuant  to Section  5.02
         hereof, the Trustee shall release funds from the Lockbox to the Issuers
         for the  payment  of  such  invoices.  Upon  the  establishment  of the
         Lockbox,  all  deposits to the Trapped  Funds  Account  shall be net of
         Property  Improvement  Expenses  (including  Capital  Expenditures) and
         Property Protection Expenses (including Capital Expenditures).

SECTION 8.07.  TERMINATION OF SECURITY INTEREST.

                  Upon  the full  and  final  and  indefeasible  payment  of all
Obligations  of the Issuers under this  Indenture,  the Notes and the Collateral
Documents,  the Trustee shall, at the request of the Issuers,  release the Liens
pursuant to this Indenture.

SECTION 8.08.  FURTHER DOCUMENTATION.

                  (a) At any  time  and from  time to  time,  upon  the  written
         request of the Trustee,  and at the sole  expense of the  Issuers,  the
         Issuers  will  promptly  and duly  execute and deliver any and all such
         further  instruments  and documents and take such further action as the
         Trustee may  reasonably  deem  desirable to obtain the full benefits of
         the Collateral  Documents and of the rights and powers herein  granted,
         including,   without  limitation,   the  filing  of  any  financing  or
         continuation  statements  under the UCC with  respect  to the liens and
         security interests granted hereby,  and transferring  Collateral to the
         Trustee's  possession (if a security interest in such Collateral can be
         perfected by possession). The Issuers also hereby authorize the Trustee
         to file  any such  financing  or  continuation  statement  without  the
         signature of the Issuers to the extent  permitted by applicable law. If
         any of the Collateral  shall be or become  evidenced by any instrument,
         the Issuers  agree to pledge such  instrument  to the Trustee and shall
         duly endorse such  instrument in a manner  satisfactory  to the Trustee
         and deliver the same to the Trustee.

                  (b) The Issuers will, if so requested by the Trustee,  furnish
         to the Trustee, as often as the Trustee reasonably requests, statements
         and schedules  further  identifying  and  describing the Collateral and
         such other reports in connection with the Collateral as the Trustee may
         reasonably request, all in reasonable detail.


                                    ARTICLE 9

                                  MISCELLANEOUS

SECTION 9.01.  NOTICES.

                  Any notice or  communication  by the Issuers or the Trustee to
any other party  hereto is duly given if in writing and  delivered  in person or
mailed by first class mail (registered or certified,  return receipt requested),
telex,  telecopier or overnight air courier  guaranteeing next day delivery,  to
the party's address:

                  If to any Issuer:

                  120 Albany Street, 8th Floor
                  New Brunswick, NJ  08901
                  Telecopier No.: (908) 296-3090
                  Attention:  George R. Zoffinger


                  If to the Trustee:

                  135 South LaSalle Street
                  Suite 1740
                  Chicago, Illinois  60674-4107
                  Telecopier No:  (312) 904-2084
                  Attention:  Asset Backed Securities Trust Group
                                 - VPT Trust

                  The  Issuers  or the  Trustee,  by  notice  to the  other  may
designate   additional  or  different   addresses  for  subsequent   notices  or
communications.

                  All  notices  and  communications  (other  than  those sent to
Holders of Notes) shall be deemed to have been duly given: at the time delivered
by hand, if personally  delivered;  five Business Days after being  deposited in
the mail,  postage  prepaid,  if mailed;  when answered  back, if telexed;  when
receipt  acknowledged,  if  telecopied;  and the next  Business Day after timely
delivery to the courier, if sent by overnight air courier  guaranteeing next day
delivery.

                  Any  notice or  communication  to a Holder of a Note  shall be
mailed by first class mail,  certified or registered,  return receipt requested,
or by overnight air courier  guaranteeing next day delivery to its address shown
on the register kept by the Registrar. Failure to mail a notice or communication
to a Holder of a Note or any defect in it shall not affect its sufficiency  with
respect to other Holders of Notes.

                  If a notice or  communication is mailed in the manner provided
above within the time prescribed, it is duly given, whether or not the addressee
receives it.

                  If the Issuers  mail a notice or  communication  to Holders of
Notes, they shall mail a copy to the Trustee and each Agent at the same time.

SECTION 9.02.  CERTIFICATE AND OPINION AS TO CONDITIONS PRECEDENT.

                  Upon any request or  application by the Issuers to the Trustee
to take any action  under  this  Indenture,  the  Issuers  shall  furnish to the
Trustee:

                  (a) an  Officers'  Certificate  of each  Issuer  in  form  and
         substance  reasonably  satisfactory to the Trustee stating that, in the
         opinion of the signers, all conditions precedent and covenants, if any,
         provided for in this  Indenture  relating to the  proposed  action have
         been satisfied; and

                  (b) an Opinion of  Counsel  in form and  substance  reasonably
         satisfactory  to the  Trustee  stating  that,  in the  opinion  of such
         counsel,  all such conditions  precedent and covenants  provided for in
         this Indenture relating to the proposed action have been satisfied.

SECTION 9.03.  RULES BY TRUSTEE AND AGENTS.

                  The  Trustee may make  reasonable  rules for action by or at a
meeting of Holders of Notes.  The Registrar or Paying Agent may make  reasonable
rules and set reasonable requirements for its functions.

SECTION 9.04.  GOVERNING LAW.

                  The  internal law of the State of New York shall govern and be
used to construe this  Indenture and the Notes without regard to the conflict of
law principles thereof.

SECTION 9.05.  NO ADVERSE INTERPRETATION OF OTHER AGREEMENTS.

                  This  Indenture  and the  Notes  may not be used to  interpret
another  indenture,  loan or debt agreement of the Issuers.  Any such indenture,
loan or debt agreement may not be used to interpret this Indenture. This writing
constitutes  the entire  agreement  of the parties  with  respect to the subject
matter  hereof.  Unless  expressly  otherwise  indicated  herein,  an  action or
transaction  permitted by one provision hereof must nonetheless  comply with all
other applicable  provisions hereof; and any action or transaction not permitted
by any provision of this Indenture  will not be permitted  regardless of whether
any other provisions hereof might permit such action or transaction.

SECTION 9.06.  SUCCESSORS.

                  All  agreements of the Issuers in this Indenture and the Notes
shall bind its successors. All agreements of the Trustee in this Indenture shall
bind its successors.

SECTION 9.07.  SEVERABILITY.

                  In case any provision in this  Indenture or in the Notes shall
be invalid, illegal or unenforceable,  the validity, legality and enforceability
of the  remaining  provisions  shall  not in any  way be  affected  or  impaired
thereby.

SECTION 9.08.  COUNTERPART ORIGINALS.

                  The parties  may sign any number of copies of this  Indenture.
Each signed copy shall be an original,  but all of them  together  represent the
same agreement.

SECTION 9.09.  TABLE OF CONTENTS, HEADINGS, ETC.

                  The Table of Contents,  Cross-Reference  Table and Headings of
the Articles and Sections of this Indenture  have been inserted for  convenience
of reference  only,  are not to be considered a part of this Indenture and shall
in no way modify or restrict any of the terms or provisions hereof.

SECTION 9.10.  SATISFACTION AND DISCHARGE; RELEASE.

                  (a) Upon the  indefeasible  payment in full of all Obligations
of the Issuers hereunder and under the Notes, the Issuers shall be released from
all their  obligations  hereunder and under the Notes and this  Indenture  shall
cease to be of further effect.

                  (b)  An  Issuer  shall  cease  to be an  "Issuer"  under  this
Indenture  in the  event  that the Real  Estate  owned by such  Issuer no longer
constitutes Collateral under the Collateral Documents;  provided,  however, that
any such Issuer  shall  remain  liable for any  indemnities  made by such Issuer
hereunder or under the Collateral  Documents  which  expressly  survive any such
release.

SECTION 9.11.  NO WAIVER; REMEDIES.

                  No failure on the part of the  Trustee  or any  Noteholder  to
exercise,  and no delay in  exercising,  any right  hereunder,  under any of the
Collateral  Documents or under any Note shall operate as a waiver  thereof;  nor
shall any single or partial  exercise  of any such right  preclude  any other or
further exercise thereof or the exercise of any other right. The remedies herein
provided are cumulative and not exclusive of any remedies provided by law.

SECTION 9.12.              STREIT ACT.

                  Any  provisions  required to be contained in this Indenture by
Section  126 of  Article  4-A of the New  York  Real  Property  Law  are  hereby
incorporated,  and such  provisions  shall be in addition to those  conferred or
imposed by this  Indenture;  provided,  however,  that to the  extent  that such
Section 126 shall not apply to this  Indenture,  said Section 126 shall not have
any effect,  and if said  Section 126 should at any time be repealed or cease to
apply  to  this  Indenture,   or  be  construed  by  judicial   decision  to  be
inapplicable,  said Section 126 shall cease to have any further  effect upon the
provisions of this  Indenture.  In case of a conflict  between the provisions of
this Indenture and any mandatory  provisions of Article A-4 of the New York Real
Property  Law,  such  mandatory  provisions  of said Article 4-A shall  prevail,
provided that if said Article 4-A shall not apply to this  Indenture,  should at
any time be repealed,  or cease to apply to this  Indenture,  or be construed by
judicial decision to be inapplicable,  such mandatory provisions of such Article
4-A  shall  cease  to have  any  further  effect  upon  the  provisions  of this
Indenture.

SECTION 9.13.              SPECIAL MASSACHUSETTS PROVISIONS.

                  The following  provisions  shall only be applicable to (i) the
Collateral  located in the Commonwealth of  Massachusetts  and (ii) the original
versions  of  this  Indenture   which  are  recorded  in  the   Commonwealth  of
Massachusetts  with the Bristol South  District  Registry of Deeds,  the Norfolk
County Registry of Deeds and the Suffolk County Registry of Deeds:

                  (A) the  following  language  hereby is inserted at the end of
Section 6.01 of this Indenture:

                           "(k) Every agreement,  lease, deed, mortgage, note or
                  other  instrument or document  executed or action taken by any
                  Person  appearing  from the  records of the  Registry of Deeds
                  wherein this Indenture is recorded, to be a Trustee (including
                  without limitation any document executed pursuant to Article 7
                  or Article 8) shall be  conclusive  evidence in favor of every
                  person relying thereon or claiming thereunder that at the time
                  of delivery  thereof or of the taking of such action the trust
                  established  by this  Indenture  was in full force and effect,
                  and that the execution and delivery  thereof or taking of such
                  action by the  Trustee  was duly  authorized,  empowered,  and
                  directed as required by this Indenture.

                           (l) Any person dealing with the trust  established by
                  this Indenture or the Trustee always may rely without  further
                  inquiry on a certificate  signed by any Person  appearing from
                  the records of the Registry of Deeds wherein this Indenture is
                  recorded  to be a Trustee  as to who are the  Trustees  or the
                  Holders  hereunder,   or  as  to  whether  or  not  the  trust
                  established  by this Indenture has been  terminated,  or as to
                  the  authority  of the Trustee to act as to the  existence  or
                  non-existence of any fact or facts which constitute conditions
                  precedent  to action by the  Trustee or which are in any other
                  manner germane to the affairs of the trust established by this
                  Indenture.   Execution,   delivery   or   recording   of  such
                  certificate shall not be a condition precedent to the validity
                  of  any   transaction   of  the  trust   established  by  this
                  Indenture."

         (B) Section 6.07 of this Indenture set forth above hereby is amended to
read as follows:

                           "(a)  The  Trustee  may  resign  in  writing  and  be
                  discharged  from the Trust created hereby by written notice to
                  the Issuers,  signed and  acknowledged  by the  Trustee.  Such
                  resignation  shall  be  effective  upon  the  later of (i) the
                  recording of such notice of  resignation  with the Registry of
                  Deeds  wherein  this  Indenture  is  recorded;  and  (ii)  the
                  recording  of the items set forth in Section  6.07(c) with the
                  Registry of Deeds wherein this Indenture is recorded.

                           (b) The Required Holders may remove the Trustee by an
                  instrument or instruments  in writing,  signed by the Required
                  Holders and acknowledged by one or more of them, and delivered
                  to the Trustee and the  Issuers;  provided  that such  removal
                  shall not be effective until the later of (i) the recording of
                  such  instrument  or  instruments  with the  Registry of Deeds
                  wherein this Indenture is recorded;  and (ii) the recording of
                  the items set forth in Section  6.07(c)  with the  Registry of
                  Deeds  wherein this  Indenture  is  recorded.  The Issuers may
                  remove the Trustee if:

                           (i) the  Trustee  fails to comply with  Section  6.09
                           hereof;

                           (ii)  the  Trustee  is  adjudged  a  bankrupt  or  an
                           insolvent  or an order  for  relief is  entered  with
                           respect to the Trustee under any Bankruptcy Law;

                           (iii) a custodian or public  officer  takes charge of
                           the Trustee or its property; or

                           (iv) the Trustee becomes incapable of acting.

                  Such  removal  shall be by an  instrument  or  instruments  in
                  writing, signed by the Issuers and acknowledged by one or more
                  of  them,  and  delivered  to the  Trustee  and  the  Holders;
                  provided  that such removal  shall not be effective  until the
                  later of (i) the recording of such  instrument or  instruments
                  with the Registry of Deeds wherein this Indenture is recorded;
                  and (ii) the  recording  of the  items  set  forth in  Section
                  6.07(c) with the Registry of Deeds  wherein this  Indenture is
                  recorded.

                           (c) If the  Trustee  resigns  or is  removed  or if a
                  vacancy  exists in the office of Trustee for any  reason,  the
                  Issuers shall  promptly  appoint a successor  Trustee with the
                  consent  of  the  Required   Holders,   by  an  instrument  or
                  instruments  in writing signed by the Issuers and the Required
                  Holders and acknowledged by one or more of them; provided that
                  in each case (i) either (A) such instrument or instruments, or
                  (B) a certificate  signed and acknowledged by the resigning or
                  removed Trustee,  or (C) the documents  referred to in Section
                  6.07(f)  shall be recorded  with the Registry of Deeds wherein
                  this Indenture is recorded;  and (ii) the acceptance  shall be
                  recorded with the Registry of Deeds wherein this  Indenture is
                  recorded.  Thereupon the successor  Trustee shall have all the
                  rights,  powers and duties of the Trustee under this Agreement
                  and the retiring Trustee shall promptly  transfer all property
                  held by it as Trustee to the successor  Trustee,  provided all
                  sums owing to the retiring  Trustee  hereunder  have been paid
                  and subject to the Lien  provided  for in Section 6.06 hereof.
                  Notwithstanding  replacement  of the Trustee  pursuant to this
                  Section,  the Issuers'  obligations  under Section 6.06 hereof
                  shall continue for the benefit of the retiring Trustee.

                           (d) A successor  Trustee  shall deliver a copy of the
                  written acceptance of its appointment to the retiring Trustee,
                  to the Issuers and to the Holders of the Notes.

                           (e) If a  successor  Trustee  does not take office in
                  accordance  with  Section  6.07(c)  within  60 days  after the
                  retiring Trustee resigns or is removed,  the retiring Trustee,
                  the  Issuers,  or the  Holders  of at least  10% in  principal
                  amount of the then outstanding Notes may petition any court of
                  competent  jurisdiction  for the  appointment  of a  successor
                  Trustee.

                                    (ii) If the Trustee after written request by
                           any  Holder  of a Note who has  been a Holder  for at
                           least six months  fails to comply with  Section  6.09
                           hereof,  such holder of a Note may petition any court
                           of  competent  jurisdiction  for the  removal  of the
                           Trustee and the appointment of a successor Trustee.

                                    (iii) Any  removal of a Trustee  pursuant to
                           this Section 6.07(e) and any appointment of a Trustee
                           pursuant to this Section  6.07(e)  shall be effective
                           upon the recording of (A) the order of such court and
                           (B)  the  acceptance  in  writing  by  the  successor
                           Trustee  so  appointed,  with the  Registry  of Deeds
                           wherein this Indenture is recorded.

                           (f) In the event  that  there is no  Trustee  for any
                  cause, a Person purporting to be a successor Trustee hereunder
                  may record in the Registry of Deeds wherein this  Indenture is
                  recorded an  affidavit,  under pains and penalties of perjury,
                  stating  that  it  has  been  appointed  pursuant  to  Section
                  6.07(c), as a successor Trustee. Such affidavit, when recorded
                  together with an attorney's  certificate  under M.G.L. c. 183,
                  Section 5B,  stating that such  attorney has  knowledge of the
                  affairs of the trust  established  by this  Indenture and that
                  the Person signing the affidavit has been so appointed,  shall
                  have the same  force  and  effect as if the  certificate  of a
                  Trustee required or permitted  hereunder had been recorded and
                  Persons  dealing with the trust  established by this Indenture
                  always may rely without further inquiry upon such an affidavit
                  as so executed and recorded as to the matters stated therein."

                  (C) The  following  language  hereby is inserted at the end of
Section 6.08 of this Indenture:  "A certificate  evidencing such  consolidation,
merger,  conversion  or transfer  shall be recorded  with the  Registry of Deeds
wherein this Indenture is recorded."

                  (D) The  following  language  hereby is inserted at the end of
Section 6.09 of this  Indenture:  "The provisions of this Section 6.09 shall not
affect the validity of any document or certificate executed by a Person who is a
Trustee according to the records of the Registry of Deeds wherein this Indenture
is recorded, or the recording of any such document or certificate."

                  (E) The  following  language  hereby is inserted at the end of
Section 7.01 of this  Indenture:  "In each case,  any amendment or supplement of
this Indenture  shall not become  effective until the instrument of amendment or
supplement  or a  certificate  setting  forth  the  terms of such  amendment  or
supplement,  signed by the  Trustee,  is  recorded  with the  Registry  of Deeds
wherein this Indenture is recorded."

                  (F) The  following  language  hereby is inserted at the end of
the second  paragraph  of Section  7.02 of this  Indenture:  "In each case,  any
amendment or supplement of this Indenture  shall not become  effective until the
instrument of amendment or  supplement or a certificate  setting forth the terms
of such  amendment or  supplement,  signed by the Trustee,  is recorded with the
Registry of Deeds wherein this Indenture is recorded."

                  (G) The  following  language  hereby is inserted at the end of
Section 9.10 of this Indenture:

                           "(c)  Notwithstanding  any  other  provision  of this
                  Indenture,   and   consistent   with  the   intention  of  the
                  undersigned  that the trust  established by this Indenture not
                  violate the Rule Against  Perpetuities,  the trust established
                  by this  Agreement  shall  terminate  in any event  fifty (50)
                  years from the date hereof.

                           (d)  In the  case  of any  termination  of the  trust
                  established by this Indenture,  the Trustee shall transfer and
                  convey  the  specific  assets  constituting  the estate of the
                  trust  established by this Indenture to the Holders as tenants
                  in  common  in  proportion  to  their   respective   interests
                  hereunder,  or as  otherwise  directed by all of the  Holders;
                  provided,  however,  that the Trustee may retain such  portion
                  thereof as is in the Trustee's  opinion necessary to discharge
                  any expense or  liability,  determined or  contingent,  of the
                  trust established by this Indenture."

                         [Signatures on following page]

<PAGE>
                                   SIGNATURES


Dated as of April 30, 1996                 VPT REAL ESTATE CORP. I
                                           VPT REAL ESTATE CORP. II
                                           VPT REAL ESTATE CORP. III
                                           VPT REAL ESTATE CORP. IV
                                           VPT REAL ESTATE CORP. V,
                                              as Issuers



                                           By:_______________________
                                              Name:
                                              Title:


Attest:


- ----------------------------
Name:
Title:

Dated as of April 30, 1996              For purposes solely of Section 6.06
                                        hereof:

                                        VALUE PROPERTY TRUST

                                        By:_________________________
                                           Name:
                                           Title:

Attest:


- ----------------------------
Name:
Title:





Dated as of April 30, 1996              LASALLE NATIONAL BANK,
                                        as Trustee



                                        By:____________________
                                        Name:
                                        Title:



Attest:


- ----------------------------
Name:
Title:

                                                                      WG&M DRAFT

                                                                        05/14/96

                                                                       EXHIBIT D



                              ___________________,

                                    Mortgagor





                                       to

                              ___________________,



                                   as Trustee,

                                    Mortgagee




                  MORTGAGE, ASSIGNMENT OF RENTS AND LEASES AND
                               SECURITY AGREEMENT

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


                         Dated as of _________ __, 1996


                     County & State: ______________________


                              PREPARED BY AND UPON
                             RECORDATION RETURN TO:

                           Weil, Gotshal & Manges LLP
                                767 Fifth Avenue
                            New York, New York 10153
                         Attention: Barry D. Lites, Esq.
<PAGE>
                                TABLE OF CONTENTS



Article 1- GRANTS OF SECURITY

         Section 1.1      Property Mortgaged
         Section 1.2      Assignment of Leases and Rents
         Section 1.3      Security Agreement
         Section 1.4      Pledge of Monies Held

Article 2 - DEBT AND OBLIGATIONS SECURED

         Section 2.1      Debt
         Section 2.2      Other Obligations
         Section 2.3      Debt and Other Obligations

Article 3 - MORTGAGOR COVENANTS

         Section 3.1      Payment of Debt
         Section 3.2      Incorporation by Reference
         Section 3.3      Insurance
         Section 3.4      Payment of Taxes, etc.
         Section 3.5      Permitted Contests
         Section 3.6      Escrow Fund
         Section 3.7      Condemnation
         Section 3.8      Leases and Rents
         Section 3.9      Maintenance of Property/Alterations
         Section 3.10     Restoration
         Section 3.11     Waste
         Section 3.12     Compliance with Laws
         Section 3.13     Books and Records
         Section 3.14     Management Agreements
         Section 3.15     Performance of Other Agreements
         Section 3.16     [Intentionally Omitted]
         Section 3.17     [Intentionally Omitted]
         Section 3.18     [Intentionally Omitted]
         Section 3.19     Existence
         Section 3.20     Payment for Labor and Materials

Article 4 - REPRESENTATIONS AND WARRANTIES

         Section 4.1      Warranty of Title
         Section 4.2      [Intentionally Omitted]
         Section 4.3      Legal Status and Authority
         Section 4.4      [Intentionally Omitted]
         Section 4.5      Litigation
         Section 4.6      Status of Property
         Section 4.7      No Foreign Person
         Section 4.8      Separate Tax Lot
         Section 4.9      ERISA Compliance
         Section 4.10     Leases
         Section 4.11     [Intentionally Omitted]
         Section 4.12     Business Purposes
         Section 4.13     Taxes
         Section 4.14     Mailing Address
         Section 4.15     [Intentionally Omitted]
         Section 4.16     [Intentionally Omitted]
         Section 4.17     Illegal Activity
         Section 4.18     Trade Names
         Section 4.19     Contracts
         Section 4.20     [Intentionally Omitted]
         Section 4.21     Contingent Liabilities
         Section 4.22     No Other Obligations
         Section 4.23     No Other Debt
         Section 4.24     Special Assessments
         Section 4.25     [Intentionally Omitted]
         Section 4.26     Title Insurance
         Section 4.27     Survival

Article 5 - OBLIGATIONS AND RELIANCE

         Section 5.1      Relationship of Mortgagor and Mortgagee
         Section 5.2      No Reliance on Mortgagee
         Section 5.3      No Mortgagee Obligations
         Section 5.4      Reliance

Article 6 - FURTHER ASSURANCES

         Section 6.1      Recording of Mortgage, etc
         Section 6.2      Further Acts, etc
         Section 6.3      Changes in Tax, Debt, Credit and Documentary Stamp
                           Laws
         Section 6.4      Estoppel Certificates
         Section 6.5      Flood Insurance
         Section 6.6      Splitting of Mortgage
         Section 6.7      Replacement Documents

Article 7 - DUE ON SALE/ENCUMBRANCE

         Section 7.1      Mortgagee Reliance
         Section 7.2      No Sale/Encumbrance
         Section 7.3      Sale/Encumbrance Defined
         Section 7.4      Mortgagee's Rights

Article 8 - PREPAYMENT

         Section 8.1      Prepayment

Article 9 - DEFAULT

         Section 9.1      Events of Default
         Section 9.2      Default Interest

Article 10 - RIGHTS AND REMEDIES

         Section 10.1     Remedies
         Section 10.2     Application of Proceeds
         Section 10.3     Right to Cure Defaults
         Section 10.4     Actions and Proceedings
         Section 10.5     Recovery of Sums Required to Be Paid
         Section 10.6     Examination of Books and Records
         Section 10.7     Other Rights, etc
         Section 10.8     Right to Release Any Portion of the Property
         Section 10.9     Right of Entry

Article 11 - ENVIRONMENTAL HAZARDS

         Section 11.1     Environmental Representations and Warranties
         Section 11.2     Environmental Covenants
         Section 11.3     Environmental Assessments

Article 12 - INDEMNIFICATION

         Section 12.1     General Indemnification
         Section 12.2     Mortgage and/or Intangible Tax
         Section 12.3     ERISA Indemnification
         Section 12.4     Environmental Indemnification
         Section 12.5     Duty to Defend; Attorneys' Fees and Other Fees and
                            Expenses

Article 13 - WAIVERS

         Section 13.1     Waiver of Counterclaim
         Section 13.2     Marshalling and Other Matters
         Section 13.3     Waiver of Notice
         Section 13.4     Waiver of Statute of Limitations
         Section 13.5     Discretion of Mortgagee
         Section 13.6     Survival
         Section 13.7     WAIVER OF TRIAL BY JURY

Article 14 - RELEASE

         Section 14.1     Release of Property

Article 15 - NOTICES

         Section 15.1     Notices

Article 16 - SERVICE OF PROCESS

         Section 16.1     Consent to Service
         Section 16.2     Submission to Jurisdiction
         Section 16.3     Jurisdiction Not Exclusive

Article 17 - APPLICABLE LAW

         Section 17.1     CHOICE OF LAW
         Section 17.2     Usury Laws
         Section 17.3     Provisions Subject to Applicable Law

Article 18 - COSTS

         Section 18.1     Performance at Mortgagor's Expense
         Section 18.2     Attorney's Fees for Enforcement

Article 19 - DEFINITIONS

         Section 19.1     General Definitions

Article 20 - MISCELLANEOUS PROVISIONS

         Section 20.1     No Oral Change
         Section 20.2     Liability
         Section 20.3     Inapplicable Provisions
         Section 20.4     Headings, etc
         Section 20.5     Duplicate Originals; Counterparts
         Section 20.6     Number and Gender
         Section 20.7     Subrogation
         Section 20.8     No Joint Venture
         Section 20.9     No Benefit to Third Parties
         Section 20.10    Future Advances
         Section 20.11    Cash and Cash Equivalents
         Section 20.12    Entire Agreement
         Section 20.13    Business Day
<PAGE>
                  THIS  MORTGAGE,  ASSIGNMENT  OF RENTS AND LEASES AND  SECURITY
AGREEMENT  (the  "Mortgage")  is made as of the ___ day of ______,  1996 by [VPT
Financing Corp.-1,  VPT Financing Corp.-2,  VPT Financing Corp.-3, VPT Financing
Corp.-4 and VPT Financing Corp.-5], a Delaware corporation, having its principal
place of  business at  ("Mortgagor")  to LaSalle  National  Bank,  a  nationally
chartered  bank,  having its principal place of business at 1355 LaSalle Street,
Chicago  IL, as trustee  for the  benefit of the  holders of the Notes under the
Indenture (each as defined herein) ("Mortgagee").

                                    RECITALS:

                  WHEREAS, Mortgagor is the owner of the Property (hereinafter
defined);

                  WHEREAS, Mortgagor and __________ (collectively, the "Issuer")
have received the proceeds of the Notes (as hereinafter defined) in the original
principal  amount of $  pursuant  to the  terms of that  certain  Note  Purchase
Agreement dated March 28, 1996 (the "Note Purchase  Agreement") and that certain
Indenture  (the  "Indenture"),  dated as of the date hereof,  between Issuer and
Mortgagee,  as trustee  for the equal and  ratable  benefit of the  Holders  (as
defined in the  Indenture)  of  mortgage  collateralized  Floating  Rate  Senior
Secured  Notes  (together  with  all  renewals,   replacements,   substitutions,
modifications  and amendments  thereto (the "Notes") dated as of the date hereof
from Issuer to the Holders; and

                  WHEREAS,  this Mortgage  secures the repayment of the Debt and
performance of the Other Obligations (each as defined in Article 2 hereof).

                  NOW THEREFORE, in consideration of the premises herein and for
other good and  valuable  consideration,  the receipt and legal  sufficiency  of
which are hereby acknowledged, Mortgagor hereby agrees as follows:


                          Article 1- GRANTS OF SECURITY

                  Section 1.1 Property  Mortgaged.  To secure the timely payment
and  performance  of the Debt and the  Other  Obligations  (each as  defined  in
Article 2), Mortgagor does hereby irrevocably mortgage,  grant,  bargain,  sell,
pledge, assign, warrant,  transfer and convey to Mortgagee, and grant a security
interest to Mortgagee in and to the following  property,  rights,  interests and
estates  now owned,  or  hereafter  acquired  by  Mortgagor  (collectively,  the
"Property,"  it being  understood  and agreed that the words "each  Property" or
"any Property," as and when used in this Mortgage,  shall mean and refer to each
parcel,  or any  parcel,  as the case may be, of Land (as  hereinafter  defined)
together with the related  Improvements (as hereinafter  defined) and all of the
other real,  personal,  tangible and  intangible  property  rights and interests
described in (d)-(n) below):

                           (a) Land.  Each parcel of real property  described in
         Exhibit A and Exhibits  A-1 through  A-___  attached  hereto and made a
         part hereof (each such parcel hereinafter referred to as the "Land");

                           (b) Additional  Land. All additional  lands,  estates
         and  development  rights  hereafter  acquired by  Mortgagor  for use in
         connection with any parcel of Land and the development of any parcel of
         Land and all additional  lands and estates therein which may, from time
         to time,  by  supplemental  mortgage or  otherwise  be  expressly  made
         subject to the lien of this Mortgage;

                           (c)   Improvements.   The   buildings,    structures,
         fixtures, additions, enlargements,  extensions, modifications, repairs,
         replacements and  improvements  now or hereafter  erected or located on
         each parcel of Land (the "Improvements");

                           (d) Easements.  All easements,  rights-of-way or use,
         rights,  strips and gores of land,  streets,  ways,  alleys,  passages,
         sewer rights, water, water courses, water rights and powers, air rights
         and development  rights, and all estates,  rights,  titles,  interests,
         privileges,   liberties,  servitudes,   tenements,   hereditaments  and
         appurtenances  of any nature  whatsoever,  in any way now or  hereafter
         belonging,  relating  or  pertaining  to each  parcel  of Land  and the
         related  Improvements  and the reversion and reversions,  remainder and
         remainders,  and  all  land  lying  in the bed of any  street,  road or
         avenue,  opened or proposed,  in front of or  adjoining  each parcel of
         Land, to the center line thereof and all the estates,  rights,  titles,
         interests,  dower and rights of dower,  curtesy  and rights of curtesy,
         property,  possession,  claim and demand whatsoever, both at law and in
         equity,  of Mortgagor of, in and to each parcel of Land and the related
         Improvements and every part and parcel thereof,  with the appurtenances
         thereto;

                           (e) Fixtures and Personal  Property.  All  machinery,
         equipment,  fixtures  (including,  but not limited to, all heating, air
         conditioning,   plumbing,   lighting,   communications   and   elevator
         fixtures), inventory, goods and other property of every kind and nature
         whatsoever owned by Mortgagor,  or in which Mortgagor has or shall have
         an interest,  now or hereafter located upon each parcel of Land and the
         related Improvements,  or appurtenant thereto, and usable in connection
         with the present or future  operation  and  occupancy of each parcel of
         Land and the related Improvements and all building equipment, materials
         and supplies of any nature  whatsoever owned by Mortgagor,  or in which
         Mortgagor has or shall have an interest,  now or hereafter located upon
         each  parcel  of Land  and the  related  Improvements,  or  appurtenant
         thereto,  or usable in connection with the present or future  operation
         and  occupancy  of each  parcel  of Land and the  related  Improvements
         (collectively,  the  "Personal  Property"),  and the  right,  title and
         interest of Mortgagor in and to any of the Personal  Property which may
         be  subject  to any  security  interests,  as  defined  in the  Uniform
         Commercial  Code,  as adopted and enacted by the state or states  where
         any of  the  Property  is  located  (the  "Uniform  Commercial  Code"),
         superior in lien to the lien of this Mortgage and proceeds and products
         of the above; and all accounts and chattel paper now owned or hereafter
         created  or  acquired  relating  to  any  parcel  of  Land  or  related
         Improvements,  including,  without limitation, all of the following now
         owned or  hereafter  created or acquired  by  Mortgagor:  (i)  accounts
         receivable,  contract rights, book debts, notes, arising from the sale,
         lease or exchange of goods or other property  and/or the performance of
         services,  (ii) Mortgagor's rights in, to and under all purchase orders
         for goods, services or other property,  (iii) Mortgagor's rights to any
         goods,  services or other property represented by any of the foregoing,
         (iv) monies due to or to become due to  Mortgagor  under all  contracts
         for the sale,  lease or exchange of goods or other property  and/or the
         performance of services  including the right to payment of any interest
         or finance  charges in respect  thereto  (whether  or not yet earned by
         performance on the part of Mortgagor)  and (v) all collateral  security
         and  guaranties  of any kind given by any person or entity with respect
         to any of the foregoing;

                           (f) Leases and Rents. All leases and other agreements
         affecting the use,  enjoyment or occupancy of parcel of Land and/or any
         portion of the related  Improvements  heretofore  or hereafter  entered
         into (the "Leases") and all right, title and interest of Mortgagor, its
         successors  and assigns  therein  and  thereunder,  including,  without
         limitation,  cash or securities, if any, and other cash equivalents, if
         any, letters of credit,  lease  guaranties or other security  deposited
         thereunder  to  secure  the   performance   by  the  lessees  of  their
         obligations  thereunder,  subject to the  rights of tenants  under such
         Leases with  respect to such sums,  and all rents,  income,  additional
         rents, revenues, issues and profits (including all oil and gas or other
         mineral  royalties  and  bonuses)  and all  pass-through  expenses  and
         lessees' required  contributions for taxes,  maintenance costs,  tenant
         improvements and concessions, leasing commissions, capital expenditures
         and  other  cash  items  from  each  parcel  of Land  and  the  related
         Improvements and all proceeds from the sale or other disposition of the
         Leases or from any award,  judgment or payment which may heretofore and
         hereafter be made with respect to any action or proceeding brought with
         respect  to the Leases  (collectively,  the  "Rents")  and the right to
         receive  and  apply  the  Rents to the  payment  of the  Debt;  and all
         deposits made by Mortgagor pursuant to this Mortgage or other agreement
         with  Mortgagee  regarding  any Property and any accounts in which such
         deposits are held;

                           (g)  Condemnation  Awards.  All  awards or  payments,
         including interest thereon,  which may heretofore and hereafter be made
         with respect to any Property, whether from the exercise of the right of
         eminent domain  (including but not limited to any transfer made in lieu
         of or in anticipation of the exercise of the right), or for a change of
         grade,  or for any  other  injury  to or  decrease  in the value of any
         Property;

                           (h)  Insurance  Proceeds.  All  proceeds  of and  any
         unearned  premiums on any insurance  policies  covering each  Property,
         including,  without  limitation,  the  right to  receive  and apply the
         proceeds  of any  insurance,  judgments,  or  settlements  made in lieu
         thereof, for damage to any Property;

                           (i) Tax Certiorari.  All refunds,  rebates or credits
         in  connection  with a reduction in real estate  taxes and  assessments
         charged  against  any  Property  as a result of tax  certiorari  or any
         applications or proceedings for reduction;

                           (j)  Conversion.  All  proceeds  of  the  conversion,
         voluntary or involuntary,  or any of the foregoing  including,  without
         limitation, proceeds of insurance and condemnation awards, into cash or
         liquidation claims;

                           (k) Rights.  The right,  in the name and on behalf of
         Mortgagor,  to appear in and defend any  action or  proceeding  brought
         with respect to any  Property and to commence any action or  proceeding
         to protect the interest of Mortgagee in each  Property,  subject to the
         terms of this Mortgage;

                           (l)   Agreements.    All    agreements,    contracts,
         certificates,   instruments,   franchises,  permits,  licenses,  plans,
         specifications and other documents,  now or hereafter entered into, and
         all rights  therein  and thereto to the extent the same may be pledged,
         respecting  or  pertaining  to  the  use,   occupation,   construction,
         management  or  operation  of the  Land and any  part  thereof  and any
         Improvements  or respecting  any business or activity  conducted on the
         Land  and any  part  thereof  and all  right,  title  and  interest  of
         Mortgagor therein and thereunder,  including,  without limitation,  the
         right,  upon the  happening  of any default  hereunder,  to receive and
         collect any sums payable to Mortgagor thereunder;

                           (m)   Trademarks.    All   tradenames,    trademarks,
         servicemarks,  logos,  copyrights,  goodwill, books and records and all
         other general  intangibles  relating to or used in connection  with the
         operation of any Property; and

                           (n)  Other  Rights.  Any  and  all  other  rights  of
         Mortgagor in and to the items set forth in Subsections  (a) through (m)
         above and all  proceeds and  products of any of the  foregoing  and all
         rights and privileges pertaining thereto.

                  Section 1.2 Assignment of Leases and Rents. (a) The Leases and
all of the Rents, whether now due, past due, or to become due, and including all
prepaid rents and security deposits, subject to the rights of tenants under such
Leases  with  respect  to  such  sums,  are  hereby  absolutely,  presently  and
unconditionally  assigned,  transferred,  conveyed  and set over by Mortgagor to
Mortgagee,  such Rents to be applied by Mortgagee to the Debt in the event (i) a
lockbox has been  established  pursuant to the  Indenture  and (ii) the Debt has
been  accelerated  in  accordance  with the terms  hereof.  Mortgagor  shall not
otherwise  assign,  transfer  or  encumber in any manner the Leases or the Rents
relating  to the  Property  or any portion  thereof  except as may be  otherwise
provided herein or in the Indenture.  Mortgagor shall have a license to exercise
any and all rights  under the Leases,  subject to Section 3.8 hereof and 8.06 of
the  Indenture,  and to collect and receive  all Rents  which  license  shall be
terminable  at the sole option of Mortgagee,  without  regard to the adequacy of
its security  hereunder,  upon the  occurrence  and  continuance of any Event of
Default and upon notice to Mortgagor.  The  assignment in this Section 1.2 shall
constitute an absolute and present  assignment of the Leases and Rents,  and not
an  assignment  for  security,  and the  existence  or exercise  of  Mortgagor's
conditional license as provided in the immediately  foregoing sentence shall not
operate to  subordinate  this  assignment to any  subsequent  assignment.  It is
understood and agreed that neither the foregoing  assignment of Leases and Rents
to  Mortgagee  nor the  exercise by  Mortgagee  of any of its rights or remedies
hereunder including,  without limitation,  the appointment of a receiver for the
Property  by  any  court  at the  request  of  Mortgagee  or by  agreement  with
Mortgagor,  or the entering into  possession of the Property or any part thereof
by such receiver shall be deemed to make  Mortgagee a  "mortgagee-in-possession"
or otherwise  responsible  or liable in any manner with respect to the Property,
or the use,  occupancy,  enjoyment or  operation of all or any portion  thereof,
unless and until  Mortgagee,  in person or by agent,  assumes actual  possession
thereof.

                  (b) If the license granted in Section 1.2(a) hereof shall have
been  revoked  in  accordance  with  the  terms  hereof,  Mortgagee  or an agent
appointed by Mortgagee  may, to the fullest extent  permitted by the Leases,  do
any or all of the following:

                           (i)  exercise  any of  Mortgagor's  rights  under the
         Leases,  including notifying tenants of the Improvements to pay rent to
         an account or location  selected by Mortgagee in  accordance  with this
         Mortgage;

                           (ii) enforce the Leases;

                           (iii)  demand,   collect,   sue  for,  attach,  levy,
         recover, receive,  compromise and adjust, and make, execute and deliver
         receipts and releases for all Rents or other  payments that may then be
         or may  thereafter  become due,  owing or payable  with  respect to the
         Leases;

                           (iv)  demand  that any sums  held by  Mortgagor  with
         respect to any Lease  (including,  but not  limited  to,  any  security
         deposits,  other deposits or  prepayments)  be immediately  remitted to
         Mortgagee to the extent permitted by applicable law;

                           (v) generally do,  execute and perform any other act,
         deed,  matter or thing  whatsoever that ought to be done,  executed and
         performed  in and  about or with  respect  to the  Leases,  as fully as
         allowed or authorized hereunder, at law or in equity; and

                           (vi) exercise any and all of  Mortgagee's  rights and
         remedies as set forth in Article 10 hereof.

                  (c) Neither the  execution  and delivery of this  Mortgage nor
any action or inaction  on the part of  Mortgagee  shall  release (i) any tenant
from its Lease,  (ii) any guarantor of any Lease or (iii)  Mortgagor from any of
its  obligations  under  the  Leases or  constitute  an  assumption  of any such
obligation  under the Leases or constitute an assumption of any such  obligation
on the part of  Mortgagee.  No action or failure to act on the part of Mortgagee
shall adversely  affect or limit the rights of Mortgagee under this Mortgage or,
through this Mortgage, under any Lease.

                  Section 1.3 Security  Agreement.  This Mortgage is both a real
property  mortgage and a "security  agreement" within the meaning of the Uniform
Commercial Code. The Property  includes both real and personal  property and all
other  rights and  interests,  whether  tangible  or  intangible  in nature,  of
Mortgagor in the Property. By executing and delivering this Mortgage,  Mortgagor
hereby grants to Mortgagee,  as security for the Obligations (defined in Section
2.3), a security  interest in the Personal  Property to the full extent that the
Personal Property may be subject to the Uniform Commercial Code.

                  Section 1.4 Pledge of Monies Held. Mortgagor hereby pledges to
Mortgagee  any and all monies now or  hereafter  held by  Mortgagee,  including,
without limitation, any sums deposited in the Escrow Fund (as defined in Section
3.6),  Net  Proceeds  (as defined in Section  3.10) and  condemnation  awards or
payments  described  in Section  3.7  hereof,  as  additional  security  for the
Obligations until expended or applied as provided in this Mortgage.


                               CONDITIONS TO GRANT

                  TO HAVE AND TO HOLD the above granted and  described  Property
with all privileges and  appurtenances  thereunto  belonging unto and to the use
and benefit of Mortgagee,  and the heirs,  successors  and assigns of Mortgagee,
forever;

                  PROVIDED,   HOWEVER,  these  presents  are  upon  the  express
condition  that, if Mortgagor  shall well and truly pay to Mortgagee the Debt at
the time and in the manner  provided in the Notes and this Mortgage,  shall well
and truly perform the Other  Obligations as set forth in this Mortgage and shall
well and truly abide by and comply with each and every  covenant  and  condition
set forth herein and in the Notes,  these presents and the estate hereby granted
shall  cease,  terminate  and be void and  Mortgagee  shall  deliver  recordable
releases in form and substance necessary to release the lien of this Mortgage.


                    Article 2 - DEBT AND OBLIGATIONS SECURED

                  Section 2.1 Debt.  This  Mortgage and the grants,  assignments
and  transfers  made in  Article 1 are given for the  purpose  of  securing  the
following,  in such order of priority as  Mortgagee  may  determine  in its sole
discretion (the "Debt"):

                           (a) the payment of the indebtedness  evidenced by the
         Notes in lawful money of the United States of America;

                           (b) the payment of interest,  default interest,  late
         charges and other sums, as provided in the Notes, this Mortgage and the
         Other Security Documents (defined below);

                           (c)  the  payment  of  all  other  moneys  agreed  or
         provided to be paid by  Mortgagor in the Notes,  this  Mortgage and the
         Other Security Documents;

                           (d) the  payment  of all sums  advanced  pursuant  to
         either this  Mortgage or the  Indenture  to protect  and  preserve  the
         Property and the lien and the security  interest created hereby and the
         payment  of  all  expenses  incurred  to  enforce   Mortgagee's  rights
         hereunder, under the Notes or under the Other Security Documents; and

                           (e) the  payment of all sums  advanced  and costs and
         expenses  incurred by Mortgagee in connection with the Debt or any part
         thereof, any renewal,  extension,  or change of or substitution for the
         Debt or any part  thereof,  or the  acquisition  or  perfection  of the
         security therefor, whether made or incurred at the request of Mortgagor
         or Mortgagee.

                  Section 2.2 Other  Obligations.  This Mortgage and the grants,
assignments  and  transfers  made in Article 1 are also given for the purpose of
securing the following (the "Other Obligations"):

                           (a)  the  performance  of all  other  obligations  of
         Mortgagor contained herein and under each Other Security Document;

                           (b) the  performance of each  obligation of Mortgagor
         contained in any other  agreement given by Mortgagor to Mortgagee which
         is for the purpose of evidencing or further securing any portion of the
         Debt and any amendments, modifications and changes thereto; and

                           (c) the  performance of each  obligation of Mortgagor
         contained  in  any   renewal,   extension,   amendment,   modification,
         consolidation,  change of, or substitution  or replacement  for, all or
         any part of the Notes, this Mortgage and the Other Security Documents.



                  Section   2.3  Debt   and   Other   Obligations.   Mortgagor's
obligations  for the  payment  of the  Debt  and the  performance  of the  Other
Obligations shall be referred to collectively below as the "Obligations."


                        Article 3 - MORTGAGOR COVENANTS

                  Mortgagor covenants and agrees that:

                  Section  3.1 Payment of Debt.  Mortgagor  will pay the Debt at
the time and in the manner provided in the Notes and in this Mortgage.

                  Section 3.2  Incorporation  by Reference.  All the  covenants,
conditions and agreements  contained in (a) the Notes, (b) the Indenture and (c)
all and any of the  documents  other  than  the  Notes or this  Mortgage  now or
hereafter executed by Mortgagor and/or others by or in favor of Mortgagee, which
wholly or partially secure or guaranty payment of the Notes (the "Other Security
Documents"), are hereby made a part of this Mortgage to the same extent and with
the same force as if fully set forth herein.

                  Section 3.3      Insurance.

                           (a) Mortgagor shall obtain and maintain,  or cause to
         be maintained,  insurance for Mortgagor and each Property and shall pay
         in a timely manner all premiums due in connection therewith,  providing
         at least the following coverages:

                                      (i)  comprehensive  all risk  insurance on
                  the   Improvements  and  the  Personal   Property,   including
                  contingent   liability   from   Operation  of  Building  Laws,
                  Demolition   Costs   and   Increased   Cost  of   Construction
                  Endorsements,  in each case (A) in an amount  equal to 100% of
                  the  "Full  Replacement  Cost,"  which  for  purposes  of this
                  Mortgage  shall mean actual  replacement  value  (exclusive of
                  costs of excavations,  foundations,  underground utilities and
                  footings)  with a waiver of  depreciation  as  confirmed  by a
                  replacement value endorsement to each such casualty  insurance
                  policy,  but the amount of such coverage  shall in no event be
                  less  than  the  Allocated   Note  Amount   allocated  to  the
                  applicable   Property;   (B)   containing   an  agreed  amount
                  endorsement  with  respect  to the  related  Improvements  and
                  Personal  Property  waiving all co-insurance  provisions;  (C)
                  providing  for no  deductible  in excess of  $20,000;  and (D)
                  containing an  "Ordinance  or Law  Coverage" or  "Enforcement"
                  endorsement  if  any  of the  Improvements  or the  use of any
                  Property  shall at any time  constitute  legal  non-conforming
                  structures or uses. In addition,  Mortgagor shall obtain flood
                  hazard  insurance  if  any  portion  of  the  Improvements  is
                  currently  or at any time in the future  located in  federally
                  designated  "special  flood hazard  area,"  provided that such
                  insurance shall be on terms consistent with the  comprehensive
                  all risk  insurance  policy  required  under  this  Subsection
                  3.3(a)(i) and that the deductible on such insurance  shall not
                  be in excess of $20,000;

                                     (ii) commercial general liability insurance
                  against claims for personal  injury,  bodily injury,  death or
                  property  damage  occurring  upon, in or about each  Property,
                  such  insurance (A) to be on the so-called  "occurrence"  form
                  with a  combined  single  limit  of not less  than  $1,000,000
                  (except  with  respect  to the  Properties  known as the Paseo
                  Padre  retail  facility in  Fremont,  CA, the Villa Del Cresta
                  apartments in  Florissant,  MO and The Junipers  apartments in
                  Yarmouth, ME, the combined single limit shall be not less than
                  $2,000,000 with respect to each Property);  (B) to continue at
                  not less than the aforesaid limit until required to be changed
                  by Mortgagee in writing (in its reasonable judgment) by reason
                  of  changed   economic   conditions   making  such  protection
                  inadequate;  and (C) to cover at least the following  hazards:
                  (1)  premises  and  operations;  (2)  products  and  completed
                  operations on an "if any" basis; (3) independent  contractors;
                  (4)  blanket  contractual  liability  for all written and oral
                  contracts;   and  (5)  contractual   liability   covering  the
                  indemnities  contained  in Article 12 hereof to the extent the
                  same is available;

                                      (iii)   business   income  and  rent  loss
                  insurance (A) with loss payable to Mortgagee; (B) covering all
                  risks required to be covered by the insurance  provided for in
                  Subsection  3.3(a)(i);  (C)  containing an extended  period of
                  indemnity  endorsement  in the amount of 100% of the projected
                  net income from each  Property  which  provides that after the
                  physical  loss  to  the  related   Improvements  and  Personal
                  Property,  the continued  loss of income will be insured for a
                  period of twelve  (12)  months.  The  amount of such  business
                  income  insurance shall be determined prior to the date hereof
                  and at least once each year  thereafter  based on  Mortgagor's
                  reasonable  estimate of the gross  income from each  Property.
                  All insurance  proceeds payable to Mortgagee  pursuant to this
                  Subsection  shall be held by  Mortgagee  and shall be  applied
                  first,  to those  Operating  Expenses  of the  Property  which
                  generated  such  proceeds  which are approved by Mortgagee (in
                  its reasonable judgment) and,  thereafter,  to the Obligations
                  in accordance  with the terms of Section 3.08 of the Indenture
                  (it being  understood  that any application in accordance with
                  Section  3.08(iv) of the Indenture shall be deemed a reduction
                  of the Allocated  Note Amount for the Property from which such
                  proceeds were derived); provided, however, that nothing herein
                  contained  shall  be  deemed  to  relieve   Mortgagor  of  its
                  obligations to pay the  Obligations  secured  hereunder on the
                  respective  dates of payment  provided for in the Notes except
                  to the  extent  such  amounts  are  actually  paid  out of the
                  proceeds of such business income insurance;

                                     (iv) at all times during  which  structural
                  construction,  repairs  or  alterations  are  being  made with
                  respect  to  the  Improvements   (A)  owner's   contingent  or
                  protective  liability insurance covering claims not covered by
                  or  under  the  terms or  provisions  of the  above  mentioned
                  commercial  general liability  insurance  policy;  and (B) the
                  insurance  provided for in Subsection  3.3(a)(i)  written in a
                  so-called  builder's  risk  completed  value  form  (1)  on  a
                  non-reporting  basis,  (2) against all risks  insured  against
                  pursuant to Subsection 3.3(a)(i), and (3) including permission
                  to occupy the applicable Property;

                                      (v)  to  the  extent   Mortgagor  has  any
                  employees  at any  Property  or is  otherwise  required  under
                  applicable  law,   workers'   compensation,   subject  to  the
                  statutory  limits  of the  state in  which  such  Property  is
                  located,  and employer's  liability insurance (A) with a limit
                  per  accident  and per  disease  per  employee,  and (B) in an
                  amount  for  disease  aggregate  in  respect  of any  work  or
                  operations on or about such  Property,  or in connection  with
                  such Property or its operation (if applicable);

                                      (vi)  comprehensive  boiler and  machinery
                  insurance  (without  exclusion  for  explosion)  covering  all
                  boilers or other  pressure  vessels,  machinery  and equipment
                  located in, on or about each  Property and  insurance  against
                  loss of occupancy  or use arising  from any such  breakdown in
                  such  amounts  as  are  generally  available  at  commercially
                  reasonable    premiums   and   are   generally   required   by
                  institutional   lenders  for  properties  comparable  to  such
                  Property;

                                      (vii) umbrella  liability  insurance in an
                  amount  not less  than  $10,000,000  per  occurrence  on terms
                  consistent  with the commercial  general  liability  insurance
                  policy required under Subsection 3.3(a)(ii);

                                      (viii) motor  vehicle  liability  coverage
                  for all owned and  non-owned  vehicles,  including  rented and
                  leased vehicles containing commercially reasonable limits; and

                                      (ix)  such  other  insurance  and in  such
                  amounts as Mortgagee from time to time may reasonably  request
                  against  such  other  insurable  hazards  which are  generally
                  required by institutional lenders for properties comparable to
                  any Property and at the time are commonly  insured against for
                  property  similar  to such  Property  located in or around the
                  region in which such Property is located.

                           (b) All insurance  provided for in Subsection  3.3(a)
         hereof  shall be obtained  under valid and  enforceable  policies  (the
         "Policies or in the singular, the "Policy"), and such Policies shall be
         issued  by  financially  sound  and  responsible   insurance  companies
         authorized to do business in the state in which the subject Property is
         located and approved by Mortgagee.  Each insurance  company must have a
         rating of A+/X or better for claims  paying  ability  assigned by Bests
         Insurance Reports (or any successor publication of comparable standing)
         (each such insurer  shall be referred to as "Qualified  Insurer").  If,
         during the term of the Notes, any insurer providing  insurance coverage
         required  under this Mortgage  becomes  insolvent or is downgraded to a
         rating  of less  than "A+" the  Mortgagor  agrees  to use  commercially
         reasonable  efforts  to  replace  the  insurance  provided  by any such
         insurer  within  sixty (60) days  after the  Mortgagor  first  receives
         written notice of such insolvency or downgrade.  The Policies described
         in  Subsections  3.3(a)(i),  (iii),  (iv)(B)  and (vi) shall  designate
         Mortgagee  as loss  payee.  Not less than thirty (30) days prior to the
         expiration  dates of the  Policies  theretofore  furnished to Mortgagee
         pursuant to Subsection 3.3(a),  certified copies of the Policies marked
         "premium paid" or accompanied by evidence  satisfactory to Mortgagee of
         payment of the  premiums due  thereunder  (the  "Insurance  Premiums"),
         shall be delivered by Mortgagor to Mortgagee;  provided,  however, that
         in the case of renewal  Policies,  Mortgagor may furnish Mortgagee with
         binders therefor to be followed by the original Policies when issued.

                           (c)  Mortgagor  shall not obtain (i) any  umbrella or
         blanket  liability or casualty Policy unless, in each case, such Policy
         is approved in advance in writing by Mortgagee and Mortgagee's interest
         is included  therein as provided  in this  Mortgage  and such Policy is
         issued by a Qualified Insurer, or (ii) separate insurance concurrent in
         form or  contributing  in the  event  of loss  with  that  required  in
         Subsection  3.3(a)  to be  furnished  by,  or which  may be  reasonably
         required to be furnished by, Mortgagor.  In the event Mortgagor obtains
         separate insurance or an umbrella or a blanket Policy,  Mortgagor shall
         notify  Mortgagee of the same and shall cause certified  copies of each
         Policy to be delivered as required in  Subsection  3.3(a).  Any blanket
         insurance Policy shall (a) specifically allocate to the Property, on an
         individual  basis,  the amount of coverage  from time to time  required
         hereunder or (b) be written on an  occurrence  basis for the  coverages
         required  hereunder  with a limit per  occurrence in an amount equal to
         the amount of coverage  required  hereunder and shall otherwise provide
         the same  protection as would a separate Policy insuring each Property,
         on an individual basis, in compliance with the provisions of Subsection
         3.3(a).

                           (d)  All  Policies  of  insurance   provided  for  or
         contemplated by Subsection 3.3(a),  except for the Policy referenced in
         Subsection 3.3(a)(v), shall name Mortgagor as the insured and Mortgagee
         as  additional  insured or as loss payee as  provided  above and in the
         case of property  damage,  boiler and  machinery  and flood  insurance,
         shall contain a so-called New York standard non-contributing  mortgagee
         clause in favor of Mortgagee  providing that the loss thereunder  shall
         be payable to Mortgagee.

                           (e)  All  Policies  of  insurance   provided  for  in
         Subsection  3.3(a) shall contain  clauses or endorsements to the effect
         that:

                                    (i) no act or negligence  of  Mortgagor,  or
                  anyone acting for Mortgagor,  or of any tenant under any Lease
                  or other occupant, or failure to comply with the provisions of
                  any Policy which might otherwise result in a forfeiture of the
                  insurance  or any part  thereof,  shall in any way  affect the
                  validity  or   enforceability  of  the  insurance  insofar  as
                  Mortgagee is concerned;

                                    (ii)  the  Policy  shall  not be  materially
                  changed (other than to increase the coverage provided thereby)
                  or cancelled without at least thirty (30) days' written notice
                  to Mortgagee  and any other party named therein as an insured;
                  and

                                    (iii) each  Policy  shall  provide  that the
                  issuers  thereof shall give written notice to Mortgagee if the
                  Policy  has not been  renewed  thirty  (30) days  prior to its
                  expiration; and

                                    (iv)  Mortgagee  shall not be liable for any
                  Insurance  Premiums  thereon  or  subject  to any  assessments
                  thereunder.

                           (f)  Mortgagor  shall  furnish  to  Mortgagee,  on or
         before thirty (30) days after the close of each of  Mortgagor's  fiscal
         years, a statement  certified by Mortgagor or a duly authorized officer
         of  Mortgagor  of the amounts of  insurance  maintained  in  compliance
         herewith,  of the risks covered by such insurance,  that such insurance
         complies with all  requirements of this subsection and of the insurance
         company or companies  which carry such  insurance  and, if requested by
         Mortgagee,  verification  of  the  adequacy  of  such  insurance  by an
         independent  insurance  broker or appraiser  acceptable  to  Mortgagee.
         Notwithstanding  the  foregoing,   Mortgagor's   delivery  of  Policies
         insuring each Property,  as such delivery is required in Section 3.3(b)
         hereof,  shall be deemed  satisfaction  of the foregoing  certification
         requirement.

                           (g) If at any time  Mortgagor  has failed to deliver,
         in  accordance  with the terms of Section  3.3(b),  any of the Policies
         required under this Section 3.3,  Mortgagee  shall have the right,  but
         shall  not be  obligated,  to  take  such  action  as  Mortgagee  deems
         necessary as a result of Mortgagor's  failure to insure any Property to
         protect its interest in any Property,  including,  without  limitation,
         the  obtaining  of such  insurance  coverage as  Mortgagee  in its sole
         discretion deems appropriate, and all expenses incurred by Mortgagee in
         connection  with such action or in obtaining such insurance and keeping
         it in effect shall be paid by  Mortgagor  to Mortgagee  within ten (10)
         days of demand and until paid  shall be  secured by this  Mortgage  and
         shall bear  interest in accordance  with Section 9.2 hereof.  Mortgagee
         shall deliver  notice to Mortgagor  that it has taken or will take such
         action.

                           (h) If any Property shall be damaged or destroyed, in
         whole  or in part,  by fire or other  casualty,  Mortgagor  shall  give
         prompt notice of such damage to Mortgagee and shall  promptly  commence
         and diligently  prosecute the completion of the repair and  restoration
         of the Property as nearly as possible to the condition the Property was
         in  immediately  prior  to  such  fire or  other  casualty,  with  such
         alterations   as  may   reasonably   be  approved  by  Mortgagee   (the
         "Restoration")  and otherwise in accordance with Section 3.10,  hereof.
         Mortgagor shall pay all costs of such  Restoration  whether or not such
         costs  are  covered  by  insurance.  Mortgagee  may,  but  shall not be
         obligated to make proof of loss if not made promptly by Mortgagor.  The
         Mortgagor hereby irrevocably authorizes and empowers the Mortgagee,  in
         the name of the Mortgagor as its true and lawful  attorney-in-fact,  to
         file and prosecute such claim (with counsel  satisfactory  to it at the
         reasonable  expense of the Mortgagor and to collect and to make receipt
         for any such payment,  in the event the Mortgagor fails so to act or if
         an  Event  of  Default  shall  have  occurred  and be  continuing.  The
         Mortgagee  shall have the right to  approve,  such  approval  not to be
         unreasonably  withheld or  delayed,  any  settlement  which  might,  in
         conjunction with any other pending settlements related to any Property,
         result in any Net Proceeds in excess of the Casualty  Threshold  Amount
         (hereinafter  defined),  and the Mortgagor  will deliver or cause to be
         delivered to the Mortgagee all instruments  reasonably requested by the
         Mortgagee  to permit such  approval.  In  addition,  Mortgagee,  at its
         election,  shall have the right to participate in any or all settlement
         negotiations  with respect to insurers of any Property  with respect to
         any claim which exceeds the Casualty  Threshold  Amount.  The Mortgagor
         will  pay all  costs,  fees and  expenses  reasonably  incurred  by the
         Mortgagee (including all reasonable  attorneys' fees and expenses,  the
         fees of  insurance  experts  and  adjusters  and the  reasonable  costs
         incurred in any  litigation  or  arbitration)  in  connection  with any
         damage or  destruction  to any Property and seeking and  obtaining  any
         payment on account thereof.

                           (i) In the event of foreclosure of this Mortgage,  or
         other transfer of title to any Property in  extinguishment  in whole or
         in part of the Debt, all right,  title and interest of Mortgagor in and
         to such  policies  then  in  force  concerning  such  Property  and all
         proceeds  payable  thereunder  shall thereupon be assigned to and shall
         vest in the  purchaser  at  such  foreclosure  or  Mortgagee  or  other
         transferee in the event of such other transfer of title.

                  Section  3.4  Payment of Taxes,  etc.  Mortgagor  shall pay at
least ten (10) days prior to the date such amounts become  delinquent all taxes,
assessments,  water rates,  sewer  rents,  governmental  impositions,  and other
charges, including without limitation vault charges and license fees for the use
of vaults,  chutes and  similar  areas  adjoining  each  parcel of Land,  now or
hereafter levied or assessed or imposed against any Property or any part thereof
(the "Taxes"), all ground rents, maintenance charges and similar charges, now or
hereafter levied or assessed or imposed against any Property or any part thereof
(the "Other  Charges"),  and all charges  for utility  services  provided to any
Property as same become due and payable.  Subject to the  provisions  of Section
3.5 hereof,  Mortgagor  shall not suffer and shall promptly cause to be paid and
discharged any lien or charge whatsoever which may be or become a lien or charge
against the Property. Except to the extent sums sufficient to pay all Taxes have
been  deposited  with  Mortgagee in accordance  with the terms of this Mortgage,
Mortgagor shall furnish to Mortgagee,  within ten (10) days after payment,  paid
receipts  evidencing  the payment of the Taxes prior to the date the same become
delinquent.

                  Section 3.5 Permitted Contests.  After prior written notice to
Mortgagee,  Mortgagor,  at its own  expense,  may contest by  appropriate  legal
proceeding,  promptly  initiated  and  conducted  in good  faith  and  with  due
diligence,  the amount or validity or  application in whole or in part of any of
the Taxes (or the  assessments  with  respect  thereto) or Other  Charges or any
Applicable Laws or other amounts  required to be paid pursuant to the provisions
of Sections 3.3, 3.9,  3.10,  3.20,  6.1 or any other similar  provision  hereof
(collectively "Charges") provided that (i) Mortgagor is permitted to do so under
the  provisions  of any other  mortgage,  deed of trust or deed to  secure  debt
affecting the Property, (ii) such proceeding shall suspend the collection of the
Charges from Mortgagor and from the Property or Mortgagor shall have paid all of
the Charges under protest, (iii) such proceeding shall be permitted under and be
conducted in accordance  with the  provisions  of any other  instrument to which
Mortgagor is subject and shall not  constitute a default  thereunder,  (iv) as a
result of Mortgagor's failure to pay or perform any such obligation, neither the
Property  nor any part  thereof or interest  therein  will be in danger of being
sold, forfeited,  terminated, cancelled or lost, (v) in the case of an insurance
charge per Section 3.3, the failure of the Mortgagor to comply  therewith  shall
not impair the  validity  of any  insurance  required  to be  maintained  by the
Mortgagor per Section 3.3 or the right to full payment of any claims thereunder,
(vi) in the case of any instrument of record  affecting the Property or any part
thereof,  the contest or failure to perform under any such instrument  shall not
result in the placing of any lien on the  Property or any part  thereof,  unless
such lien is bonded or otherwise  insured  over,  and (vii) unless (x) Mortgagor
has paid in full to the Governmental Authority (as hereinafter defined) to which
all of the  amounts  under  protest  are  due  and  payable  or (y)  the  amount
contested,  together with interest and/or  penalties (as estimated by Mortgagee,
in its reasonable  judgment) is less than $100,000,  all such contested  Charges
(together  with any penalties and interest),  Mortgagor  shall have furnished to
Mortgagee  security  in the amount of 110% of the amount  contested  in any such
proceeding  to insure the payment of any  contested  Charges,  together with all
interest  and  penalties  thereon and (ix) neither the failure to pay or perform
any  obligation  which the  Mortgagor is permitted to contest under this Section
3.5 nor any adverse  determination  of such  contest  shall result in a material
adverse  effect on the utility,  value or  operation of the Property  taken as a
whole.  For purposes hereof  "Governmental  Authority"  shall mean any nation or
federal government,  any state,  regional,  local or other political subdivision
thereof with jurisdiction and any Person with jurisdiction exercising executive,
legislative,  judicial,  regulatory or administrative functions of or pertaining
to government.

                  Section 3.6 Escrow Fund.  At any time upon the  occurrence  of
more than one (1) Event of  Default  under  Section  5.01(a)  of the  Indenture,
Mortgagor  shall pay to  Mortgagee on the first day of each  calendar  month (a)
one-twelfth of an amount which would be sufficient to pay the Taxes payable,  or
reasonably estimated by Mortgagee to be payable if the actual amount has not yet
been determined,  during the next ensuing twelve (12) months and (b) one-twelfth
of an amount which would be sufficient to pay the Insurance Premiums due for the
renewal of the coverage  afforded by the Policies  upon the  expiration  thereof
(the amounts in (a) and (b) above shall be called the "Escrow Fund").  Mortgagor
agrees to notify Mortgagee immediately of any changes to the amounts,  schedules
and instructions for payment of any Taxes and Insurance Premiums of which it has
obtained knowledge and authorizes Mortgagee or its agent to obtain the bills for
Taxes and Other Charges  directly from the  appropriate  taxing  authority.  The
Escrow Fund and the payments of interest or principal or both,  payable pursuant
to the Notes shall be added  together and shall be paid as an  aggregate  sum by
Mortgagor  to  Mortgagee.  Mortgagee  will apply the Escrow  Fund to payments of
Taxes and  Insurance  Premiums  required  to be made by  Mortgagor  pursuant  to
Sections 3.3 and 3.4 hereof.  In such event,  Mortgagee shall provide  Mortgagor
with reasonable evidence of the payment of such Taxes and Insurance Premiums. If
the  amount of the  Escrow  Fund  shall  exceed  the  amounts  due for Taxes and
Insurance Premiums pursuant to Sections 3.3 and 3.4 hereof,  Mortgagee shall, in
its discretion,  return any excess,  together with interest thereon,  if any, to
Mortgagor or credit such excess against future payments to be made to the Escrow
Fund. In allocating such excess, Mortgagee may deal with the person shown on the
records of Mortgagee to be the owner of the applicable  Property.  If the Escrow
Fund is not  sufficient  to pay  the  items  set  forth  in (a)  and (b)  above,
Mortgagor  shall  promptly  pay to  Mortgagee,  upon  demand,  an  amount  which
Mortgagee  shall  estimate as sufficient to make up the  deficiency.  The Escrow
Fund shall be held in a segregated  interest  bearing  trust account in the sole
and  exclusive  control of the  Mortgagee.  The  obligations  contained  in this
Section 3.6 shall be  applicable  only upon  notification  thereof by Mortgagee,
which  notification  shall only take  place at any time an Event of Default  has
occurred under the Indenture.

                  Section  3.7  Condemnation.   Mortgagor  shall  promptly  give
Mortgagee  notice of the actual or any written threat of a  commencement  of any
condemnation or eminent domain  proceeding  generally  describing the nature and
extent of such taking or proceeding  affecting any portion of Property and shall
deliver to Mortgagee copies of any and all papers served in connection with such
proceedings.  Mortgagee may participate in any such proceedings  relating to any
condemnation  of any such  Property  pursuant to the terms of this  Section 3.7.
Mortgagor shall from time to time deliver to Mortgagee all instruments requested
by it to  permit  such  participation.  Any and all  Condemnation  Proceeds  (as
hereinafter  defined)  applicable  to any  Property  shall be paid  directly  to
Mortgagee and Mortgagor hereby irrevocably authorizes and empowers Mortgagee, in
the name of Mortgagor as its true and lawful attorney-in-fact, to collect and to
make  receipt  for  any  such  award  or  payment.  To  the  extent  of a  total
condemnation  of any  Property or a  substantial  condemnation  of any  Property
whereby,  in  Mortgagee's  sole but  reasonable  judgment  based  upon  evidence
provided by Mortgagor, the Property cannot be restored to substantially the same
quality,  character  and value as  existed  prior to such  Condemnation  ("Total
Condemnation"),  the Condemnation Proceeds shall be applied first to the payment
of all Debt other than interest and principal  under the Notes and,  second,  in
accordance with the terms of Section 3.08 of the Indenture (it being  understood
that any application in accordance with Section  3.08(iv) of the Indenture shall
be deemed (i) an  Application of Asset Sale proceeds and received in the related
Interest Period on or before the related  Determination  Date (as each such term
is defined in the Indenture) and (ii) reduction of the Allocated Note Amount for
the Property from which such Condemnation  Proceeds were derived). To the extent
of a condemnation  which is not a Total  Condemnation,  Mortgagee will make such
Condemnation  Proceeds available to Mortgagor for such restoration in accordance
with the  provisions of Section 3.10 hereof.  Mortgagor  shall,  at its expense,
diligently  prosecute  any  condemnation  proceedings,  and shall  consult  with
Mortgagee, its attorneys and experts, and cooperate with them in the carrying on
or defense of any such proceedings.  The Mortgagor hereby irrevocably authorizes
and empowers the Mortgagee,  in the name of the Mortgagor as its true and lawful
attorney-in-fact, to file and prosecute such claim (with counsel satisfactory to
it at the reasonable  expense of the Mortgagor) in the event the Mortgagor fails
so to act or if an Event of Default shall have occurred and be  continuing.  The
Mortgagee shall have the right to approve,  such approval not to be unreasonably
withheld or delayed,  any settlement  which may result in any taking which might
result in an award which,  in  combination  with any other current  condemnation
awards  related  to any  other  Property,  are  in  excess  of the  Condemnation
Threshold  Amount (as  hereinafter  defined),  and the Mortgagor will deliver or
cause to be delivered to the Mortgagee all instruments  reasonably  requested by
the Mortgagee to permit such approval. The "Condemnation Threshold Amount" shall
mean the higher of 15% of the value of the affected Property as shown on Exhibit
B attached hereto and $250,000.00.  The Mortgagor will pay all reasonable costs,
fees and expenses reasonably incurred by the Mortgagee (including all reasonable
attorneys'  fees and expenses,  the fees of insurance  experts and adjusters and
the reasonable  costs incurred in any litigation or  arbitration)  in connection
with any  taking  and  seeking  and  obtaining  any award or  payment on account
thereof  where  the claim is in excess  of the  Condemnation  Threshold  Amount.
Notwithstanding  any  taking by any  public or  quasi-public  authority  through
eminent  domain or otherwise  (including but not limited to any transfer made in
lieu of or in  anticipation  of the exercise of such  taking),  Mortgagor  shall
continue to pay the Debt at the time and in the manner  provided for its payment
in the Notes and in this  Mortgage  and the Debt shall not be reduced  until any
award or payment  therefor  shall have been  actually  received  and  applied by
Mortgagee,  after the deduction of expenses of  collection,  to the reduction or
discharge of the Debt.  Mortgagee  shall not be limited to the interest  paid on
the award by the  condemning  authority  but shall be entitled to receive out of
the award interest at the rate or rates  provided  herein or in the Notes to the
extent the same shall be due and payable. If any Property or any portion thereof
is taken by a  condemning  authority,  Mortgagor  shall  promptly  commence  and
diligently  prosecute the Restoration of the Property and otherwise  comply with
the provisions of Section 3.10 of this Mortgage  whether or not the Net Proceeds
(as defined herein) shall be sufficient for such purpose. In the event Mortgagee
is not required to disburse Net Proceeds to Mortgagor in accordance with Section
3.10 of this  Mortgage,  Mortgagee  may apply any award or  payment to first the
payment of all  outstanding  Debt other than  interest and  principal  under the
Notes and,  second in accordance with the terms of Section 3.08 of the Indenture
(it being  understood  that all such amounts  shall be deemed  proceeds  from an
Asset  Sale (as  defined  in the  Indenture)  and  applied  pursuant  to Section
3.08(iv) as opposed to Section  3.08(v) shall be returned to  Mortgagor.  If any
Property or any portion thereof is sold, through foreclosure or otherwise, prior
to the receipt by  Mortgagee of the award or payment,  Mortgagee  shall have the
right, whether or not a deficiency judgment on the Notes shall have been sought,
recovered  or denied,  to receive  the award or  payment,  or a portion  thereof
sufficient to pay the Debt and the Other Obligations.

                  Section 3.8      Leases and Rents.

                           (a)  So  long  as no  Event  of  Default  shall  have
         occurred  and be  continuing,  Mortgagor  shall have the right  without
         Mortgagee's consent to enter into renewals of existing Leases, proposed
         new Leases and  modifications  or  amendments  of  existing  Leases for
         residential  or commercial  space at each Property  provided all of the
         following conditions are satisfied:

                                     (i) the Lease provides the rental rates and
                  rental terms  substantially  comparable to then existing local
                  market rates and rental terms, including renewal options;

                                    (ii) the Lease is an arms-length transaction
                  with a bona fide, independent third party tenant; and

                                   (iii)  such  lease  shall not have a material
                  adverse  effect on the  ability  of the  Mortgagor  to pay its
                  obligations  with respect to the Notes,  this Mortgage and the
                  Other Security Documents.

         Mortgagor shall deliver to Mortgagee certified forms of all residential
         Leases and certified  copies of those  commercial  Leases demising over
         10% of the gross  leasable area of the  Improvements  which are entered
         into  pursuant to this  Subsection  3.8(a)  promptly upon the execution
         thereof.  In the event  Mortgagor  desires to enter into a lease  which
         does not satisfy the foregoing  requirements  and therefore the consent
         of  Mortgagee  is  required,  such  consent by  Mortgagee  shall not be
         unreasonably withheld or delayed.

                           (b) Mortgagor shall use all  commercially  reasonable
         efforts to provide in all  commercial  Leases  executed  after the date
         hereof  provision  for automatic  subordination  of such Leases to this
         Mortgage and the lessees'  attornment to  Mortgagee.  To the extent any
         such  commercial  leases are not, by their terms,  self  subordinating,
         Mortgagor   shall   cause  each  such  lessee  to  execute  a  form  of
         subordination,  non-disturbance  and  attornment  agreement in form and
         substance  substantially similar to the form attached hereto as Exhibit
         C.  Upon  receipt  by the  Mortgagee  of a  written  request  from  the
         Mortgagor  therefor,  the  Mortgagee  shall  execute and deliver to the
         Tenant  under  any Lease  (other  than a Lease to an  Affiliate  of the
         Mortgagor)  existing on the date hereof or made in accordance  with the
         provisions hereof,  such  subordination,  nondisturbance and attornment
         agreement  substantially  similar in form as attached hereto as Exhibit
         C. Mortgagor (i) shall observe and perform all the obligations  imposed
         upon the lessor  under the Leases and shall not do or permit to be done
         anything  to impair the value of the Leases as  security  for the Debt:
         (i)  shall  promptly  send  copies to  Mortgagee  of all  notices  of a
         material  default  which  Mortgagor  shall  send or  receive  under any
         commercial  Lease;  (iii)  shall  enforce  in the  ordinary  course  of
         business all of the terms,  covenants and  conditions  contained in the
         Leases  upon  the  part of the  lessee  thereunder  to be  observed  or
         performed;  (iv) shall not  collect  any of the Rents more than one (1)
         month in advance  (excluding  security  deposit,  last month's rent and
         escalation  and  percentage  rent in accordance  with each Lease);  (v)
         shall not execute any other assignment of the lessor's  interest in the
         Leases  or the  Rents;  (vi) may  alter,  modify or change or waive the
         terms of any Lease  without  the prior  written  consent of  Mortgagee;
         provided  such  action does not have a material  adverse  effect on the
         ability of the  Mortgagor  to pay its  obligations  with respect to the
         Notes,  this  Mortgage and the Other  Security  Documents and provided,
         further that any such  commercial  Lease demising over 10% of the gross
         leasable  area of the  Improvements  which are entered into pursuant to
         this  Subsection  3.8(a),  as amended,  altered,  modified,  changed or
         waived is otherwise in  compliance  with this  Mortgage and a certified
         copy is promptly delivered to Mortgagee.

                           (c)  The   Mortgagor  may  terminate  or  permit  the
         termination  of any  Lease of space or accept  surrender  of all or any
         portion of the space  demised  under the Lease or acquire  any Lease or
         reduce the rentals reserved thereunder or shorten the term of any Lease
         so long as such action  (taking  into  account the planned  alternative
         uses of the spaces) does not materially adversely affect the ability of
         the  Mortgagor  to pay its  obligations  in respect to the Notes,  this
         Mortgage  and the  Other  Security  Documents,  it  being  agreed  that
         termination  of the  Lease of a Tenant  that is in  default,  after any
         applicable  notice and cure periods,  shall be considered to be for the
         benefit  of the  Property  and  the  ability  of  Mortgagor  to pay its
         obligations).

                  Section 3.9      Maintenance of Property/Alterations.

                           (a)  Mortgagor   shall  cause  each  Property  to  be
         maintained in a good and safe condition and repair.  The Mortgagor will
         keep, or use all  reasonable  efforts  (consistent  with standards that
         would generally be employed by  institutional  owners) to cause Tenants
         to keep,  each Property and the parking areas,  sidewalks,  curbs,  and
         streets  and ways  located on the Land and all other means of access to
         each  Property  in good and  clean  order and  condition  such that the
         utility  and  operation  of such  Property  will not be affected in any
         material  adverse  respect,  subject to ordinary  wear and tear and the
         temporary  results of any alteration or expansion  permitted  hereunder
         and the provisions set forth in this Mortgage with respect to damage or
         destruction  caused  by fire or  other  casualty  or by a  taking.  The
         Mortgagor will promptly make or use all reasonable  efforts to cause to
         be made all necessary or appropriate repairs, replacements and renewals
         thereof (which if not made would affect the utility or operation of the
         affected Property in any material adverse respect), whether interior or
         exterior, structural or nonstructural,  ordinary or extraordinary.  All
         repairs  and   replacements   shall  consist  of  materials  which  are
         compatible with the existing  Improvements  and installed in a good and
         workmanlike manner. The Mortgagor will do or use all reasonable efforts
         to cause others to do, to the extent  permitted by applicable  law, all
         shoring of foundations and walls (i) of any Improvements or (ii) of the
         ground adjacent  thereto,  and every other act necessary or appropriate
         for the  presentation  and  safety of the  Property  by reason of or in
         connection  with any  excavation or other  building  operation upon the
         Land or any  adjoining  property,  whether or not the  Mortgagor or any
         other Person shall,  by any  Applicable  Law or  Environmental  Law, be
         required to take such action or be liable for failure to do so. Subject
         (to the extent  applicable) to the provisions hereof and the provisions
         of Section 3.5 relating to permitted contests, Mortgagor will not do or
         permit any act or thing which might  affect the utility or operation of
         any Property or any part thereof in any material  adverse  respect,  or
         commit or permit any waste of any  Property  or any part  thereof.  The
         Improvements and the Personal Property shall not be removed, demolished
         or materially  altered  (except for normal  replacement of the Personal
         Property and  immaterial  demolition  of portions of a Property for the
         purpose of  constructing  improvements  to such  Property)  without the
         consent of Mortgagee,  which consent shall not be unreasonably withheld
         or  delayed.  Notwithstanding  the  foregoing,  no  alterations  of any
         portion of the Property shall require the Mortgagee's  consent provided
         the cost of such alterations and any other then current  alterations to
         the  Property  are  less  than  the  Alteration  Threshold  Amount  (as
         hereinafter defined) and all of the following conditions are satisfied:

                                    (i) no Event of Default  shall have occurred
                  and  be  continuing  or  shall  occur  as  a  result  of  such
                  alteration;

                                    (ii)  such   alteration   is  undertaken  in
                  accordance  with the  applicable  provisions of this Mortgage,
                  the Other Security Documents and the Leases; and

                                    (iii) such alterations shall not result in a
                  decrease in the value of the  Property  or impair  Mortgagor's
                  ability to pay the Debt in a timely manner.

                  The "Alteration Threshold Amount" shall mean the higher of 10%
         of the value of the  affected  Property  as shown on Exhibit B attached
         hereto and $250,000.00. Any alterations relating to (x) a fire or other
         casualty at any Property or (y) the occurrence of any other event which
         creates  the need for  alterations  to any  Property  or (z) any single
         construction  project  or program  at any  Property,  taken as a whole,
         whose  estimated  or actual  all-inclusive  cost  equals or exceeds the
         Alteration  Threshold  Amount are  herein  referred  to as a  "Material
         Alteration."

                  (b) Any  Material  Alteration  shall be  conducted  under  the
         supervision of an independent architect (which architect is licensed to
         practice  in the state in which such  Property  is located  and has not
         less than five (5) years  experience in the  profession)  or contractor
         and no such  alteration or improvement  shall be undertaken  until five
         (5) Business Days (as defined in the Indenture)  after there shall have
         been delivered to Mortgagee,  for informational purposes only, detailed
         plans and  specifications  and cost  estimates  therefor,  prepared and
         approved in writing by such independent  architect or contractor.  Such
         plans and  specifications  may be  revised at any time and from time to
         time provided that material  revisions of such plans and specifications
         are filed with the Mortgagee, for informational purposes only, together
         with the written  approval  thereof by such  independent  architect  or
         contractor ("Independent Party").

                  (c)  Mortgagor  shall be permitted  to undertake  any Material
         Alteration   without   Mortgagee's  prior  consent  provided  that  the
         conditions  of  this  Section  3.9  are  satisfied  and  such  Material
         Alteration, upon completion,  shall not materially adversely affect the
         value of the Property taken as a whole or materially  adversely  reduce
         the  Operating  Revenue  from the  affected  Property  from  the  level
         available   immediately   prior  to   commencement   of  such  Material
         Alteration.  All  work  done  in  connection  with  any  alteration  or
         improvement,  whether a  Material  Alteration  or  otherwise,  shall be
         performed  in a good and  workmanlike  manner,  all  materials  used in
         connection  with any alteration or  improvement  shall not be less than
         the  standard  or  quality  of the  materials  currently  used  at such
         Property and  all work  performed and all  materials  used shall  be in
         accordance  with all  then applicable  lead requirements and  insurance
         requirements and shall otherwise comply with the provisions hereof.

                  (d) If at any time during any alteration (including a Material
         Alteration),  the Mortgagor  decides,  in its sole  discretion,  not to
         complete  such  alteration,  Mortgagor  agrees it will  thereafter  use
         commercially reasonable efforts to restore the affected portion of such
         Property to at least the level of utility and value that existed at the
         date of the commencement of such alteration. The cost of any alteration
         (including a Material  Alteration)  shall be promptly and fully paid by
         Mortgagor  or the  tenant  performing  the  alteration  subject  to the
         Mortgagor's  right to contest any amount claimed to be due as set forth
         in  this  Mortgage.  The  Mortgagor  shall  not  conduct  any  Material
         Alteration  unless the Mortgagor  shall have delivered to the Mortgagee
         Cash  Equivalents  in an amount  not less than the  amount by which the
         total due and  payable  and unpaid  costs of such  Material  Alteration
         exceed the Alteration Threshold Amount, which Cash Equivalents shall be
         held by the  Mortgagee  as  security  for the  Obligations,  subject to
         release as described  below. At the commencement of construction of any
         Material  Alteration,   an  Independent  Party  shall  deliver  to  the
         Mortgagee a schedule  setting forth the projected  stages of completion
         of such  Material  Alteration  and,  in each  case,  the  corresponding
         amounts expected to be due and payable by or on behalf of the Mortgagor
         in connection with such completion. Any Cash Equivalents that Mortgagor
         delivers  to  the  Mortgagee  pursuant  hereto  shall  be  held  by the
         Mortgagee as specified in Section 3.10(b)(ii) hereof. At any time after
         substantial completion of any stage of a Material Alteration in respect
         of which Cash  Equivalents were deposited  pursuant  hereto,  the whole
         balance of any cash so deposited  with the Mortgagee and then remaining
         on deposit may be withdrawn by the  Mortgagor  and shall be paid by the
         Mortgagee  to the  Mortgagor,  and any Cash  Equivalents  so  deposited
         shall,  to  the  extent  it  has  not  been  called  upon,  reduced  or
         theretofore  released,  be released by the Mortgagee to the  Mortgagor,
         within five (5)  Business  Days after  receipt by the  Mortgagee  of an
         application  for  such  withdrawal  and/or  release  together  with  an
         Officers' Certificate, and signed also (as to the following clauses (1)
         and (2) of this  Section) by the  Independent  Party,  setting forth in
         substance as follows:

                  (1) that the Material Alteration in respect of which such Cash
         Equivalents  were  deposited  has been  substantially  completed in all
         material  respects  in  accordance  with any plans  and  specifications
         therefor previously filed with the Mortgagee;

                  (2) that to the  knowledge of the  certifying  Person (x) such
         Material  Alteration  has  not  been  performed  in  violation  of  any
         Applicable  Law  other  than  such  violations  as are  not  reasonably
         expected to have a material  adverse effect on the subject Property and
         its value,  (y) the Material  Alteration will not result in the loss of
         any  certificate  of occupancy  needed by the  Mortgagor to operate the
         subject  Property  after the Material  Alteration and (z) to the extent
         required  for the legal use or occupancy of the portion of the Property
         affected by the  Material  Alteration,  the  Mortgagor  has  obtained a
         temporary  or   permanent   certificate   of   occupancy   (or  similar
         certificate)  or, if no such  certificate  is required,  a statement to
         that effect;

                  (3) that to the  knowledge  of the  certifying  Person (i) all
         amounts that the Mortgagor is or may become liable to pay in respect of
         such Material  Alteration  through the date of the  certification  have
         been  paid  in  full  or  adequately  provided  for or  will be paid by
         Mortgagee  directly to the party  entitled  such funds using the amount
         requested or are being  contested in accordance with Section 3.5 hereof
         and,  (ii) (x) to the extent  that such are  customary  and  reasonably
         obtainable  by  prudent  managers  in the  metropolitan  area where the
         subject Property is located and the Mortgagor is not contesting payment
         in  accordance  with  Section 3.5 hereof,  that lien  waivers have been
         obtained  from  the  general   contractor   and  major   subcontractors
         performing  such  Material  Alteration  or  (y) at its  sole  cost  and
         expense,  the  Mortgagor  shall cause First  American  Title  Insurance
         Company to deliver to the  Mortgagee  an  endorsement  to the  lender's
         title  insurance  policy  delivered to the Mortgagee on the date hereof
         ("Closing  Date")  updating  such policy and  insuring  over such liens
         without  further   exceptions  to  such  policy  other  than  Permitted
         Exceptions and such other  exceptions which are acceptable to Mortgagee
         in its reasonable judgment, or (z) shall, at its sole cost and expense,
         cause a reputable title  insurance  company to deliver a lender's title
         insurance  policy to the  Mortgagee,  in such form, in such amounts and
         with such endorsements as the lender's policy delivered to Mortgagee on
         the Closing Date, which policy shall be dated the date of completion of
         the Material  Alteration  and shall  contain no  exceptions  other than
         Permitted Exceptions; and

                  (4) that to the knowledge of the certifying  Person,  no Event
         of Default has occurred and is continuing.

                  (e) Except to the extent Mortgagee applies Net Proceeds to the
         Debt,  Mortgagor shall promptly repair,  replace or rebuild any part of
         any Property which may be destroyed by any casualty,  or become damaged
         or  dilapidated  or which  may be  affected  by any  proceeding  of the
         character  referred to in Section 3.7 hereof and shall complete and pay
         for any structure at any time in the process of  construction or repair
         on the Land.  Mortgagor shall not initiate,  join in,  acquiesce in, or
         consent to any change in any private restrictive  covenant,  zoning law
         or other public or private  restriction,  limiting or defining the uses
         which  may  be  made  of the  Property  or any  part  thereof,  without
         Mortgagee's   prior  written  consent,   which  consent  shall  not  be
         unreasonably withheld or delayed. If under applicable zoning provisions
         the use of all or any  portion of such  Property  is or shall  become a
         nonconforming use, Mortgagor will not cause or permit the nonconforming
         use to be discontinued or abandoned without the express written consent
         of Mortgagee.

                  Section 3.10 Restoration. The following provisions shall apply
in connection with the Restoration of any Property:

                  (a)  Provided no Event of Default  shall have  occurred and be
         continuing,  if the Net  Proceeds  (as  defined  below  related to such
         casualty  or  condemnation),  shall be less than  either  the  Casualty
         Threshold Amount (as hereinafter defined) or the Condemnation Threshold
         Amount,   as  the  case  may  be,  and  the  costs  of  completing  the
         Restoration,  in addition to the costs of completion of  Restoration of
         any  other  portion  of the  subject  Property,  shall be less than the
         Casualty Threshold Amount or the Condemnation  Threshold Amount, as the
         case may be, then the Net  Proceeds  will be  disbursed by Mortgagee to
         Mortgagor  upon receipt,  provided that all of the conditions set forth
         in Subsection  3.10(b)(i)  are met and Mortgagor  delivers to Mortgagee
         (i)  a  written   undertaking   to   expeditiously   commence   and  to
         satisfactorily   complete  with  due  diligence  the   Restoration   in
         accordance  with  the  terms  of  this  Mortgage  and  (ii)  a  monthly
         accounting of all payments, costs and expenditures made by Mortgagor in
         connection  with the  Restoration  (all such Net Proceeds to be held by
         Mortgagor in trust, to be applied first to the payment or reimbursement
         of  all  costs  incurred  to  affect  the  Restoration).  The  Casualty
         Threshold  Amount  shall  mean the  higher  of 10% of the  value of the
         applicable  Property,  as shown  on  Exhibit  B  attached  hereto,  and
         $250,000.

                  (b) If the Net  Proceeds,  are  equal to or  greater  than the
         Casualty Threshold Amount or Condemnation Threshold Amount, as the case
         may be, or the costs of completing the Restoration,  in addition to the
         costs  of  completion  of  Restoration  of  any  other  portion  of the
         Property,  is equal to or greater than the Casualty Threshold Amount or
         Condemnation Threshold Amount, as the case may be, Mortgagee shall make
         the Net Proceeds  available for the  Restoration in accordance with the
         provisions of this Subsection 3.10(b)(i)-(vii). The term "Net Proceeds"
         for purposes of this Section 3.10 shall mean: (i) the net amount of all
         insurance  proceeds  received  by  Mortgagee  pursuant  to  Subsections
         3.3(a)(i),  (iv)(B),  and  (vi) of this  Mortgage  as a result of  such
         damage  or destruction, after  deduction of  its reasonable  costs  and
         expenses (including, but  not limited to, reasonable  counsel fees), if
         any, in collecting same ("Insurance  Proceeds"), or (ii) the net amount
         of all awards and  payments  received by  Mortgagee  with  respect to a
         taking referenced in Section 3.7 of this Mortgage, after  deduction  of
         its reasonable costs and expenses  (including,   but  not  limited  to,
         reasonable counsel fees), if any, in collecting the same ("Condemnation
         Proceeds"), whichever the case may be.

                           (i) The Net  Proceeds  shall  be  made  available  to
         Mortgagor for the Restoration of any Property provided that each of the
         following conditions are met:

                                     (A) no Event of Default shall have occurred
                                  and  be  continuing  under  the  Notes,   this
                                  Mortgage   or  any  of  the   Other   Security
                                  Documents;

                                     (B)    Mortgagor    shall    commence   the
                                  Restoration   of  such  Property  as  soon  as
                                  reasonably  practicable (but in no event later
                                  than sixty  (60) days  after the Net  Proceeds
                                  are made  available  subject to force  majeure
                                  delays) and shall  diligently  pursue the same
                                  to satisfactory completion;

                                     (C) Mortgagor shall provide  Mortgagee with
                                  satisfactory    evidence    (in    Mortgagee's
                                  reasonable   judgment)   that  any   operating
                                  deficits,  including all scheduled payments of
                                  principal  and interest  under the Notes which
                                  will be incurred  with respect to the Property
                                  as a result of the occurrence of any such fire
                                  or other  casualty  or taking,  whichever  the
                                  case may be,  will be  covered  out of (1) the
                                  insurance  coverage  referred to in Subsection
                                  3.3(a)(iii),  if  applicable,  or (2) by other
                                  funds of Mortgagor;

                                     (D) Mortgagor shall provide  Mortgagee with
                                  satisfactory    evidence    (in    Mortgagee's
                                  reasonable  judgment) that the  Restoration of
                                  such Property will be completed,  on or before
                                  the  earliest  to occur of (1)  eighteen  (18)
                                  months after the casualty or taking, whichever
                                  the  case may be,  or (2) such  time as may be
                                  required   under   applicable    zoning   law,
                                  ordinance,  rule or  regulation  in  order  to
                                  repair  and  restore   the   Property  to  the
                                  condition it was in immediately  prior to such
                                  fire or  other  casualty  or to as  nearly  as
                                  possible the  condition it was in  immediately
                                  prior to such  taking,  as  applicable  or (3)
                                  within 6 months  of the  maturity  date of the
                                  Note;

                                     (E) such Property and the use thereof after
                                  the Restoration will be in compliance with and
                                  permitted  under all  applicable  zoning laws,
                                  ordinances,  rules and regulations or continue
                                  as a legal non-conforming use, as the case may
                                  be; and

                                     (F) the  Restoration of such Property shall
                                  be  done  and  completed  by  Mortgagor  in an
                                  expeditious   and  diligent   fashion  and  in
                                  compliance  with all  applicable  governmental
                                  laws,   rules  and   regulations   (including,
                                  without     limitation,     all     applicable
                                  Environmental Laws as defined below).

                              (ii) The Net  Proceeds  shall be held by Mortgagee
         in a  segregated  interest  bearing  account  and,  until  disbursed in
         accordance  with  the  provisions  of this  Subsection  3.10(b),  shall
         constitute  additional  security for the Obligations.  The Net Proceeds
         shall be disbursed by Mortgagee to, or as directed by,  Mortgagor  from
         time to time during the course of the Restoration of the Property, upon
         receipt of evidence  satisfactory  to Mortgagee  that (A) all materials
         installed and work and labor performed  (except to the extent that they
         are to be paid for out of the  requested  disbursement)  in  connection
         with the  Restoration  of the affected  Property  have been paid for in
         full, (B) there exist no notices of pendency,  stop orders,  mechanic's
         or  materialman's  liens or notices of intention  to file same,  or any
         other liens or  encumbrances  of any nature  whatsoever on the Property
         arising out of the Restoration of the affected  Property which have not
         either  been  fully  bonded  to  the   satisfaction  of  Mortgagee  and
         discharged  of  record  or in  the  alternative  fully  insured  to the
         satisfaction  of  Mortgagee by the title  company  insuring the lien of
         this  Mortgage,  and (C) no Event of Default shall have occurred and be
         continuing.

                              (iii) If the costs of completing  the  Restoration
         of the  affected  Property  are equal to or greater  than the  Casualty
         Threshold Amount or the Condemnation  Threshold Amount, as the case may
         be, then all plans and  specifications  required in connection with the
         Restoration  of the affected  Property  shall be subject to  reasonable
         prior review and  acceptance  in all  respects by  Mortgagee  and by an
         independent consulting engineer selected by Mortgagee (the "Restoration
         Consultant") and the provisions of subsections (iv), (v) and (vi) below
         shall be applicable to such  Restoration (the provisions of subsections
         (iv),   (v)  and  (vi)  below  not  being   applicable   to  any  other
         Restoration).   Mortgagee   shall   have  the  use  of  the  plans  and
         specifications  and all  permits,  licenses and  approvals  required or
         obtained in connection with the  Restoration of the affected  Property.
         The identity of the contractors, subcontractors and materialmen engaged
         in the Restoration of the affected  Property,  as well as the contracts
         under  which they have been  engaged,  shall be  subject to  reasonable
         prior  review  and   acceptance  by  Mortgagee   and  the   Restoration
         Consultant.  All costs and expenses incurred by Mortgagee in connection
         with  making the Net  Proceeds  available  for the  Restoration  of the
         affected Property  including,  without  limitation,  reasonable counsel
         fees and disbursements and the Restoration  Consultant's fees, shall be
         paid by Mortgagor.

                              (iv) in no event shall  Mortgagee  be obligated to
         make  disbursements of the Net Proceeds in excess of an amount equal to
         the costs actually incurred from time to time for work in place as part
         of the  Restoration  of the  affected  Property,  as  certified  by the
         Restoration  Consultant,  minus the Retainage.  The term "Retainage" as
         used in this  Subsection  3.10(b)  shall mean an amount equal to 10% of
         the  costs  actually  incurred  for  work  in  place  as  part  of  the
         Restoration of the affected  Property,  as certified by the Restoration
         Consultant,  until the  Restoration  of the affected  Property has been
         completed.  The  Retainage  shall  in  no  event,  and  notwithstanding
         anything to the contrary set forth above in this Subsection 3.10(b), be
         less than the amount actually held back by Mortgagor from  contractors,
         subcontractors  and  materialmen  engaged  in  the  Restoration  of the
         affected  Property.  The  Retainage  shall  not be  released  until the
         Restoration  Consultant  certifies to Mortgagee that the Restoration of
         the  affected  Property  has  been  completed  in  accordance  with the
         provisions of this Subsection 3.10(b) and that all approvals  necessary
         for the  re-occupancy  and use of such Property have been obtained from
         all appropriate  governmental and quasi-governmental  authorities,  and
         Mortgagee receives evidence satisfactory to Mortgagee that the costs of
         the Restoration of the affected Property have been paid in full or will
         be paid in full out of the Retainage, provided, however, that Mortgagee
         will  release the portion of the  Retainage  being held with respect to
         any contractor, subcontractor or materialman engaged in the Restoration
         of the  affected  Property  as of the date upon  which the  Restoration
         Consultant certifies to Mortgagee that the contractor, subcontractor or
         materialman has satisfactorily  completed all work and has supplied all
         materials  in  accordance  with  the  provisions  of the  contractor's,
         subcontractor's   or  materialman's   contract,   and  the  contractor,
         subcontractor or materialman  delivers the lien waivers and evidence of
         payment  in full of all sums due to the  contractor,  subcontractor  or
         materialman as may be reasonably requested by Mortgagee or by the title
         company  insuring the lien of this Mortgage.  If required by Mortgagee,
         the release of any such portion of the  Retainage  shall be approved by
         the surety  company,  if any, which has issued a payment or performance
         bond with respect to the contractor, subcontractor or materialman.

                              (v)  Mortgagee  shall  not be  obligated  to  make
         disbursements  of the Net  Proceeds  more  frequently  than once  every
         calendar month.

                              (vi)  If at  any  time  the  Net  Proceeds  or the
         undisbursed  balance  thereof  (including any interest  earned thereon)
         shall not, in the reasonable opinion of Mortgagee, be sufficient to pay
         in full the balance of the costs which are estimated by the Restoration
         Consultant  to be incurred in  connection  with the  completion  of the
         Restoration  of the  affected  Property,  Mortgagor  shall  deposit the
         deficiency (the "Net Proceeds  Deficiency")  with Mortgagee  before any
         further  disbursement  of the  Net  Proceeds  shall  be  made.  The Net
         Proceeds Deficiency deposited with Mortgagee shall be held by Mortgagee
         in an  interest  bearing  account  and  shall be  disbursed  for  costs
         actually  incurred in connection  with the  Restoration of the affected
         Property on the same conditions  applicable to the  disbursement of the
         Net  Proceeds,  and  until so  disbursed  pursuant  to this  Subsection
         3.10(b) shall constitute additional security for the Obligations.

                              (vii)  The  excess,  if any,  of the Net  Proceeds
         (including any interest earned thereon) and the remaining  balance,  if
         any, of the Net Proceeds Deficiency  deposited with Mortgagee after the
         Restoration  Consultant  certifies to Mortgagee that the Restoration of
         the  affected  Property  has  been  completed  in  accordance  with the
         provisions of this Subsection 3.10(b),  and the receipt by Mortgagee of
         evidence   satisfactory   to  Mortgagee  that  all  costs  incurred  in
         connection with the Restoration of the affected Property have been paid
         in full,  shall be treated as proceeds from an Asset Sale and deposited
         into the Trapped Funds Account (as defined in the Indenture).

                          (c) All Net Proceeds not required to be made available
         for the  Restoration  of the  affected  Property  shall be  treated  as
         proceeds  from an Asset  Sale and  applied  by  Mortgagee  first to all
         outstanding  Debt other than interest and principal under the Notes and
         second,  in accordance  with the terms of Section 3.08 of the Indenture
         (it being understood that any application of Net Proceeds in accordance
         with Section  3.08(iv) of the Indenture  shall be deemed a reduction of
         the Allocated Note Amount for the Property from which such Net Proceeds
         were derived).  Notwithstanding  anything to the contrary  contained in
         this Section 3.10, in the event (i) Net Proceeds exceed the outstanding
         principal  balance due under the Notes,  Mortgagee shall have the right
         to use such  Net  Proceeds  to pay off the  Debt,  and (ii) a  casualty
         results in a total loss to the affected  Property,  Mortgagee may elect
         to use the Net Proceeds to pay down the Debt provided  Holders of fifty
         percent (50%) or more of the outstanding  principal amount of the Notes
         direct the Mortgagee to take such action and, subject to the provisions
         of  Section  8.02 of the  Indenture,  in the event the  Allocated  Note
         Amount with  respect to the Property  from which the Net Proceeds  have
         been  generated  has  been  paid in  full,  the  lien  of the  Mortgage
         encumbering  such Property  shall be released.  Any amount in excess of
         the Allocated Note Amount shall be applied in accordance with the terms
         of Section 3.08 of the Indenture.

                  Section 3.11 Waste.  Mortgagor  shall not commit or suffer any
waste of any Property or make any change in the use of any  Property  which will
in any way  materially  increase the risk of fire or other hazard arising out of
the operation of such Property, or take any action that might invalidate or give
cause  for  cancellation  of any  Policy,  or do or  permit  to be done  thereon
anything that may in any way impair the value of any Property or the security of
this  Mortgage.  Mortgagor  will not permit any drilling or  exploration  for or
extraction,  removal,  or  production  of any  minerals  from the surface or the
subsurface of any parcel of Land,  regardless of the depth thereof or the method
of mining or extraction thereof (other than for environmental testing).

                  Section 3.12      Compliance with Laws.

                  (a)  Mortgagor  shall  promptly  comply with all  existing and
         future federal, state and local laws, orders, ordinances,  governmental
         rules  and  regulations  or court  orders  affecting  or  which  may be
         interpreted to affect any Property,  or the use thereof including,  but
         not limited to, the  Americans  with  Disabilities  Act ("ADA") and all
         Environmental Laws (as hereinafter defined) and insurance  requirements
         (collectively, the "Applicable Laws").

                  (b)  Mortgagor  shall give prompt  notice to  Mortgagee of the
         receipt by  Mortgagor  of any  notice  related  to a  violation  of any
         Applicable  Laws  and  of  the   commencement  of  any  proceedings  or
         investigations which relate to compliance with Applicable Laws.

                  (c) Mortgagor  will take  appropriate  measures to prevent and
         will not engage in or knowingly  permit any illegal  activities  at the
         Property.

                  Section  3.13 Books and  Records.  Mortgagor  will keep proper
books of record and account in accordance  with  generally  accepted  accounting
principles ("GAAP") and in accordance with the terms and conditions set forth in
the  Indenture,  in which  accurate  and complete  entries  shall be made of all
dealings or  transactions of or in relation to the Property and the business and
affairs of Mortgagor  relating to the  Property.  Mortgagee  and its  authorized
representatives  may from  time to time,  designate  an  agent  to  examine,  at
reasonable times and upon reasonable  notice, the books and records of Mortgagor
relating to the  operation of any  Property.  Mortgagee and its agents shall use
reasonable efforts to prevent any material  interference with use of the subject
Property by Mortgagor and/or its Tenants as a result of such examination.

                  Section 3.14      Management Agreements.

                          (a)  Mortgagor or an Affiliate  thereof (as defined in
         the  Indenture)  shall  manage any Property or cause any Property to be
         managed consistent with the current management  practice  applicable to
         such Property and in a reasonably  prudent manner and  consistent  with
         the terms of this Mortgage and Other Security Documents.

                           (b)  Mortgagor  shall  have  the  right,  in its sole
         discretion,  to retain an independent  manager (the  "Manager") for any
         Property  provided  the  Manager  and the terms and  conditions  of the
         management  agreement between  Mortgagor and the Manager  (hereinafter,
         together with any renewals or replacements  thereof,  being referred to
         as the "Management  Agreement"),  are in accordance with the provisions
         of Section 3.14(c)  hereof.  In such case,  Mortgagor shall  diligently
         perform and observe all of the terms,  covenants and  conditions of the
         Management  Agreement  on the part of  Mortgagor  to be  performed  and
         observed to the end that all things  shall be done which are  necessary
         to keep  unimpaired  the  rights  of  Mortgagor  under  the  Management
         Agreement.  Solely in the  event  Mortgagor  elects  to  retain  such a
         Manager,  Mortgagor  agrees  to (i)  assign  to  Mortgagee  as  further
         security  for the  payment  of the  Debt  and for the  performance  and
         observance of the terms, covenants and conditions of this Mortgage, all
         the rights,  privileges and  prerogatives of Mortgagor to surrender the
         Management   Agreement  and  (ii)  notify   Mortgagee  if  the  Manager
         subcontracts  to  a  third  party  all  or  substantially  all  of  its
         management responsibilities under the Management Agreement, which third
         party  in  order  to be a  permitted  subcontractor  must  satisfy  the
         requirements set forth in Subsection 3.14(c)(i) below or be a Mortgagor
         Affiliate (as hereinafter defined). Mortgagor shall, from time to time,
         use reasonably  commercial efforts to obtain from the Manager under the
         Management  Agreement  such  certificates  of estoppel  with respect to
         compliance by Mortgagor with the terms of the  Management  Agreement as
         may be reasonably  requested by  Mortgagee.  Any  Management  Agreement
         entered into by Mortgagor  shall  provide such manager shall not assign
         or  subcontract  its  management  responsibilities  without  the  prior
         written consent of Mortgagee.

                          (c) In the event Mortgagor  elects to retain a Manager
         in accordance with Section 3.14(b) above,  Mortgagor shall be permitted
         to  enter  into a  Management  Agreement,  for  the  management  of any
         Property  without  Mortgagee's  prior written consent provided that (i)
         the Manager shall be a reputable professional management corporation or
         business  entity which has substantial  experience,  at the time of its
         engagement, in managing other properties similar in size and use as the
         subject  Property,  and some of which  properties  are  located  in the
         geographic  locality in which the subject Property is situated and (ii)
         the Management Agreement with such an independent Manager, shall at the
         time of execution be on market  terms  (including,  but not limited to,
         fees and  terminability),  and (iii)  the  Management  Agreement  shall
         obligate the Manager to operate the subject  Property at all times in a
         manner  consistent  with the manner with which  properties of a similar
         type and class are managed and  otherwise  consistent  with  prevailing
         industry standards.

                  Section 3.15 Performance of Other Agreements.  Mortgagor shall
observe and perform each and every term to be observed or performed by Mortgagor
pursuant to the terms of any  agreement  or  recorded  instrument  affecting  or
pertaining to each Property,  or given by Mortgagor to Mortgagee for the purpose
of  further   securing  an  obligation   secured  hereby  and  any   amendments,
modifications or changes thereto.

                  Section 3.16      [Intentionally Omitted].

                  Section 3.17      [Intentionally Omitted].

                  Section 3.18      [Intentionally Omitted].

                  Section  3.19  Existence.   Until  the  date  upon  which  all
Obligations  have been  satisfied  in full (or waived in writing by  Mortgagee),
Mortgagor  shall continue to maintain its status as a  Single-Purpose  Entity in
all  respects.  For  purposes  hereof,  "Single-Purpose  Entity"  shall mean the
attributes  described in Sections __ of Mortgagor's  [trust agreement] as of the
date hereof.

                  Section 3.20 Payment for Labor and  Materials.  Subject to the
terms of Section 3.5 hereof,  Mortgagor will promptly pay when due all bills and
costs for labor,  materials,  and specifically  fabricated materials incurred in
connection  with each  Property  and never  permit to exist  beyond the due date
thereof in respect of any  Property  or any part  thereof  any lien or  security
interest,  even though inferior to the liens and the security  interests hereof,
and in any event never  permit to be created or exist in respect of any Property
or any part thereof any other or additional lien or security interest other than
the liens or security interests hereof,  except for the Permitted Exceptions (as
defined below).


                   Article 4 - REPRESENTATIONS AND WARRANTIES

              Mortgagor represents and warrants to Mortgagee that:

                  Section  4.1  Warranty  of  Title.   Mortgagor  has  good  and
marketable  fee simple  title to each  Property  and has the right to  mortgage,
grant, bargain, sell, pledge, assign, warrant,  transfer and convey the same and
that Mortgagor  possesses an unencumbered fee simple absolute estate in the Land
and the Improvements and that it owns each Property free and clear of all liens,
encumbrances  and charges  whatsoever  except for those  exceptions shown in the
title  insurance  policy  insuring  the  lien of the  Mortgage  (the  "Permitted
Exceptions").  This Mortgage constitutes a first priority lien on each Property,
subject only to the  Permitted  Exceptions.  Mortgagor  shall  forever  warrant,
defend and  preserve the title and the validity and priority of the lien of this
Mortgage and shall forever warrant and defend the same to Mortgagee
against the claims of all persons  whomsoever.  The Permitted  Exceptions do not
and will not materially and adversely affect (i) the ability of Mortgagor to pay
in full the principal and interest on the Notes in a timely manner,  or (ii) the
use of any Property for the use  currently  made  thereof,  the operation of any
Property as currently being operated or the value of any Property.

                  Section 4.2      [Intentionally Omitted..]

                  Section 4.3 Legal Status and Authority.  Mortgagor (a) is duly
organized,  validly existing and in good standing under the laws of its state of
organization or incorporation; (b) is duly qualified to transact business and is
in good  standing  in the State  where each  Property  is located and each other
jurisdiction  in  which it is  required;  and (c) has all  necessary  approvals,
governmental  and  otherwise,  and full power and authority to own each Property
and  carry on its  business  as now  conducted  and  proposed  to be  conducted.
Mortgagor now has and shall continue to have the full right, power and authority
to operate and lease each Property, to encumber each Property as provided herein
and to perform all of the Other  Obligations to be performed by Mortgagor  under
the Notes, this Mortgage and the Other Security Documents.

                  Section 4.4      [Intentionally Omitted.]

                  Section 4.5  Litigation.  Except as set forth on Schedule  4.5
attached   hereto,   there  is  no  action,   suit  or   proceeding,   judicial,
administrative or otherwise  (including any condemnation or similar  proceeding)
pending or, to the best of Mortgagor's knowledge,  threatened or contemplated in
writing against, or affecting, Mortgagor or any Property. Except as specifically
noted,  all such actions  referenced  on Schedule 4.5 are covered by  insurance.
There are no judgments,  decrees or orders of any kind against  Mortgagor unpaid
of record  which  would  affect the  ability  of  Mortgagor  to comply  with its
obligations under the Notes, this Mortgage or the Other Security Documents.

                  Section 4.6      Status of Property.

                  (a) Except as set forth on Schedule 4.6(a),  no portion of any
         of the  Improvements  is located in an area identified by the Secretary
         of Housing and Urban  Development  or any successor  thereto as an area
         having special flood hazards  pursuant to the National Flood  Insurance
         Act of 1968 or the Flood  Disaster  Protection Act of 1973, as amended,
         or any successor  law, or, if located  within any such area,  Mortgagor
         has obtained and will maintain the insurance  prescribed in Section 3.3
         hereof.

                  (b)  Mortgagor   has  obtained  all  necessary   certificates,
         licenses and other approvals, governmental and otherwise, necessary for
         the  operation of each Property and the conduct of its business and all
         required  zoning,  building  code,  land use,  environmental  and other
         similar permits or approvals, all of which are in full force and effect
         as of the  date  hereof  and not  subject  to  revocation,  suspension,
         forfeiture or modification.

                  (c) Except as set forth in the structural  reports  referenced
         on Schedule 4.6(c),  each Property and the present and contemplated use
         and occupancy  thereof is in full compliance with all applicable zoning
         ordinances  (without reliance upon grandfather  provisions or adjoining
         or other properties),  building codes, land use and environmental laws,
         laws relating to the disabled (including,  but not limited to, the ADA)
         and other similar laws.

                  (d) Each  Property is serviced by all  utilities  required for
         the  current  or  contemplated  use  thereof.  All  utility  service is
         provided  by public  utilities  and each  Property  has  accepted or is
         equipped to accept such utility service.

                  (e) All public roads and streets  necessary for service of and
         access to each  Property  for the current or  contemplated  use thereof
         have been completed, are serviceable and all-weather and are physically
         and legally open for use by the public, and each Property has access to
         such public roads.

                  (f) Each Property is served by public water and sewer systems.

                  (g) Except as set forth in the structural  reports  referenced
         on Schedule  4.6(c),  to the best  knowledge of  Mortgagor  there is no
         latent or patent  structural  deficiency of any  Property.  To the best
         knowledge of Mortgagor,  each Property is free of damage and waste that
         would  materially  and adversely  affect the value of such Property and
         each  Property  is in good  repair.  Each  Property is free from damage
         caused by fire or other casualty.

                  (h) All costs and  expenses  of any and all labor,  materials,
         supplies and equipment  used in the  construction  of the  Improvements
         have been paid in full.  Subject to Mortgagor's right to contest as set
         forth in this  Mortgage,  there are no  mechanics'  or similar liens or
         claims that have been filed and recorded  for work,  labor or materials
         that  affects  any  Property  and that are or may be liens prior to, or
         coordinate with, the lien of this Mortgage.

                  (i) Except as set forth on Schedule  4.6(i)  attached  hereto,
         Mortgagor  has paid in full for, and is the owner of, all  furnishings,
         fixtures  and  equipment   (other  than  tenants'   property)  used  in
         connection  with the operation of the  Property,  free and clear of any
         and all security interests, liens or encumbrances,  except the lien and
         security interest created hereby.

                  (j) To the best  knowledge of Mortgagor,  all liquid and solid
         waste  disposal,  septic and sewer systems located on each Property are
         in a good and safe  condition  and  repair and in  compliance  with all
         Applicable Laws.

                  (k)  Except  as  may be  shown  on the  surveys  delivered  by
         Mortgagor to Mortgagee,  all Improvements lie within the boundaries and
         building  restrictions of the Land, no such Improvements  encroach upon
         easements  benefiting any Property other than encroachments that do not
         materially adversely affect the use or occupancy of any Property and no
         improvements  on  adjoining  properties  encroach  upon any Property or
         easements  benefiting the Property other than encroachments that do not
         materially  adversely affect the use or occupancy of any Property.  All
         amenities,  access routes or other items that  materially  benefit each
         Property are under direct  control of Mortgagor,  constitute  permanent
         easements  that  benefit  all or part of such  Property  or are  public
         property, and each Property by virtue of such easements or otherwise is
         contiguous to a physically open,  dedicated  all-weather public street,
         and has the necessary permits for ingress and egress.

                  (l)  There  are  no  delinquent  taxes,  ground  rents,  water
         charges,  sewer rents,  assessments  (including  assessments payable in
         future installments,  insurance premiums,  leasehold payments, or other
         outstanding charges affecting any Property.

                  Section  4.7 No Foreign  Person.  Mortgagor  is not a "foreign
person" within the meaning of Sections  1445(f)(3) of the Internal  Revenue Code
of 1986, as amended and the related Treasury Department  regulations,  including
temporary regulations.

                  Section  4.8  Separate  Tax  Lot.   Each   individual   parcel
comprising each Property is assessed for real estate tax purposes as one or more
wholly  independent  tax  lot or  lots,  separate  from  any  adjoining  land or
improvements  not  constituting a part of such lot or lots, and no other land or
improvements is assessed and taxed together with each such  individual  Property
or any portion thereof.

                  Section 4.9      ERISA Compliance.

                           (a) As of the date hereof and  throughout the term of
         this  Mortgage,  (i)  Mortgagor  is not and  will  not be an  "employee
         benefit plan" as defined in Section 3(3) of ERISA,  which is subject to
         Title I of ERISA,  and (ii) the assets of Mortgagor do not and will not
         constitute  "plan  assets"  of one or more such plans for  purposes  of
         Title I of ERISA; and

                           (b) As of the date hereof and  throughout the term of
         this  Mortgage  (i)  Mortgagor  is not and will not be a  "governmental
         plan" within the meaning of Section 3(3) of ERISA and (ii) transactions
         by or with  Mortgagor are not and will not be subject to state statutes
         applicable  to  Mortgagor  regulating   investments  of  and  fiduciary
         obligations with respect to governmental plans.

                  Section  4.10  Leases.  Except  as  shown  on the  rent  rolls
attached  hereto as Schedule 4.10, (a) Mortgagor is the sole owner of the entire
lessor's interest in the Leases;  (b) the Leases are valid and enforceable;  (c)
the terms of all  alterations,  modifications  and  amendments to the Leases are
reflected in the certified  rent roll  delivered to  Mortgagee,  (d) none of the
Rents  reserved  in the  Leases  have been  assigned  or  otherwise  pledged  or
hypothecated;  (e) none of the Rents have been  collected  for more than one (1)
month in advance (not including  security  deposits and last month's rent);  (f)
the premises  demised under the Leases have been completed and the tenants under
the Leases have  accepted  the same and have taken  possession  of the same on a
rent-paying  basis;  (g) to the best  knowledge  of  Mortgagor,  there  exist no
offsets or defenses  to the  payment of any  portion of the Rents;  (h) no Lease
contains an option to purchase, right of first refusal to purchase, or any other
similar provision,  except as approved by Mortgagee; (i) no person or entity has
any  possessory  interest in or right to occupy any  Property  except  under and
pursuant to a Lease; (j) there are no prior assignment,  pledges,  hypothecation
or other  encumbrances  of any Leases or any portion of Rents due and payable or
to become due and payable  thereunder  which are presently  outstanding and have
priority  to the  assignment  of rents set forth in this  Mortgage;  and (k) the
Property is not subject to any Lease other than the Leases described in the rent
rolls delivered to Mortgagee on or prior to the Closing Date.

                  Section 4.11 [Intentionally Omitted.]

                  Section  4.12  Business  Purposes.  The loan  evidenced by the
Notes is solely for the business purpose of Mortgagor,  and is not for personal,
family, household, or agricultural purposes.

                  Section 4.13 Taxes.  Mortgagor  has filed all federal,  state,
county,  municipal,  and city income and other tax returns required to have been
filed by it and has paid all taxes and related liabilities which have become due
pursuant  to  such  returns  or  pursuant  to any  assessments  received  by it.
Mortgagor does not know of any basis for any additional assessment in respect of
any such taxes and related liabilities for prior years.

                  Section 4.14 Mailing Address.  Mortgagor's mailing address, as
set forth in the opening  paragraph  hereof or as changed in accordance with the
provisions hereof, is true and correct.

                  Section 4.15 [Intentionally Omitted.]

                  Section 4.16 [Intentionally Omitted.]

                  Section 4.17 Illegal Activity.  No portion of the Property has
been or will be purchased with proceeds of any illegal activity.

                  Section 4.18 Trade Names.  Mortgagor  does not do any business
with respect to any Property under any trade name.

                  Section 4.19 Contracts. All contracts,  agreements,  consents,
waivers,  documents and writings of every kind or character at any time to which
the  Mortgagor is a party to be  delivered  to Mortgagee  pursuant to any of the
provisions of this Mortgage are valid and enforceable against the Mortgagor and,
to the best knowledge of Mortgagor,  are  enforceable  against all other parties
thereto,  and in all  respects  are what  they  purport  to be and,  to the best
knowledge of  Mortgagor,  to the extent that any such  writing  shall impose any
obligation  or duty on the party  thereto or  constitute  a waiver of any rights
which any such party  might  otherwise  have,  said  writing  shall be valid and
enforceable  against  said party in  accordance  with the terms,  except as such
enforcement may be limited by applicable bankruptcy, insolvency,  reorganization
or similar laws affecting the rights of creditors generally.

                  Section 4.20 [Intentionally Omitted.]

                  Section 4.21  Contingent  Liabilities.  Mortgagor has no known
material contingent liabilities.

                  Section 4.22 No Other  Obligations.  Mortgagor has no material
financial  obligations  under  any  indenture,  mortgage,  deed of  trust,  loan
agreement or other  agreement or instrument to which  Mortgagor is a party or by
which the Mortgagor or any Property is otherwise  bound,  other than obligations
incurred in the ordinary  course of the operation of the Property and other than
the obligations under this Mortgage and the Other Security Documents.

                  Section  4.23 No Other  Debt.  Mortgagor  has not  borrowed or
received other debt financing that has not been heretofore repaid in full.

                  Section 4.24 Special  Assessments.  Except as disclosed in the
title insurance policy,  there are no pending or, to the knowledge of Mortgagor,
proposed  special or other  assessments  for public  improvements  or  otherwise
affecting  any  Property,  nor to the  knowledge  of  Mortgagor,  are  there any
contemplated  improvements  to the  property  that may result in such special or
other assessments.

                  Section 4.25 [Intentionally Omitted.]

                  Section 4.26 Title  Insurance.  Each Property is covered by an
American  Land  Title  Association  mortgagee's  title  policy  in  favor of the
Mortgagee  in an amount  equal to the  Allocated  Note Amount for each  Property
insuring a valid first lien on each Property,  which is in full force and effect
in the name of the Mortgagee, subject only to the Permitted Exceptions.

                  Section  4.27  Survival.  The  foregoing  representations  and
warranties  shall survive the execution and delivery of this Mortgage  until the
Debt has been  fully  paid and  satisfied  and  Mortgagee  shall have no further
commitment to advance funds hereunder.


                      Article 5 - OBLIGATIONS AND RELIANCE

                  Section 5.1  Relationship  of  Mortgagor  and  Mortgagee.  The
relationship  between  Mortgagor  and  Mortgagee  is solely  that of debtor  and
creditor,  and  Mortgagee has no fiduciary or other  special  relationship  with
Mortgagor,  and no term or condition of any of the Notes,  this Mortgage and the
Other  Security  Documents  shall be  construed  so as to deem the  relationship
between Mortgagor and Mortgagee to be other than that of debtor and creditor.

                  Section 5.2 No Reliance on Mortgagee. The officers, principals
and (if Mortgagor is a trust)  beneficial owners of Mortgagor are experienced in
the  ownership  and  operation  of  properties  similar  to each  Property,  and
Mortgagor and Mortgagee are relying solely upon such expertise and business plan
in connection  with the ownership and operation of each  Property.  Mortgagor is
not relying on Mortgagee's  expertise,  business  acumen or advice in connection
with any Property.

                  Section 5.3      No Mortgagee Obligations.

                  (a)  Notwithstanding  the provisions of Subsections 1.1(f) and
         (1) or Section 1.2, Mortgagee is not undertaking the performance of (i)
         any obligations  under the Leases; or (ii) any obligations with respect
         to such agreements, contracts, certificates,  instruments,  franchises,
         permits, trademarks, licenses and other documents.

                  (b)  By  accepting  or  approving   anything  required  to  be
         observed,  performed or fulfilled or to be given to Mortgagee  pursuant
         to this Mortgage, the Notes or the Other Security Documents, including,
         without limitation, any officer's certificate, balance sheet, statement
         of profit and loss or other financial statement,  survey, appraisal, or
         insurance  policy,  Mortgagee  shall not be  deemed to have  warranted,
         consented   to,  or  affirmed   the   sufficiency,   the   legality  or
         effectiveness  of same, and such  acceptance or approval  thereof shall
         not  constitute  any warranty or  affirmation  with respect  thereto by
         Mortgagee.

                  Section 5.4 Reliance.  Mortgagor  recognizes and  acknowledges
that in accepting  the Notes,  this Mortgage and the Other  Security  Documents,
Mortgagee is expressly  and  primarily  relying on the truth and accuracy of the
warranties and  representations set forth in Article 4 without any obligation to
investigate any Property and  notwithstanding  any investigation of any Property
by Mortgagee;  that such reliance  existed on the part of Mortgagee prior to the
date hereof;  that the warranties and  representations are a material inducement
to the issuance of the Notes,  this Mortgage and the Other  Security  Documents;
and that the  Holders  would not be  willing to make the Loan  evidenced  by the
Notes,  this Mortgage and the Other Security  Documents and accept this Mortgage
in the absence of the warranties and representations as set forth in Article 4.


                         Article 6 - FURTHER ASSURANCES

                  Section 6.1 Recording of Mortgage,  etc.  Mortgagor  forthwith
upon the execution and delivery of this  Mortgage and  thereafter,  from time to
time, will cause this Mortgage and any of the Other Security  Documents creating
a lien or security  interest or evidencing the lien hereof upon the Property and
each instrument of further assurance to be filed, registered or recorded in such
manner and in such  places as may be  required  by any  present or future law in
order to publish notice of and fully to protect and perfect the lien or security
interest hereof upon, and the interest of Mortgagee in, the Property.  Mortgagor
will pay all taxes,  filing,  registration  or recording  fees, and all expenses
incident to the preparation,  execution,  acknowledgment and/or recording of the
Notes,  this  Mortgage,  the  Other  Security  Documents,  any note or  mortgage
supplemental  hereto,  any security  instrument with respect to the Property and
any instrument of further  assurance,  and any  modification or amendment of the
foregoing documents, and all federal, state, county and municipal taxes, duties,
imposts,  assessments  and  charges  arising  out of or in  connection  with the
execution and delivery of this Mortgage,  any mortgage  supplemental hereto, any
security  instrument  with respect to the Property or any  instrument of further
assurance, and any modification or amendment of the foregoing documents,  except
where prohibited by law so to do.

                  Section 6.2 Further Acts, etc.  Mortgagor will, at the cost of
Mortgagor,  and without  expense to  Mortgagee,  do,  execute,  acknowledge  and
deliver  all  and  every  such  further  acts,  deeds,  conveyances,  mortgages,
assignments,  notices of  assignments,  transfers  and  assurances  as Mortgagee
shall,  from  time  to  time,  reasonably  require,  for  the  better  assuring,
conveying,  assigning,  transferring, and confirming unto Mortgagee the property
and rights hereby  mortgaged,  granted  bargained,  sold,  conveyed,  confirmed,
pledged, assigned,  warranted and transferred or intended now or hereafter so to
be, or which Mortgagor may be or may hereafter  become bound to convey or assign
to Mortgagee,  or for carrying out the intention or facilitating the performance
of the terms of this  Mortgage  or for filing,  registering  or  recording  this
Mortgage,  or for complying with all Applicable Laws in connection with the Debt
or any document  evidencing  or securing the Debt.  Mortgagor,  on demand,  will
execute and deliver one or more financing statements, chattel mortgages or other
instruments,  to evidence more effectively the security interest of Mortgagee in
the Property.  Mortgagor  grants to Mortgagee an  irrevocable  power of attorney
coupled  with  an  interest  for  the  purpose  of  performing  any  and  all of
Mortgagor's  obligations  under this Section 6.2 in the event Mortgagor fails to
comply with the terms of this Section 6.2 within ten (10) days of any request by
Mortgagee.

                  Section 6.3 Changes in Tax, Debt, Credit and Documentary Stamp
                                Laws.

                  (a) If any law is enacted or adopted or amended after the date
         of this Mortgage  which deducts the Debt from the value of any Property
         for the purpose of taxation or which imposes a tax,  either directly or
         indirectly,  on the  Debt  or  Mortgagee's  interest  in the  Property,
         Mortgagor  will pay the tax, with interest and  penalties  thereon,  if
         any. If Mortgagee  is advised by counsel  chosen by it that the payment
         of tax by  Mortgagor  would be  unlawful  or  taxable to  Mortgagee  or
         unenforceable  or  provide  the  basis for a  defense  of  usury,  then
         Mortgagee  shall  have the  option by  written  notice of not less than
         ninety  (90) days to  declare  that  portion  of the Debt  equal to the
         Release Price (as  hereinafter  defined) for such Property  immediately
         due and payable.

                  (b)  Mortgagor  will not claim or demand or be entitled to any
         credit or  credits  on account of the Debt for any part of the Taxes or
         Other Charges assessed against any Property,  or any part thereof,  and
         no deduction shall otherwise be made or claimed from the assessed value
         of any Property,  or any part thereof,  for real estate tax purposes by
         reason of this Mortgage or the Debt. If such claim, credit or deduction
         shall be required by law,  Mortgagee shall have the option,  by written
         notice  of not  less  than  ninety  (90)  days,  to  declare  the  Debt
         immediately due and payable.

                  (c) If at any time the  United  States of  America,  any State
         thereof or any  subdivision of any such State shall require  revenue or
         other stamps to be affixed to the Notes,  this Mortgage,  or any of the
         Other Security Documents or impose any other tax or charge on the same,
         Mortgagor will pay for the same,  with interest and penalties  thereon,
         if any.

                  Section 6.4 Estoppel  Certificates.  At Mortgagee's reasonable
request,  Mortgagor  shall use  commercially  reasonable  efforts  to deliver to
Mortgagee duly executed  estoppel  certificates  from any one or more lessees as
required by Mortgagee  and, to the extent such estoppel  certificates  have been
previously  received by  Mortgagee,  duly  executed  updated  landlord  estoppel
certificates,  attesting to such facts  regarding  the Leases as  Mortgagee  may
reasonably  require,  including,  but not limited to,  attestations  that to the
extent applicable each Lease covered thereby is in full force and effect with no
defaults  thereunder on the part of any party,  that none of the Rents have been
paid more than one month in  advance,  and that the lessee  claims no defense or
offset  against the full and timely  performance  of its  obligations  under the
Lease.

                  Section  6.5  Flood  Insurance.   After  Mortgagee's  request,
Mortgagor  shall deliver  evidence  satisfactory to Mortgagee that no portion of
the  Improvements  is situated in a federally  designated  "special flood hazard
area" or, if located with such area,  Mortgagor  shall  maintain  the  insurance
prescribed in Section 3.3 hereof.

                  Section 6.6 Splitting of Mortgage. This Mortgage and the Notes
shall, at any time until the same shall be fully paid and satisfied, at the sole
election  of  Mortgagee,  be split or divided  into two or more notes and two or
more  security  instruments,  each of which  shall cover all or a portion of the
Property to be more particularly described therein. To that end, Mortgagor, upon
written request of Mortgagee,  shall execute,  acknowledge and deliver, or cause
to be  executed,  acknowledged  and  delivered by the then owner of the affected
Property,  to Mortgagee  and/or its designee or designees  substitute  notes and
security  instruments in such principal  amounts,  aggregating not more than the
then unpaid principal amount of this Mortgage, and containing terms,  provisions
and clauses similar to those contained  herein and in the Notes,  and such other
documents and instruments as may be reasonably required by Mortgagee.

                  Section  6.7  Replacement   Documents.   Upon  receipt  of  an
affidavit  of an officer of  Mortgagee  as to the loss,  theft,  destruction  or
mutilation of the Notes or any Other  Security  Document  which is not of public
record, and, in the case of any such mutilation, upon surrender and cancellation
of such Notes or Other Security Document, Mortgagor will issue, in lieu thereof,
a replacement  Notes or Other  Security  Document,  dated the date of such lost,
stolen,  destroyed or  mutilated  Notes or Other  Security  Document in the same
principal amount thereof, otherwise of like tenor and shall provide that it is a
replacement  instrument  and that such lost,  stolen or destroyed  instrument is
deemed null and void.


                       Article 7 - DUE ON SALE/ENCUMBRANCE

                  Section 7.1 Mortgagee  Reliance.  Mortgagor  acknowledges that
Mortgagee  has examined and relied on the  experience of Mortgagor in owning and
operating properties such as the Property in agreeing to make the Loan, and will
continue  to rely  on  Mortgagor's  ownership  of each  Property  as a means  of
maintaining the value of such Property as security for repayment of the Debt and
the performance of the Other Obligations.  Mortgagor acknowledges that Mortgagee
has a valid interest in  maintaining  the value of each Property so as to ensure
that,  should Mortgagor  default in the repayment of the Debt or the performance
of the Other Obligations, Mortgagee can recover the Debt by a sale of any or all
of the Property.

                  Section 7.2 No Sale/Encumbrance. Except to the extent provided
in Article 14 hereof, Mortgagor agrees that Mortgagor shall not (i) sell convey,
mortgage,  grant, bargain,  encumber,  pledge, assign, or otherwise transfer any
Property  or any part hereof or permit any  Property  or any part  thereof to be
sold, conveyed, mortgaged, granted, bargained, encumbered, pledged, assigned, or
otherwise transferred,  (ii) permit any owner of a beneficial ownership interest
in any  Property  to  transfer  such  interest,  whether by  transfer  of stock,
partnership  interest or other beneficial  interest in any entity, or otherwise,
except the transfer of the stock of Mortgagor's  parent company,  Value Property
Trust, provided, that, such transfer(s) do not result in a Change in Control (as
defined in the Indenture) or (iii) sell,  assign,  convey,  transfer,  mortgage,
encumber,  grant a security  interest in, or  otherwise  dispose of any legal or
beneficial  ownership  interest in Mortgagor,  or permit any owner of a legal or
beneficial interest in Mortgagor to do the same.

                  Section  7.3  Sale/Encumbrance  Defined.  A sale,  conveyance,
mortgage, grant, bargain,  encumbrance,  pledge,  assignment, or transfer within
the meaning of this Article 7 shall be deemed to include, but not be limited to,
(a) an installment sales agreement wherein Mortgagor agrees to sell any Property
or any part thereof for a price to be paid in installments; and (b) an agreement
by Mortgagor  leasing all or a  substantial  part of any 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,  Mortgagor's  right,  title
and interest in and to any Leases or any Rents.

                  Section  7.4  Mortgagee's  Rights.   Mortgagee  shall  not  be
required to demonstrate  any actual  impairment of its security or any increased
risk of default  hereunder  in order to  declare  the Debt  immediately  due and
payable  upon  Mortgagor's   sale,   conveyance,   mortgage,   grant,   bargain,
encumbrance, pledge, assignment, or transfer of any Property in contravention of
the terms hereof without  Mortgagee's  consent.  This  provision  shall apply to
every  sale,  conveyance,   mortgage,  grant,  bargain,   encumbrance,   pledge,
assignment,  or transfer of any Property regardless of whether voluntary or not,
or whether or not  Mortgagee  has  consented to any previous  sale,  conveyance,
mortgage, grant, bargain,  encumbrance,  pledge,  assignment, or transfer of any
Property.


                             Article 8 - PREPAYMENT

                  Section 8.1 Prepayment. The Debt may be prepaid only in strict
accordance with the express terms and conditions of the Note.


                               Article 9 - DEFAULT

                  Section 9.1 Events of Default.  The  occurrence  of any one or
more of the following events shall constitute an "Event of Default":

                  (a) if a  violation  of Article 7 or Section  3.19  hereof has
         occurred and is continuing;

                  (b) subject to the terms of Section 3.5 hereof,  if any of the
         Taxes or Other  Charges  is not paid  when the same is due and  payable
         except  to the  extent  sums  sufficient  to pay such  Taxes  and Other
         Charges have been deposited with Mortgagee in accordance with the terms
         of this  Mortgage and such  amount(s)  (together  with any late charges
         and/or  interest and  penalties)  remain  unpaid for a period of thirty
         (30) days from the date such amounts became delinquent;

                  (c) if the Policies are not kept in full force and effect,  or
         if the Policies are not delivered to Mortgagee  within ten (10) days of
         request or Mortgagor has not delivered  within ten (10) days of request
         evidence of the renewal of the Policies thirty (30) days prior to their
         expiration as provided in Section 3.3(b);

                  (d) if any  Property  is  subject  to  actual  waste  and such
         occurrence  has a material  adverse effect (in  Mortgagee's  reasonable
         judgment) on the use, value or operation of such Property;

                  (e) if Mortgagor  shall be in default after the  expiration of
         any  applicable  cure period under any other  mortgage,  deed of trust,
         deed to secure debt or other  security  agreement  covering any part of
         any parcel of Land or any Improvements;

                  (f)  subject  to the  terms  of  Section  3.5  hereof,  if the
         Property becomes subject to any mechanic's, materialman's or other lien
         other than a lien for local real estate taxes and  assessments not then
         due and payable and the lien shall  remain  undischarged  of record (by
         payment, bonding or otherwise) for a period of thirty (30) days;

                  (g) subject to the terms of Section 3.5 hereof, if any federal
         tax lien is filed  against  Mortgagor  or the  Property and same is not
         discharged of record within thirty (30) days after same is filed;

                  (h)  if an  Event  of  Default  occurs  under  the  Note,  the
         Indenture,  the Note  Purchase  Agreement or any of the Other  Security
         Documents; or

                  (i) if for more  than  thirty  (30)  days  after  notice  from
         Mortgagee  or such  shorter  time period as provided in the Note,  this
         Mortgage or the Other Security  Documents,  Mortgagor shall continue to
         be in default  under any other  term,  covenant  or  condition  of this
         Mortgage,  provided  that if such default  cannot  reasonably  be cured
         within such thirty (30) day period or such shorter time as provided for
         in  the  Note,  this  Mortgage  or the  Other  Security  Documents  and
         Mortgagor  shall have commenced to cure such default within such thirty
         (30) day period or such shorter time as provided for in the Note,  this
         Mortgage or the Other  Security  Documents and  thereafter  diligently,
         continuously and  expeditiously  proceeds to cure the same, such thirty
         (30) day period or such shorter time as provided for in the Note,  this
         Mortgage or the Other Security  Documents shall be extended for so long
         as it shall  require  Mortgagor  in the exercise of due  diligence,  in
         Mortgagee's reasonable judgment, to cure such default.

                  Section 9.2 Default Interest. Mortgagor does hereby agree that
upon the  occurrence  of an Event of  Default,  Mortgagee  shall be  entitled to
receive  and  Mortgagor  shall  pay  interest  on the  entire  principal  amount
outstanding  of the  Notes in  accordance  with the  terms of the  Notes and the
Indenture.  Interest  calculated at the Default Rate shall be added to the Debt,
and shall be deemed secured by this Mortgage. This clause, however, shall not be
construed  as an agreement or privilege to extend the date of the payment of the
Debt,  nor as a waiver of any other  right or remedy  accruing to  Mortgagee  by
reason of the occurrence of any Event of Default.


                        Article 10 - RIGHTS AND REMEDIES

                  Section 10.1  Remedies.  Upon the  occurrence  of any Event of
Default but subject to the terms of Article 5 of the Indenture, Mortgagor agrees
that  Mortgagee  may take such  action,  without  notice or demand,  as it deems
advisable to protect and enforce its rights against  Mortgagor and in and to any
Property,  including,  but not limited to, the following actions,  each of which
may be  pursued  concurrently  or  otherwise,  at such time and in such order as
Mortgagee may determine, in its sole discretion,  without impairing or otherwise
affecting the other rights and remedies of Mortgagee:

                  (a) declare the entire unpaid Debt to be  immediately  due and
         payable in accordance with the terms of the Indenture;

                  (b)  institute  proceedings,  judicial or  otherwise,  for the
         complete foreclosure of this Mortgage under any applicable provision of
         law in which case the Property or any interest  therein may be sold for
         cash or upon credit in one or more  parcels or in several  interests or
         portions and in any order or manner;

                  (c)  with  or  without  entry,  to the  extent  permitted  and
         pursuant  to the  procedures  provided  by  applicable  law,  institute
         proceedings  for  the  partial  foreclosure  of this  Mortgage  for the
         portion of the Debt then due and  payable,  subject  to the  continuing
         lien and security interest of this Mortgage for the balance of the Debt
         not then due, unimpaired and without loss of priority;

                  (d) sell  for cash or upon  credit  any  Property  or any part
         thereof and all estate,  claim,  demand,  right,  title and interest of
         Mortgagor therein and rights of redemption  thereof,  pursuant to power
         of sale or otherwise, at one or more sales, as an entity or in parcels,
         at such time and place,  upon such terms and after such notice  thereof
         as may be required or permitted by law;

                  (e) institute an action,  suit or proceeding in equity for the
         specific performance of any covenant,  condition or agreement contained
         herein, in the Notes or in the Other Security Documents;

                  (f) recover  judgment on the Notes  either  before,  during or
         after any proceedings for the enforcement of this Mortgage or the Other
         Security Documents;

                  (g)  apply  for  the  appointment  of  a  receiver,   trustee,
         liquidator or  conservator  of any  Property,  without  notice,  unless
         required by law,  and without  regard for the  adequacy of the security
         for the Debt and without regard for the solvency of Mortgagor or of any
         person, firm or other entity liable for the payment of the Debt;

                  (h) subject to any  applicable  law,  the  license  granted to
         Mortgagor  under  Section  1.2  shall   automatically  be  revoked  and
         Mortgagee  may enter  into or upon any or all of the  Property,  either
         personally  or by its agents,  nominees  or  attorneys  and  dispossess
         Mortgagor and its agents and servants therefrom,  without liability for
         trespass,  damages or otherwise and exclude Mortgagor and its agents or
         servants wholly  therefrom,  and take possession of all books,  records
         and  accounts  relating  thereto  and  Mortgagor  agrees  to  surrender
         possession  of the Property and of such books,  records and accounts to
         Mortgagee upon demand,  and thereupon  Mortgagee may (i) use,  operate,
         manage, control, insure,  maintain,  repair, restore and otherwise deal
         with all and  every  part of any  Property  and  conduct  the  business
         thereat in accordance with the standards  imposed on Mortgagor  herein;
         (ii) complete any  construction on the Property in such manner and form
         as  Mortgagee  deems  advisable;  (iii)  make  alterations,  additions,
         renewals,  replacements  and  improvements to or on any Property to the
         extent that such action, in Mortgagee's reasonable judgment,  increases
         the overall value of such Property; (iv) exercise all rights and powers
         of  Mortgagor  with  respect  to any  Property,  whether in the name of
         Mortgagor or otherwise,  including,  without  limitation,  the right to
         make, cancel,  enforce or modify Leases,  obtain and evict tenants, and
         demand,  sue for,  collect and receive  all Rents of the  Property  and
         every part  thereof;  (v)  require  Mortgagor  to vacate and  surrender
         possession  of  any or all of the  Property  to  Mortgagee  or to  such
         receiver and, in default  thereof,  Mortgagor may be evicted by summary
         proceedings  or otherwise;  and (vi) apply the receipts from any or all
         of the Property to the payment of the Debt, in such order, priority and
         proportions as Mortgagee shall deem  appropriate in its sole discretion
         after deducting therefrom all expenses (including reasonable attorneys'
         fees) actually incurred in connection with the aforesaid operations and
         all amounts  necessary to pay the Taxes,  Other Charges,  insurance and
         other  expenses in connection  with the  Property,  as well as just and
         reasonable  compensation  for the services of  Mortgagee,  its counsel,
         agents and employees:

                  (i)  exercise  any and all  rights and  remedies  granted to a
         secured  party  upon  default  under  the  Uniform   Commercial   Code,
         including,  without  limiting the generality of the foregoing:  (i) the
         right to take possession of the Personal  Property or any part thereof,
         and to take such other measures as Mortgagee may deem necessary for the
         care,  protection and preservation of the Personal  Property,  and (ii)
         request  Mortgagor at its expense to assemble the Personal Property and
         make it available to Mortgagee  at a  convenient  place  acceptable  to
         Mortgagee.  Any notice of sale, disposition or other intended action by
         Mortgagee  with respect to the Personal  Property  sent to Mortgagor in
         accordance  with the provisions  hereof at least ten (10) days prior to
         such  action,  shall  constitute   commercially  reasonable  notice  to
         Mortgagor;

                  (j) apply any sums then  deposited in the Escrow Fund, if any,
         and any  other  sums  held in  escrow  or  otherwise  by  Mortgagee  in
         accordance  with  the  terms of this  Mortgage  or any  Other  Security
         Document  to the  payment  of the  following  items in any order in its
         uncontrolled discretion:

                           (i)     Taxes and Other Charges;

                           (ii)    Insurance Premiums;

                           (iii)   Operating   Expenses   (as   defined  in  the
                                   Indenture)

                           (iv)    Interest on the unpaid  principal  balance of
                                   the Note;

                           (v)     Amortization of the unpaid principal  balance
                                   of the Note; and

                           (vi)    All other sums payable  pursuant to the Note,
                                   this   Mortgage   and  the   Other   Security
                                   Documents,   including   without   limitation
                                   advances  made by  Mortgagee  pursuant to the
                                   terms of this Mortgage;

                  (k) in connection with a foreclosure sale or other disposition
         of any Property,  surrender the Policies maintained pursuant to Article
         3 hereof,  collect the unearned  Insurance Premiums and apply such sums
         as a credit on the Debt in such priority and proportion as Mortgagee in
         its  discretion  shall  deem  proper,  and  in  connection   therewith,
         Mortgagor  hereby  appoints  Mortgagee  as agent  and  attorney-in-fact
         (which is coupled with an interest and is  therefore  irrevocable)  for
         Mortgagor to collect such Insurance Premiums;

                  (l)     pursue such other remedies as Mortgagee may have under
         applicable law; and

                  (m)  apply  the  undisbursed   balance  of  any  Net  Proceeds
         Deficiency  deposit,  together with interest thereon, to the payment of
         the Debt in such order,  priority and  proportions  as Mortgagee  shall
         deem to be appropriate in its discretion.

In the event of a sale, by  foreclosure,  power of sale,  or otherwise,  of less
than all of the Property,  this Mortgage  shall  continue as a lien and security
interest on the remaining portion of the Property unimpaired and without loss of
priority.

                  Section  10.2  Application  of Proceeds.  The purchase  money,
proceeds and avails of any disposition of any Property,  or any part thereof, or
any other sums  collected by Mortgagee  pursuant to this Article and pursuant to
the Indenture, the Note, this Mortgage or the Other Security Documents, shall be
applied by Mortgagee as provided in Section 5.10 of the Indenture.

                  Section 10.3 Right to Cure  Defaults.  Upon the  occurrence of
any Event of Default,  Mortgagee  may, but without any  obligation  to do so and
without  notice to or demand on Mortgagor and without  releasing  Mortgagor from
any obligation hereunder,  make or do the same in such manner and to such extent
as Mortgagee  may deem  necessary to protect the security  hereof.  Mortgagee is
authorized to enter upon the Property for such  purposes,  or appear in, defend,
or bring any action or  proceeding to protect its interest in the Property or to
foreclose  this Mortgage or collect the Debt,  and the cost and expense  thereof
(including  reasonable  attorneys'  fees to the extent  permitted by law),  with
interest as provided in this  Section  10.3,  shall  constitute a portion of the
Debt and shall be due and payable to Mortgagee  upon demand.  All such costs and
expenses  actually  incurred by Mortgagee in remedying  such Event of Default or
such failed payment or act or in appearing in,  defending,  or bringing any such
action or proceeding  shall bear  interest at the Default  Rate,  for the period
after notice from  Mortgagee  that such cost or expense was incurred and paid by
Mortgagee  to the date of payment  to  Mortgagee.  All such  costs and  expenses
incurred by Mortgagee  together with interest thereon  calculated at the Default
Rate shall be deemed to  constitute a portion of the Debt and be secured by this
Mortgage  and the Other  Security  Documents  and shall be  immediately  due and
payable upon demand by Mortgagee therefor.

                  Section 10.4 Actions and Proceedings.  Mortgagee has the right
to appear in and defend any action or  proceeding  brought  with  respect to the
Property  and to bring any  action or  proceeding,  in the name and on behalf of
Mortgagor,  which  Mortgagee,  in its  discretion,  decides should be brought to
protect its interest in the Property.  Mortgagee  shall notify  Mortgagor of the
pendency of any such action.

                  Section 10.5 Recovery of Sums  Required to Be Paid.  Mortgagee
shall have the right from time to time to take action to recover any sum or sums
which  constitute a part of the Debt as the same become due,  without  regard to
whether or not the balance of the Debt shall be due,  and without  prejudice  to
the right of  Mortgagee  thereafter  to bring an action of  foreclosure,  or any
other action,  for a default or defaults by Mortgagor  existing at the time such
earlier action was commenced.

                  Section 10.6 Examination of Books and Records.  Mortgagee, its
respective agents, accountants and attorneys shall have the right to examine, at
Mortgagee's  expense,  the  records,  books,  management  and  other  papers  of
Mortgagor and its affiliates  which reflect upon their financial  condition,  at
the  Property  or at  any  office  regularly  maintained  by,  Mortgagor  or its
affiliates  where the books and records are  located.  Mortgagee  and its agents
shall have the right to make copies and extracts from the foregoing  records and
other papers. In addition,  Mortgagee,  its respective  agents,  accountants and
attorneys shall have the right, upon two (2) Business Days' notice to Mortgagor,
to examine,  copy and audit,  at Mortgagee's  expense,  the books and records of
Mortgagor and its affiliates pertaining to the income, expenses and operation of
the Property during reasonable  business hours at any office of Mortgagor or its
affiliates  where the books and  records  are located in a manner that shall not
materially  interfere with Mortgagor's  business.  This Section 10.6 shall apply
throughout  the term of the Notes and  without  regard  to  whether  an Event of
Default has occurred or is continuing; provided, further and notwithstanding the
foregoing  to the  contrary,  that if an Event of Default  has  occurred  and is
continuing,  the  examination(s),  audits and copying conducted pursuant to this
Section 10.6 shall be at Mortgagor's sole cost and expense and shall not require
prior notice.

                  Section 10.7      Other Rights, etc.

                  (a) The failure of Mortgagee to insist upon strict performance
         of any term  hereof  shall  not be deemed to be a waiver of any term of
         this  Mortgage.   Mortgagor   shall  not  be  relieved  of  Mortgagor's
         obligations  hereunder  by reason of (i) the  failure of  Mortgagee  to
         comply with any request of  Mortgagor  to take any action to  foreclose
         this Mortgage or otherwise  enforce any of the provisions  hereof or of
         the Notes or the Other Security Documents, (ii) the release, regardless
         of consideration,  of the whole or any part of the Property;  or of any
         person  liable  for the  Debt or any  portion  thereof,  or  (iii)  any
         agreement or stipulation by Mortgagee  extending the time of payment or
         otherwise  modifying  or  supplementing  the  terms of the  Note,  this
         Mortgage or the Other Security Documents.

                  (b) It is  agreed  that  the  risk of loss  or  damage  to the
         Property  is on  Mortgagor,  and  Mortgagee  shall  have  no  liability
         whatsoever  for  decline  in  value of the  Property,  for  failure  to
         maintain the Policies, or for failure to determine whether insurance in
         force is  adequate  as to the amount of risks  insured.  Possession  by
         Mortgagee  shall not be deemed an election of judicial  relief,  if any
         such possession is requested or obtained,  with respect to any Property
         or collateral not in Mortgagee's possession.

                  (c)  Mortgagee  may take  action to recover  the Debt,  or any
         portion thereof, or to enforce any covenant hereof without prejudice to
         the right of Mortgagee  thereafter  to  foreclose  this  Mortgage.  The
         rights of Mortgagee under this Mortgage shall be separate, distinct and
         cumulative  and none  shall be given  effect  to the  exclusion  of the
         others.  No act of  Mortgagee  shall be  construed  as an  election  to
         proceed  under any one  provision  herein to the exclusion of any other
         provision. Mortgagee shall not be limited exclusively to the rights and
         remedies  herein stated but shall be entitled to every right and remedy
         now or hereafter afforded at law or in equity.

                  Section  10.8 Right to Release  Any  Portion of the  Property.
Mortgagee  may release any portion of the  Property  for such  consideration  as
Mortgagee may require without,  as to the remainder of the Property,  in any way
impairing or affecting the lien or priority of this  Mortgage,  or improving the
position of any  subordinate  lienholder  with  respect  thereto,  except to the
extent  that the  obligations  hereunder  shall have been  reduced by the actual
monetary consideration,  if any, received by Mortgagee for such release, and may
accept by assignment, pledge or otherwise any other property in place thereof as
Mortgagee  may  require  without  being  accountable  for so doing to any  other
lienholder.  This Mortgage shall continue as a lien and security interest in the
remaining portion of the Property.

                  Section  10.9  Right of  Entry.  Upon two (2)  Business  Days'
notice to Mortgagor,  Mortgagee and its agents shall have the right to enter and
inspect any Property at all reasonable times, including, without limitation, the
right to enter and inspect in order to conduct an  appraisal  of any Property at
Mortgagee's  expense.  This Section 10.9 shall apply  throughout the term of the
Notes and  without  regard to  whether an Event of Default  has  occurred  or is
continuing; provided, further and notwithstanding the foregoing to the contrary,
that if an Event of Default has occurred and is  continuing,  Mortgagee  and its
agents shall not be required to give Mortgagor  notice before  exercising  their
right of entry  pursuant to this Section 10.9.  Mortgagee  shall use  reasonable
efforts  to not  interfere  with  the  use  and  operation  of any  Property  in
connection with the exercise of its rights under this section.


                       Article 11 - ENVIRONMENTAL HAZARDS

                  Section 11.1  Environmental  Representations  and  Warranties.
Except as may be disclosed in those certain  environmental  reports  obtained by
Mortgagor in connection with the Property and referenced on Schedule 11 attached
hereto  and  based  on  Environmental  Laws  in  effect  as of the  date of this
Mortgage, Mortgagor hereby represents and warrants as follows:

                  (a) there are not now, and, to the best of Mortgagor's  actual
         knowledge,  never have been, Hazardous Substance (defined below) not in
         compliance with the Environmental  Laws (defined below) nor underground
         storage tanks at, in, on, or under any Property not in compliance  with
         the Environmental Laws;

                  (b) there are no present or, to the best of Mortgagor's actual
         knowledge,  past or threatened (in writing) Releases (defined below) of
         Hazardous  Substances at, in, on, under,  or from any Property,  except
         where such Releases are both (i) in compliance  with the  Environmental
         Laws and (ii) are not reasonably likely to require Remediation;

                  (c) to the best of Mortgagor's  actual knowledge,  there is no
         written threat of any Release of Hazardous  Substances migrating to any
         Property;

                  (d) there is no present or, to the best of Mortgagor's  actual
         knowledge,  past  non-compliance  with the  Environmental  Laws or with
         permits issued pursuant thereto,  in connection with any Property,  and
         there are currently,  no circumstances that may be reasonably  expected
         to prevent or interfere with such compliance in the future;

                  (e)  in  connection  with  any  Property,  Mortgagor  has  not
         received any written notice from any person or entity  (including,  but
         not limited to, a governmental  entity) of possible  liability relating
         to (i) the presence of Hazardous Substances or for Remediation (defined
         below)  of  Hazardous   Substances,   (ii)   non-compliance   with  any
         Environmental  Law,  or  any  actual  or  potential  administrative  or
         judicial proceedings in connection with any of the foregoing;

                  (f) to Mortgagor's actual knowledge,  none of the Property (i)
         is listed or proposed  for  listing on the  National  Priorities  List,
         CERCLIS, or any analogous list maintained by any governmental entity of
         sites that may require investigation or cleanup, (ii) is the subject of
         any investigation or cleanup, or is or has been the subject of a CERCLA
         Section  104(e)  notice,  or (iii) is  subject to any  restrictions  on
         ownership,  occupancy,  use, or transferability under any Environmental
         Law;

                  (g) Mortgagor has not received any written notice of potential
         liability with respect to any site other than the Property arising from
         Hazardous  Substances  generated,  stored,  treated,  disposed  of,  or
         transported at or from the Property; and

                  (h)  Mortgagor  has  provided to  Mortgagee,  in writing,  all
         information  in its possession  and of which  Mortgagor  knows to exist
         relating to the environmental conditions at, in, on, under, or from any
         Property.

                  The  term   "Environmental   Indemnified   Parties"   includes
Mortgagee,  the Holders,  any person or entity who is or will have been involved
in the  origination  of the Loan,  any person or entity who is or will have been
involved in the  servicing  of the Loan,  any person or entity in whose name the
encumbrance created by this Mortgage is or will have been recorded,  persons and
entities who may hold or acquire or will have held a full or partial interest in
the Loan  (custodians,  trustees and other  fiduciaries  who hold or have held a
full or partial  interest in the Loan for the benefit of third  parties) as well
as  the  respective  directors,  officers,  shareholders,  partners,  employees,
agents,  servants,  representatives,  contractors,  subcontractors,  affiliates,
subsidiaries,  participants,  any  successors  and assigns of any and all of the
foregoing  (including,  but not limited to, any other person or entity who holds
or acquires or will have held a participation  or other full or partial interest
in the Loan or any Property,  whether  during the term of the Loan or as part of
or following a foreclosure  of the Loan and  including,  but not limited to, any
successors  by merger,  consolidation  or  acquisition  of all or a  substantial
portion of Mortgagee's assets and business).

                  The term  "Environmental  Laws"  means any  present and future
federal, state and local laws, statutes,  ordinances,  rules,  regulations,  any
judicial or administrative  interpretations  thereof  (including any judicial or
administrative order, consent, decree or judgment),  and common law, relating to
protection of human health or the environment, relating to Hazardous Substances,
relating to liability for or costs of  Remediation  or prevention of Releases of
Hazardous  Substances  or relating to liability  for or costs of other actual or
threatened danger to the environment,  and includes,  but is not limited to, the
following  statutes,  as  amended,  and  any  regulations  promulgated  pursuant
thereto,  and any  state  or  local  statutes,  ordinances,  rules,  regulations
addressing   similar   issues:   the   Comprehensive   Environmental   Response,
Compensation and Liability Act ("CERCLA");  the Emergency Planning and Community
Right-to-Know  Act; the Hazardous  Substances  Transportation  Act; the Resource
Conservation  and  Recovery  Act  (including,  but not  limited  to,  Subtitle I
relating to underground  storage tanks); the Solid Waste Disposal Act; the Clean

Water  Act;  the  Clean Air Act;  the Toxic  Substances  Control  Act;  the Safe
Drinking  Water Act; the  Occupational  Safety and Health Act; the Federal Water
Pollution Control Act; the Federal  Insecticide,  Fungicide and Rodenticide Act;
the Endangered Species Act; the National Environmental Policy Act; and the River
and Harbors  Appropriation Act; any law conditioning transfer of property upon a
negative  declaration  or other  approval  of a  governmental  authority  of the
environmental  condition of the  property;  any law  requiring  notification  or
disclosure of Releases of Hazardous Substances or other environmental  condition
of any Property to any governmental authority or other person or entity, whether
or not in connection with transfer of title to or interest in property;  and any
law  relating to  nuisance,  trespass or other  causes of action  related to any
Property.

                  The term "Environmental Losses" includes any losses,  damages,
costs, fees, expenses, claims, suits, judgments, awards, liabilities (including,
but not limited to, strict  liabilities),  obligations,  debts,  diminutions  in
value, fines, penalties, charges, costs of Remediation (whether or not performed
voluntarily),  amounts paid in  settlement,  consequential  damages,  litigation
costs,  reasonable  attorneys'  fees,  reasonable  engineers'  fees,  reasonable
environmental  consultants' fees, and reasonable investigation costs (including,
but not limited to, costs for  sampling,  testing and  analysis of soil,  water,
air,  building  materials,  and other  materials and  substances  whether solid,
liquid,  or gas),  of whatever  kind or nature,  and whether or not  incurred in
connection with any judicial or  administrative  proceedings,  actions,  claims,
suits, judgments, or awards. The term "reasonable",  as used in this definition,
shall only be construed to determine  whether the costs  incurred are reasonable
given  the  particular  scope  of work  required  by  Environmental  Indemnified
Parties.

                  The term "Hazardous  Substances" includes,  but is not limited
to, any and all substances (whether solid,  liquid, or gas) defined,  listed, or
otherwise  regulated under the Environmental Laws, or for which liability may be
incurred under the Environmental Laws, including,  but not limited to, hazardous
wastes, hazardous substances, hazardous materials, toxic substances, pollutants,
contaminants, petroleum and petroleum products, asbestos and asbestos-containing
materials,   polychlorinated  biphenyls,  lead,  radon,  radioactive  materials,
flammables, and explosives.

                  The  term  "Legal  Action"  means  any  claim,  action,  suit,
proceeding or investigation, whether administrative or judicial in nature.

                  The term  "Release"  with respect to any  Hazardous  Substance
includes,  but is not limited to, any  release,  deposit,  discharge,  emission,
leaking, leaching,  spilling, seeping, migrating,  injecting,  pumping, pouring,
emptying,   escaping,   dumping,  disposing,  or  other  movement  of  Hazardous
Substances.

                  The term  "Remediation"  includes  but, is not limited to, any
response,  remedial,  removal,  or corrective  action; any activity to clean up,
detoxify, decontaminate, contain or otherwise remediate any Hazardous Substance;
any actions to prevent, cure or mitigate any Release of any Hazardous Substance;
any action to comply  with any  Environmental  Laws or with any  permits  issued
pursuant thereto; any inspection, investigation,  study, monitoring, assessment,
audit,  sampling  and  testing,  laboratory  or  other analysis,  or  evaluation
relating to any Hazardous Substances or to anything referred to in Article 12.

                  Section 11.2 Environmental Covenants.  Mortgagor covenants and
agrees that:

                  (a) all uses and operations on or of each Property, whether by
         Mortgagor or its tenants,  lessees,  contractors,  licensees,  business
         invitees,  agents,  or any other  person or  entity  lawfully  using or
         operating on the Property shall be in compliance with the Environmental
         Laws;

                  (b) (i) it will not engage in actions or  omissions  that will
         result in a Release of Hazardous  Substances at, in, on, under, or from
         any Property, except for such Releases that are both in compliance with
         the  Environmental  Laws and that are not reasonably  likely to require
         Remediation;  (ii) it will make its best  efforts  to  ensure  that any
         other person  using or  operating  on any  Property  will not engage in
         actions  or  omissions  that  will  result in a  Release  of  Hazardous
         Substances at, in, on, under,  or from such  Property,  except for such

         Releases that are both in compliance  with the  Environmental  Laws and
         that are not  reasonably  likely to require  Remediation,  and (iii) it
         will promptly notify Mortgagee in the event of any Release of Hazardous
         Substances prohibited by this subsection;

                  (c) it will use best  efforts to prevent its tenants to permit
         the use of  Hazardous  Substances  at, in,  on, or under any  Property,
         except those that are (i) in compliance with the Environmental Laws and
         (ii) incidental to use of any Property;

                  (d)  subject to the terms of  Section  3.5  hereof,  Mortgagor
         shall  keep the  Property  free and  clear  of all  statutory  liens or
         encumbrances imposed pursuant to any Environmental Laws, whether due to
         any act or omission  of  Mortgagor  or any other  person or entity (the
         "Environmental Liens");

                  (e) Mortgagor  shall, at its sole cost and expense,  fully and
         expeditiously  cooperate in all activities  pursuant to Section 12.4 of
         the  Mortgage,  including,  but not limited to,  providing all relevant
         information and making knowledgeable persons available for interviews;

                  (f) Mortgagor shall deliver to Mortgagee  within ten (10) days
         of Mortgagor's receipt of same, full and complete copies of any and all
         environmental  site  assessments,  reports or  analyses  regarding  any
         Property; and

                  (g) upon discovery,  Mortgagor shall promptly notify Mortgagee
         in writing of (A) any  presence or Release of Hazardous  Substances  or
         threatened  in writing  Release  of  Hazardous  Substances  at, in, on,
         under, from, or migrating toward the Property, except for such Releases
         that are both in compliance  with the  Environmental  Laws and that are
         not reasonably likely to require  Remediation;  (B) any  non-compliance
         with the  Environmental  Laws related to the  Property;  (C) any actual
         Environmental  Lien  relating  to the  Property;  (D) any  required  or
         proposed  Remediation  of  environmental  conditions  relating  to  the
         Property;  (E) any  listing  or  written  proposal  of a listing of any
         Property on the National  Priorities  List,  CERCLIS,  or any analogous
         list  maintained by any  governmental  entity of sites that may require
         investigations  or  cleanup;  (F)  receipt of a CERCLA  Section  104(e)
         notice relating to any Property; (G) any written notice relating in any
         way to (i) the presence of Hazardous  Substances not in compliance with
         the Environmental Laws at, in, on, or under the Property or Remediation
         thereof,  (ii) possible  liability of any person or entity  pursuant to
         any  Environmental  Law in connection  with the  Property,  (iii) other
         environmental  conditions in connection with the Property,  or (iv) any
         actual  or  potential   administrative   or  judicial   proceedings  in
         connection  with anything  referred to in this  Agreement;  and (H) any
         circumstances  or conditions that cause or may cause any  Environmental
         Representation  and  Warranty to be untrue or that  results in a breach
         thereof.

                  Section 11.3  Environmental Assessments.

                  (a) Upon the occurrence and during the continuance of an Event
         of Default,  at Mortgagor's  expense,  Mortgagor will perform  promptly
         upon request or, in the event Mortgagor  fails to do so,  Mortgagee may
         cause the performance at Mortgagor's expense additional  assessments to
         update any environmental reports pertaining to each Property and report
         any new or newly discovered  information  related to the  environmental
         conditions  at each  Property  and  otherwise  provide  copies  of such
         assessments to the Environmental  Indemnified  Parties.  Mortgagor may,
         but is not  required  to,  use  its  own  personnel  to  perform  these
         assessments.

                  (b)  In the  event  that  an  environmental  assessment  to be
         conducted  under  subsection  (a) of this Section or other  information
         identifies a Release of Hazardous Substances or threatened (in writing)
         Release of Hazardous  Substances  which Release  constitutes or has the
         potential to  constitute a violation of  Environmental  Law,  Mortgagor
         shall engage, at its expense,  an environmental  consultant approved by
         Mortgagee  (which  approval  shall  not be  unreasonably  withheld)  to
         perform  necessary  testing  of such  Release,  threatened  Release  or
         condition  according  to a  scope  of  work,  protocol  and  consultant
         approved by Mortgagor and the Environmental  Indemnified Parties (which
         approval shall not be unreasonably withheld) and to prepare a report of
         the results. Mortgagee or any Environmental Indemnified Party may elect
         to engage an  environmental  consultant  approved by  Mortgagor  (which
         approval  shall not be  unreasonably  withheld) to conduct such testing
         and to prepare a report,  but in such event  Mortgagor  shall reimburse
         Mortgagee  or  other  Environmental  Indemnified  Party  only  for that
         portion of the testing and report  cost  agreed to by  Mortgagor.  Upon
         written  notice of not less than five (5) Business Days (or such longer
         period as may be required by any agreement with any tenant,  lessee, or
         other lawful user or operator of the Property), Mortgagor shall provide
         Mortgagee,  other Environmental  Indemnified Parties, or its consultant
         with access to the affected  Property during regular business hours and
         upon  reasonable  conditions  to perform the testing  identified in the
         preceding  sentence of this  subsection.  Regardless  of which party to
         this Agreement  performs the testing identified herein, the other party
         shall  be  entitled  to  observe  (at  its  own  expense)  and  receive
         representative  split  samples  of any  samples  taken  as part of such
         testing.  Such testing may include taking samples of soil,  groundwater
         or other water, air or building materials, and other invasive testing.

                  (c) In addition to  environmental  inspections  or assessments
         conducted  pursuant to  Subsection  11.3(b),  upon the  occurrence  and
         during  the  continuance  of an Event of  Default  or in the event such
         party has  reasonable  grounds to believe  Mortgagor has defaulted with
         respect  to  its  obligations  under  this  Article  11,  Environmental
         Indemnified  Parties  and any  other  person or  entity  designated  by
         Environmental  Indemnified  Parties  (including  but not limited to any
         receiver,   any  representative  of  a  governmental   entity  and  any
         environmental consultant), shall have the right at its cost and expense
         (unless  Mortgagee has  reasonable  grounds to believe there has been a
         default  in  Mortgagor's  obligations  under  this  Article 11 in which
         event, at Mortgagor's cost and expense) but not the obligation to enter
         upon any Property at all reasonable  times to assess the  environmental
         condition of any Property and its use,  including,  but not limited to,
         conducting  any  environmental  assessment or audit (the scope of which
         shall be determined in Mortgagee's  sole and absolute  discretion)  and
         taking  samples of soil,  groundwater  or other water,  air or building
         materials,  and conducting other invasive testing.  Upon written notice
         of not less than five (5) Business  Days (or such longer  period as may
         be required by any agreement with any tenant,  lessee,  or other lawful
         user or operator of the Property),  Mortgagor shall provide  Mortgagee,
         other Environmental  Indemnified Parties, or its consultant with access
         to each Property  during  regular  business  hours and upon  reasonable
         conditions to perform the environmental  investigation discussed above,
         Mortgagor  may be entitled to observe (at its own  expense) and receive
         representative  split  samples  taken as part of any testing  conducted
         pursuant to the investigation.


                          Article 12 - INDEMNIFICATION

                  Section 12.1 General Indemnification.  Mortgagor shall, at its
sole cost and expense, protect, defend, indemnify, release and hold harmless the
Indemnified Parties (defined below) from and against any and all claims,  suits,
liabilities  (including,  without  limitation,  strict  liabilities),   actions,
proceedings,  obligations,  debts, damages, losses, costs, expenses, diminutions
in value, fines, penalties,  charges, fees, expenses, judgments, awards, amounts
paid  in   settlement,   punitive   damages,   foreseeable   and   unforeseeable
consequential  damages, of whatever kind or nature (including but not limited to
attorneys'  fees and other  costs of defense)  (the  "Losses")  imposed  upon or
incurred  by or  asserted  against  any  Indemnified  Parties  and  directly  or
indirectly  arising  out of or in any  way  relating  to any  one or more of the
following:  (a) ownership of this Mortgage, the Property or any interest therein
or receipt of any Rents;  (b) any amendment to, or  restructuring  of, the Debt,
and the Note, this Mortgage,  or any Other Security  Documents;  (c) any and all
lawful action that may be taken by Mortgagee in connection  with the enforcement
of the provisions of this Mortgage or the Notes or the Other Security Documents,
whether or not suit is filed in  connection  with same,  or in  connection  with
Mortgagor and/or any partner,  joint venturer or shareholder  thereof becoming a
party to a voluntary or involuntary  federal or state bankruptcy,  insolvency or
similar proceeding;  (d) any accident,  injury to or death of persons or loss of
or damage to property occurring in, on or about the Property or any part thereof
or on the adjoining  sidewalks,  curbs,  adjacent  property or adjacent  parking
areas,  streets or ways;  (e) any use,  nonuse or condition  in, on or about the
Property or any part  thereof or on the  adjoining  sidewalks,  curbs,  adjacent
property or adjacent parking areas,  streets or was; (f) any failure on the part
of  Mortgagor  to  perform  or be in  compliance  with any of the  terms of this
Mortgage;  (g)  performance  of any labor or services or the  furnishing  of any
materials or other property in respect of the Property or any part thereof;  (h)
the failure of any person to file timely with the  Internal  Revenue  Service an
accurate  Form 1099-B,  Statement  for  Recipients of Proceeds from Real Estate,
Broker and Barter  Exchange  Transactions,  which may be required in  connection
with the  Mortgage,  or to  supply a copy  thereof  in a timely  fashion  to the
recipient  of the  proceeds of the  transaction  in  connection  with which this
Mortgage is made;  (i) any failure of the Property to be in compliance  with any
Applicable Laws: (j) the enforcement by any Indemnified  Party of the provisions
of this Article 12; (k) any and all claims and demands  whatsoever  which may be
asserted against Mortgagee by reason of any alleged  obligations or undertakings
on its part to perform or discharge any of the terms,  covenants,  or agreements
contained in any Lease;  (l) the payment of any commission,  charge or brokerage
fee to anyone which may be payable in  connection,  with the funding of the loan
evidenced   by  the   Notes  and   secured   by  this   Mortgage;   or  (m)  any
misrepresentation  made by  Mortgagor  in this  Mortgage  or any Other  Security
Document;  except to the extent such Losses (i) arise from the gross  negligence
or willful  misconduct of the  Indemnified  Party seeking  indemnification  from
Mortgagor  hereunder or (ii) relate directly to such Indemnified Party's failure
to comply with Applicable Law or with third party contractual  obligations.  Any
amounts  payable to Mortgagee by reason of the  application of this Section 12.1
shall become  immediately due and payable and shall bear interest at the Default
Rate from the date loss or damage is  sustained  by  Mortgagee  until paid.  For
purposes of this Article 12, the term "Indemnified Parties" means Mortgagee, the
Holders  and any  person or entity  who is or will  have  been  involved  in the
origination of this loan, any person or entity who is or will have been involved
in the  servicing  of this  loan,  any  person  or  entity  in  whose  name  the
encumbrance created by this Mortgage is or will have been recorded,  persons and
entities who may hold or acquire or will have held a full or partial interest in
this loan as well as custodians, trustees and other fiduciaries who hold or have
held a full or partial  interest in this loan for the benefit of third  parties)
as  well  as  the  respective  directors,  officers,   shareholders,   partners,
employees,  agents,  servants,  representatives,   contractors,  subcontractors,
affiliates, subsidiaries, participants, successors and assigns of any and all of
the foregoing (including but not limited to any other person or entity who holds
or acquires or will have held a participation  or other full or partial interest
in this loan or the Property,  whether during the term of this loan or as a part
of or following a foreclosure  of this loan and  including,  but not limited to,
any successors by merger,  consolidation  or acquisition of all or a substantial
portion of Mortgagee's assets and business).

                  Section 12.2 Mortgage and/or Intangible Tax.  Mortgagor shall,
at its sole cost and  expense,  protect,  defend,  indemnify,  release  and hold
harmless the  Indemnified  Parties  from and against any and all Losses  imposed
upon or incurred by or asserted against any Indemnified  Parties and directly or
indirectly arising out of or in any way relating to any tax on the making and or
recording of this Mortgage, the Notes or any of the Other Security Documents.

                  Section 12.3 ERISA  Indemnification.  Mortgagor  shall, at its
sole cost and expense, protect, defend, indemnify, release and hold harmless the
Indemnified  Parties  from and  against any and all Losses  (including,  without
limitation,  attorneys' fees and costs incurred in the  investigation,  defense,
and settlement of Losses incurred in correcting any prohibited transaction or in
the sale of a  prohibited  loan,  and in  obtaining  any  individual  prohibited
transaction  exemption  under ERISA that may be required,  in  Mortgagee's  sole
discretion) that Mortgagee may incur,  directly or indirectly,  as a result of a
default under Section 4.9.

                  Section 12.4  Environmental Indemnification.

                  (a)  Mortgagor  covenants  and  agrees  at its  sole  cost and
         expense, to protect, defend, indemnify,  release and hold Environmental
         Indemnified Parties harmless from and against any and all Environmental
         Losses   imposed   upon  or  incurred   by  or  asserted   against  any
         Environmental  Indemnified  Parties and directly or indirectly  arising
         out of or in any way relating to any one or more of the following:

                                 (i any presence of any Hazardous Substances at,
                  in, on, above or under the Property;

                                 (ii any past, present, or threatened Release of
                  Hazardous  Substances  at, in, on, above,  under,  or from the
                  Property;

                                 (iii any activity by  Mortgagor,  any person or
                  entity affiliated with Mortgagor, and any tenant or other user
                  of the  Property in  connection  with any actual,  proposed or
                  threatened  use,  treatment,   storage,  holding,   existence,
                  disposition   or  other   Release,   generation,   production,
                  manufacturing,   processing,  refining,  control,  management,
                  abatement, removal, handling, transfer or transportation to or
                  from the  Property  of any  Hazardous  Substances  at, in, on,
                  above or under the Property;

                                 (iv any  activity by  Mortgagor,  any person or
                  entity affiliated with Mortgagor, and any tenant or other user
                  of the  Property  in  connection  with any actual or  proposed
                  Remediation  of any Hazardous  Substances at, in, on, above or
                  under  the  Property,  whether  or  not  such  Remediation  is
                  voluntary  or  pursuant  to  court  or  administrative  order,
                  including,  but not  limited  to,  any  removal,  remedial  or
                  corrective action;

                                 (v   any   past,    present    or    threatened
                  non-compliance  or  violations  of any  Environmental  Laws in
                  connection with the Property,  operations  thereon or transfer
                  thereof  including,   but  not  limited  to,  any  failure  by
                  Mortgagor, any person or entity affiliated with Mortgagor, and
                  any tenant or other user of the  Property  to comply  with any
                  order of any  governmental  authority in  connection  with and
                  Environmental Laws:

                                 (vi the imposition,  recording or filing or the
                  threatened   imposition,    recording   or   filing   of   any
                  Environmental Lien encumbering the Property:

                                 (vii any administrative  process or proceedings
                  or judicial  proceedings  in any way connected with any matter
                  addressed in this Section 12.4;

                                 (viii any past,  present or  threatened  injury
                  to,  destruction  of or loss of natural  resources  in any way
                  connected with the Property or use thereof, including, but not
                  limited  to,  costs to  investigate  and assess  such  injury,
                  destruction or loss;

                                 (ix any acts of Mortgagor, any person or entity
                  affiliated with Mortgagor, and any tenant or other user of the
                  Property in arranging for disposal or treatment,  or arranging
                  with a transporter for transport for disposal or treatment, or
                  Hazardous  Substances at any facility or  incineration  vessel
                  owned or operated by another person or entity;

                                 (x any acts of  Mortgagor  any person or entity
                  affiliated with Mortgagor, and any tenant or other user of the
                  Property in accepting any Hazardous  Substances  for transport
                  to disposal or treatment  facilities,  incineration vessels or
                  sites from which there is a Release,  or a threatened  Release
                  of any  Hazardous  Substance  which causes the  incurrence  of
                  costs for Remediation;

                                 (xi any personal  injury,  wrongful  death,  or
                  property or other damage arising under any statutory or common
                  law  theory  related  to the  environmental  condition  of the
                  Property,  including, but not limited to, damages assessed for
                  private  or  public  nuisance  or  for  the  conducting  of an
                  abnormally dangerous activity on the Property; and

                                 (xii any misrepresentation or inaccuracy in any
                  representation  or warranty  or material  breach or failure to
                  perform any  covenants or other  obligations  pursuant to this
                  Mortgage in each case  relating to Hazardous  Substances,  the
                  Release   of   Hazardous   Substances,   Environmental   Laws,
                  Environmental Losses or any other environmental matter.

                  (b) This  indemnity  shall not apply if it is determined  that
both (i) any  contamination  of the Property was caused solely by or as a result
of Hazardous  Substances that were not present at, in, on, or under the Property
prior to the date that Mortgagee or other Environmental  Indemnified Parties (or
any purchaser at a foreclosure sale) acquires title to the Property, pursuant to
foreclosure or deed in lieu of  foreclosure;  and (ii) any Releases of Hazardous
Substances  at, in, on, or under the  Property  were not caused by the direct or
indirect actions of Mortgagor or any agents of Mortgagor.

                  Section  12.5 Duty to Defend;  Attorneys'  Fees and Other Fees
and Expenses.  Upon written  request by any Indemnified  Party or  Environmental
Indemnified  Party  in  connection  with any  Losses  or  Environmental  Losses,
Mortgagor shall defend in any Legal Action same (if requested by any Indemnified
Party or Environmental  Indemnified  Party, in the name of the Indemnified Party
or the  Environmental  Indemnified  Party) by attorneys and other  professionals
reasonably approved by the Indemnified Parties or the Environmental  Indemnified
Parties. Notwithstanding the foregoing, any Indemnified Parties or Environmental
Indemnified  Parties  may, in their sole and absolute  discretion,  but at their
cost and expense as to additional attorneys engage their own attorneys and other
professionals  to defend or  assist  them,  and,  at the  option of  Indemnified
Parties or Environmental  Indemnified Parties, their attorneys shall control the
resolution  of any claim or  proceeding,  except  that  Indemnified  Parties  or
Environmental  Indemnified  Parties,  as the case may be, shall provide  written
notice to Mortgagor of any settlement that Indemnified  Parties or Environmental
Parties  intend to  execute  in order to resolve  such  proceeding.  Indemnified
Parties or Environmental  Indemnified Parties may settle such proceeding without
the consent of Mortgagor, except that Indemnified Parties or Environmental
Indemnified  Parties  shall not settle  such  proceeding  if  Mortgagor,  within
fourteen  (14)  days  of  receiving   notice  from  any  Indemnified   Party  or
Environmental  Indemnified Party (i) provides written notice that Mortgagor does
not consent to the proposed settlement;  and (ii) posts a bond or other security
satisfactory to Indemnified  Parties or Environmental  Indemnified  Parties,  at
Mortgagor's  sole  cost  and  expense,  adequate  to  cover a  judgment  against
Indemnified  Parties or Environmental  Indemnified Parties in an amount equal to
the  amount  of all  claims  against  such  Indemnified  Party or  Environmental
Indemnified  Party plus  reasonable  costs and expenses likely to be incurred by
such Indemnified Party or Environmental Indemnified Party in connection with its
failure to settle such suit or other  proceeding.  Mortgagor shall maintain said
bond or other security until the  proceeding has been settled,  the  Indemnified
Parties' or the  Environmental  Indemnified  Parties'  liability or exposure has
been  fully  extinguished,  and the  Indemnified  Parties  or the  Environmental
Indemnified  Parties have been  reimbursed in accordance  with the terms of this
Article 12. Within ten (10) days of demand,  Mortgagor shall pay or, in the sole
and  absolute  discretion  of  the  Indemnified  Parties  or  the  Environmental
Indemnified  Parties,  reimburse,  the Indemnified  Parties or the Environmental
Indemnified  Parties for the payment of  reasonable  fees and  disbursements  of
attorneys   (other  than   additional   attorneys),   engineers,   environmental
consultants, laboratories and other professionals in connection with the above.


                              Article 13 - WAIVERS

                  Section 13.1 Waiver of  Counterclaim.  Mortgagor hereby waives
the  right to  assert a  counterclaim,  other  than a  mandatory  or  compulsory
counterclaim,  in any  action or  proceeding  brought  against  it by  Mortgagee
arising out of or in any way connected with this  Mortgage,  the Note, the Other
Security Documents or the Obligations.

                  Section 13.2  Marshalling and Other Matters.  Mortgagor hereby
waives,  to the  extent  permitted  by law,  the  benefit  of all  appraisement,
valuation,  stay, extension,  reinstatement and redemption Laws now or hereafter
in force and all rights of marshalling in the event of any sale hereunder of the
Property or any part thereof or any interest therein. Further,  Mortgagor hereby
expressly  waives any and all rights of redemption  from sale under any order or
decree of foreclosure of this Mortgage on behalf of Mortgagor,  and on behalf of
each and  every  person  acquiring  any  interest  in or  title to the  Property
subsequent  to the date of this  Mortgage  and on behalf of all  persons  to the
extent permitted by applicable law.

                  Section 13.3 Waiver of Notice. Mortgagor shall not be entitled
to any notices of any nature  whatsoever  from Mortgagee  except with respect to
matters for which this  Mortgage  specifically  and  expressly  provides for the
giving of notice by Mortgagee  to  Mortgagor  and except with respect to matters
for which Mortgagee is required by applicable law to give notice,  and Mortgagor
hereby  expressly  waives the right to receive  any notice from  Mortgagee  with
respect  to any  matter  for  which  this  Mortgage  does not  specifically  and
expressly provide for the giving of notice by Mortgagee to Mortgagor.

                  Section  13.4  Waiver of  Statute  of  Limitations.  Mortgagor
hereby expressly waives and releases to the fullest extent permitted by law, the
pleading  of any statute of  limitations  as a defense to payment of the Debt or
performance of its Other Obligations.

                  Section 13.5  Discretion  of Mortgagee.  Wherever  pursuant to
this  Mortgage  (a)  Mortgagee  exercises  any right  given to it to  approve or
disapprove,  (b) any arrangement or term is to be satisfactory to Mortgagee,  or
(c) any other decision or determination is to be made by Mortgagee, the decision
of Mortgagee to approve or disapprove,  all decisions that arrangements or terms
are satisfactory or not satisfactory and all other decisions and  determinations
made by Mortgagee, shall be exercised in the reasonable discretion of Mortgagee,
except as otherwise expressly provided herein.

                  Section 13.6 Survival.  The  indemnification  made pursuant to
Sections 12.1 and 12.3 shall continue  indefinitely in full force and effect and
shall  survive  and shall in no way be  impaired  by any  satisfaction  or other
termination  of this  Mortgage,  any  assignment or other transfer of all or any
portion of this Mortgage or  Mortgagee's  interest in the Property (but, in such
case,  shall benefit both  Indemnified  Parties and any assignee or transferee),
any exercise of Mortgagee's  rights and remedies  pursuant hereto  including but
not limited to foreclosure or acceptance of a deed in lieu of  foreclosure,  any
exercise of any rights and remedies  pursuant to the Notes or the Other Security
Documents,  any  transfer  of all or any  portion of the  Property  (whether  by
Mortgage or by Mortgagee  following  foreclosure or acceptance of a deed in lieu
of foreclosure  or at any other time) any amendment to this Mortgage,  the Notes
or the Other Security Documents, and any act or omission that might otherwise be
construed as a release or discharge of Mortgagor from the  obligations  pursuant
hereto. All of the representations,  warranties,  covenants,  and indemnities of
Section 12.4 and Article 11 shall  survive the repayment of the Notes and or the
release of the lien of Mortgagee's  mortgage from the Property and shall survive
for a period  of one (1) year  the  transfer  of any or all  right,  title,  and
interest  in and to the  Property  by  Mortgagor  to any  party,  whether or not
affiliated with Mortgagor.  Notwithstanding  anything herein to the contrary, in
no event shall Mortgagor's  obligations extend to any third party which acquires
title to the Property except  pursuant to a transfer  directly from Mortgagee or
any transferee and their  successors and assigns or pursuant to a foreclosure of
Mortgagor's interest in the Property.

                  Section 13.7 WAIVER OF TRIAL BY JURY.  MORTGAGOR AND MORTGAGEE
EACH HEREBY WAIVE, TO THE FULLEST EXTENT PERMITTED BY LAW, THE RIGHT TO TRIAL BY
JURY IN ANY ACTION,  PROCEEDING OR  COUNTERCLAIM,  WHETHER IN CONTRACT,  TORT OR
OTHERWISE,  RELATING  DIRECTLY OR INDIRECTLY TO THE LOAN  EVIDENCED BY THE NOTE,
THE  APPLICATION  FOR THE LOAN EVIDENCED BY THE NOTE, THE NOTE, THIS MORTGAGE OR
THE  OTHER  SECURITY  DOCUMENTS  OR ANY  ACTS OR  OMISSIONS  OF  MORTGAGEE,  ITS
OFFICERS, EMPLOYEES, DIRECTORS OR AGENTS IN CONNECTION THEREWITH.

                              Article 14 - RELEASE

                  Section 14.1 Release of Property.  (a) Provided that Mortgagor
satisfies the  conditions  set forth below,  at any time,  Mortgagee may cause a
portion of the Property to be released from the lien of this  Mortgage  prior to
the maturity date of the Notes provided:

                                 (i Mortgagee shall have received from Mortgagor
                  at least fifteen (15) days' prior  written  notice of the date
                  proposed for such release (the "Release Date").

                                 (ii No Event of Default shall have occurred and
                  be  continuing  as of the date of such  notice and the Release
                  Date  except if the  Event of  Default  relates  solely to the
                  Property which is the subject of the Release.

                                 (iii  Mortgagor  shall  pay  Mortgagee  on  the
                  Release  Date an amount  equal to 100% of the  Allocated  Note
                  Amount  plus 25% of that  portion  of the  original  principal
                  balance of the Notes allocated to the Property to be released,
                  as shown on Schedule 1 attached hereto (the "Release Price").

                                 (iv Mortgagor shall have delivered to Mortgagee
                  an Officer's  Certificate,  dated the Release Date, confirming
                  the matters referred to in clause (ii) above.

                                 (v  Mortgagor,  at its sole  cost and  expense,
                  shall have  delivered to Mortgagee at its  reasonable  request
                  one or more  endorsements  to the mortgagee  policies of title
                  insurance (the "Title Policies") delivered to Mortgagee on the
                  date  hereof in  connection  with this  Mortgage or such other
                  evidence reasonably acceptable to the Mortgagee insuring that,
                  after giving effect to such release, the Title Policies are in
                  full force and effect and unaffected by such release.

                                 (vi With respect to any Property to be released
                  which has been the subject of a subdivision,  Mortgagor  shall
                  provide  evidence  satisfactory  to  Mortgagee  that  (A)  the
                  portion of the  Property to be released is a legal  parcel and
                  that  Mortgagor has fully complied with all laws regarding the
                  subdivision of such  Property,  (B) such  subdivision  has not
                  caused a Material  Adverse Effect with respect to that portion
                  of the Property  from which the parcel to be released has been
                  subdivided, (C) on or before the Release Date, Mortgagor shall
                  deliver to Mortgagee  (1) a title  insurance  policy issued on
                  the  most  recent  ALTA  form  subject  only to the  Permitted
                  Encumbrances  and those exceptions to coverage as Lender shall
                  deem acceptable insuring the lien of this Mortgage encumbering
                  that  portion  of the  Property  from  which the  parcel to be
                  released has been  subdivided,  and with such  endorsements as
                  Mortgagee shall reasonably require,  and (2) a survey prepared
                  using  the  most  recent  ALTA  standards   showing  all  such
                  subdivided  parcels and showing only those  encroachments  and
                  other defects acceptable to a prudent institutional lender.

                  (b) Upon or after  payment of the Release  Price in accordance
with  Section  14.1(a)(iii),  Mortgagee  shall be  required  to  effectuate  the
following  (hereinafter  referred to as a "Property Release"):  the lien of this
Mortgage  relating to the portion of the Property in question  shall be released
and Mortgagee  will execute and deliver any agreements  reasonably  requested by
Mortgagor to release and  terminate or reassign,  at  Mortgagor's  option,  such
Mortgage;  provided,  that such release and termination or reassignment shall be
without recourse to Mortgagee and without any representation and warranty.

                  (c) For the purposes of this Mortgage, "Allocated Note Amount"
shall  mean,  that  portion  of the  original  principal  balance  of the  Notes
allocated  to each  Property  as shown on  Schedule 1 attached  hereto,  as such
amounts may be reduced  pursuant to the  application of Net Proceeds as provided
herein.

                              Article 15 - NOTICES

                  Section   15.1   Notices.   All   notices  or  other   written
communications  hereunder  shall be deemed to have been properly  given (i) when
received  at  the  proper  address,  if  delivered  in  person  or by  facsimile
transmission  with receipt  acknowledged  by the  recipient  thereof,  (ii) when
received  at the proper  address  after  having  been  deposited  for  overnight
delivery with any reputable overnight courier service, or (iii) when received at
the proper  address  after  having  been  deposited  in any post  office or mail
depository  regularly  maintained  by  the  U.S.  Postal  Service  and  sent  by
registered  or  certified  mail,  postage  prepaid,  return  receipt  requested,
addressed as follows:


If to Mortgagor:  120 Albany Street, 8th Floor
                  New Brunswick, NJ 08901
                  Telecopier No: (908) 296-3090
                  Attention:  George R. Zoffinger


With a copy to:   __________________

                  ==================

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


If to Mortgagee:  135 LaSalle Street
                  Suite 200
                  Chicago, IL 60674-4107
                  Attention:  Michael Evans


With a copy to:   __________________

                  ==================

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

or addressed as such party may from time to time  designate by written notice to
the other parties.

                  Either party by notice to the other may  designate  additional
or different addresses for subsequent notices or communications.


                         Article 16 - SERVICE OF PROCESS

                  Section 16.1  Consent to Service.

                  (a)  Mortgagor  will  maintain a place of business or an agent
         for service of process in New York,  New York and give prompt notice to
         Mortgagee  of the address of such place of business and of the name and
         address of any new agent  appointed  by it, as  appropriate.  Mortgagor
         further  agrees that the failure of its agent for service of process to
         give it notice of any service of process  will not impair or affect the
         validity of such service or of any judgment based thereon.  If, despite
         the foregoing,  there is for any reason no agent for service of process
         of  Mortgagor  available  to be  served,  and if it at that time has no
         place of business in New York,  New York,  then  Mortgagor  irrevocably
         consents to service of process by registered or certified mail, postage
         prepaid,  to it at its  address  given  in or  pursuant  to  the  first
         paragraph hereof.

                  (b) Mortgagor initially and irrevocably  designates __________
         with offices on the date hereof at  ____________  to receive for and on
         behalf of  Mortgagor  service  of  process  in New York,  New York with
         respect to this Mortgage.

                  Section 16.2 Submission to  Jurisdiction.  With respect to any
claim or action  arising  hereunder  or under  the  Notes or the Other  Security
Documents, Mortgagor (a) irrevocably submits to the nonexclusive jurisdiction of
the courts of the State of New York and the United States District Court located
in the Borough of Manhattan in New York, New York, and appellate courts from any
thereof,  and (b) irrevocably waives any objection which it may have at any time
to the  laying on venue of any  suit,  action or  proceeding  arising  out of or
relating  to this  Mortgage  brought in any such court,  irrevocably  waives any
claim that any such  suit,  action or  proceeding  brought in any such court has
been brought in an inconvenient forum.

                  Section  16.3  Jurisdiction  Not  Exclusive.  Nothing  in this
Mortgage  will be  deemed  to  preclude  Mortgagee  from  bringing  an action or
proceeding with respect hereto in any other jurisdiction.


                           Article 17 - APPLICABLE LAW

                  Section 17.1 CHOICE OF LAW. THIS  MORTGAGE  SHALL BE DEEMED TO
BE A CONTRACT  ENTERED  INTO  PURSUANT  TO THE LAWS OF THE STATE OF NEW YORK AND
SHALL IN ALL RESPECTS BE GOVERNED, CONSTRUED, APPLIED AND ENFORCED IN ACCORDANCE
WITH THE LAWS OF THE STATE OF NEW YORK,  PROVIDED HOWEVER,  THAT WITH RESPECT TO
THE CREATION, PERFECTION, PRIORITY AND ENFORCEMENT OF THE LIEN OF THIS MORTGAGE,
AND THE DETERMINATION OF DEFICIENCY  JUDGMENTS,  THE LAWS OF THE STATE WHERE THE
PROPERTY IS LOCATED SHALL APPLY.

                  Section  17.2  Usury  Laws.  This  Mortgage  and the Notes are
subject to the express condition that at no time shall Mortgagor be obligated or
required to pay interest on the Debt at a rate which could subject the holder of
the Notes to either  civil or criminal  liability as a result of being in excess
of the maximum  interest rate which  Mortgagor is permitted by applicable law to
contract  or  agree  to pay.  If by the  terms  of this  Mortgage  or the  Note,
Mortgagor is at any time  required or obligated to pay interest on the Debt at a
rate in excess of such maximum rate, the rate of interest under the Mortgage and
the Notes shall be deemed to be immediately reduced to such maximum rate and the
interest  payable shall be computed at such maximum rate and all prior  interest
payments in excess of such  maximum rate shall be applied and shall be deemed to
have been payments in reduction of the principal  balance of the Note.  All sums
paid or agreed to be paid to Mortgagee for the use, forbearance, or detention of
the Debt  shall,  to the extent  permitted  by  applicable  law,  be  amortized,
prorated,  allocated,  and spread  throughout  the full stated term of the Notes
until  payment in full so that the rate or amount of  interest on account of the
Debt does not exceed the maximum  lawful  rate of interest  from time to time in
effect and applicable to the Debt for so long as the Debt is outstanding.

                  Section 17.3 Provisions Subject to Applicable Law. All rights,
powers and  remedies  provided in this  Mortgage  may be  exercised  only to the
extent that the exercise  thereof does not violate any applicable  provisions of
law and are  intended to be limited to the extent  necessary,  so that they will
not render this Mortgage invalid,  unenforceable or not entitled to be recorded,
registered or filed under the provisions of any  applicable  law. If any term of
this Mortgage or any application thereof shall be invalid or unenforceable,  the
remainder of this  Mortgage and any other  application  of the term shall not be
affected thereby.


                               Article 18 - COSTS

                  Section 18.1  Performance  at Mortgagor's  Expense.  Mortgagor
acknowledges  and  confirms  that  Mortgagee  shall  impose  certain  reasonable
administrative  processing  and due  diligence  costs and expenses in connection
with (a) certain  releases,  additions or  substitutions  of  collateral  or (b)
obtaining certain  consents,  waivers and approvals with respect to the Property
(the occurrence of any of the above shall be called an "Event"). Mortgagor shall
be  responsible  for the payment of costs of  reappraisal of the Property or any
part   thereof,   required  by  law,   regulation,   or  any   governmental   or
quasi-governmental  authority  or by Mortgagee  pursuant to the  specific  terms
hereof  requiring  reappraisals  to the extent  Mortgagor is required to pay for
such cost herein. Mortgagor hereby acknowledges and agrees to pay, within thirty
(30)  days  after  demand,  all  such  costs  and  expenses  (as the same may be
increased  or  decreased  from  time to  time),  and any  additional  reasonable
administrative  costs of a  similar  type or  nature  which  may be  imposed  by
Mortgagee from time to time,  upon the  occurrence of any Event.  Wherever it is
provided for herein that  Mortgagor pay any costs and  expenses,  such costs and
expenses  shall include,  but not be limited to, all  reasonable  legal fees and
disbursements of Mortgagee,  whether by retained firms or the  reimbursement for
the  out-of-pocket  expenses of Mortgagee or Mortgagee's  in-house staff. If any
such fees,  costs and expenses or any items set forth herein are not paid within
such thirty (30) day period,  interest  thereon shall accrue at the Default Rate
from the date paid or incurred by  Mortgagee  until such costs and  expenses are
paid by Mortgagor.

                  Section 18.2  Attorney's Fees for  Enforcement.  (a) Mortgagor
shall pay,  within  thirty (30) days after  demand,  all  reasonable  legal fees
incurred by Mortgagee in connection  with (i) the  preparation of the Note, this
Mortgage  and the  Other  Security  Documents  and (ii) the  items  set forth in
Section 18.1 above, and (b) Mortgagor shall,  subsequent to an Event of Default,
pay to Mortgagee within ten (10) days of demand any and all expenses,  including
legal expenses,  reasonable  attorneys' fees and due diligence costs incurred or
paid by  Mortgagee  in  protecting  its  interest  in the  Property  or Personal
Property or in  collecting  any amount  payable  hereunder or in  enforcing  its
rights hereunder with respect to the Property or Personal  Property,  whether or
not any legal proceeding is commenced  hereunder or thereunder.  If any Event of
Default  shall have  occurred and is  continuing,  or if any monies are not paid
within ten (10) days of demand,  interest  thereon  shall  accrue at the Default
Rate from the date paid or incurred by Mortgagee until such expenses are paid by
Mortgagor.


                            Article 19 - DEFINITIONS

                  Section 19.1 General  Definitions.  Unless the context clearly
indicates a contrary intent or unless  otherwise  specifically  provided herein,
words used in this  Mortgage may be used  interchangeably  in singular or plural
form and the word  "Mortgagor"  shall mean "each  Mortgagor  and any  subsequent
owner or owners of the Property or any part  thereof or any  interest  therein,"
the word  "Mortgagee"  shall mean  "Mortgagee and any  subsequent  holder of the
Note,"  the word  "Note"  shall  mean  "the  Notes  and any  other  evidence  of
indebtedness  secured by this  Mortgage,"  the word  "person"  shall  include an
individual,   corporation,   partnership,   trust,  unincorporated  association,
government,  governmental  authority,  and any other entity, the word "Property"
shall  include any portion of the  Property and any  interest  therein,  and the
phrases  "attorneys'  fees"  and  "counsel  fees"  shall  include  any  and  all
reasonable   attorneys',   paralegal  and  law  clerk  fees  and  disbursements,
including,  but not limited to, fees and  disbursements at the pre-trial,  trial
and appellate levels incurred or paid by Mortgagee in protecting its interest in
the Property, the Leases and the Rents and enforcing its rights hereunder.


                      Article 20 - MISCELLANEOUS PROVISIONS

                  Section 20.1 No Oral Change. This Mortgage, and any provisions
hereof, may not be modified,  amended, waived, extended,  changed, discharged or
terminated  orally or by any act or failure to act on the part of  Mortgagor  or
Mortgagee,  but only by an agreement in writing signed by the party against whom
enforcement of any modification, amendment, waiver, extension, change, discharge
or termination is sought.

                  Section 20.2  Liability.  This Mortgage  shall be binding upon
and inure to the  benefit  of  Mortgagor  and  Mortgagee  and  their  respective
successors and assigns forever.

                  Section 20.3 Inapplicable Provisions. If any term, covenant or
condition  of the  Notes or this  Mortgage  is held to be  invalid,  illegal  or
unenforceable  in any respect,  the Notes and this  Mortgage  shall be construed
without such provision.

                  Section  20.4  Headings,  etc.  The  headings  and captions of
various  Sections of this Mortgage are for convenience of reference only and are
not to be construed as defining or limiting,  in any way, the scope or intent of
the provisions hereof.

                  Section 20.5 Duplicate Originals;  Counterparts. This Mortgage
may be executed in any number of duplicate originals and each duplicate original
shall be deemed to be an  original.  This  Mortgage  may be  executed in several
counterparts,  each of which counterparts shall be deemed an original instrument
and all of which together shall constitute a single Mortgage. The failure of any
party hereto to execute this  Mortgage,  or any  counterpart  hereof,  shall not
relieve the other signatories from their obligations hereunder.

                  Section  20.6  Number and  Gender.  Whenever  the  context may
require,  any pronouns  used herein shall include the  corresponding  masculine,
feminine or neuter  forms,  and the singular  form of nouns and  pronouns  shall
include the plural and vice versa.

                  Section 20.7 Subrogation. If any or all of the proceeds of the
Notes have been used to extinguish,  extend or renew any indebtedness heretofore
existing  against  the  Property,  then,  to the  extent  of the  funds so used,
Mortgagee shall be subrogated to all of the rights,  claims,  liens, titles, and
interests existing against the Property  heretofore held by, or in favor of, the
holder of such indebtedness and such former rights,  claims,  liens, titles, and
interests,  if any,  are not waived but rather are  continued  in full force and
effect in favor of Mortgagee and are merged with the lien and security  interest
created  herein as  cumulative  security  for the  repayment  of the  Debt,  the
performance and discharge of Mortgagor's obligations hereunder,  under the Notes
and the Other Security  Documents and the performance and discharge of the Other
Obligations.

                  Section 20.8 No Joint Venture. Notwithstanding anything to the
contrary herein contained, Mortgagee by entering into this Mortgage or by taking
any action pursuant hereto,  will not be deemed a partner or joint venturer with
Mortgagor and Mortgagor and Mortgagor agrees to hold Mortgagee harmless from any
damages and expenses  resulting from such a construction of the  relationship of
the parties hereto or any assertion thereof.

                  Section 20.9 No Benefit to Third Parties. This Mortgage is for
the sole and exclusive  benefit of Mortgagor and Mortgagee and all conditions of
the  obligations of Mortgagee  hereunder are imposed solely and  exclusively for
the benefit of Mortgagee and its assigns and no other person shall have standing
to require  satisfaction of such conditions in accordance with their terms or be
entitled to assume that Mortgagee will refuse to meet its obligations  hereunder
in the absence of strict compliance with any and all thereof and no other person
shall under any  circumstances be deemed to be a beneficiary of such conditions,
any or all of which may be freely waived in whole or in part by the Mortgagee at
any  time if it in its sole  discretion  deems it  advisable  to do so.  Without
limiting the generality of the foregoing,  Mortgagee  shall not have any duty or
obligation to anyone to ascertain that funds advanced under the Loan are used to
pay the cost of  constructing  the  improvements  on the  Property or to acquire
materials  and  supplies to be used in  connection  therewith or to pay costs of
owning, operating and maintaining same.

                  Section  20.10  Future  Advances.  This  Mortgage  is given to
secure  payment of the Notes,  whether the entire amount thereof shall have been
advanced to the Mortgagor at the date hereof,  or at a later date, and to secure
the  payment  and  performance  of all  other  liabilities  and  obligations  of
Mortgagor under the Notes or the Other Security Documents,  and any other amount
or  amounts  that  may be  added  to the  Obligations  under  the  terms of this
Mortgage,  all of which  Obligations  being equally  secured with and having the
same priority as any amounts advanced at the date hereof.  It is agreed that any
future  advances made by Mortgagee to or for the benefit of Mortgagor  from time
to time  under  this  Mortgage  or the  loan  documents  shall be  deemed  to be
obligatory,  and the  amount  of any such  advances  and all  interest  accruing
thereon, shall be equally secured by this Mortgage and have the same priority as
all amounts, if any, advanced as of the date hereof and be subject to all of the
terms and provisions of this Mortgage.

                  Section 20.11 Cash and Cash Equivalents.  For purposes hereof,
"Cash"  shall mean coin or currency of the  government  of the United  States of
America.  "Cash and Cash  Equivalents"  shall have the meaning  assigned to such
term in the Indenture.

                  Section 20.12 Entire  Agreement.  The Note,  this Mortgage and
the Other Security Documents  constitute the entire  understanding and agreement
between  Mortgagor and  Mortgagee  with respect to the  transactions  arising in
connection with the Debt and supersede all prior written or oral  understandings
and agreements  between Mortgagor and Mortgagee with respect thereto.  Mortgagor
hereby  acknowledges  that,  except as incorporated in writing in the Note, this
Mortgage and the Other Security  documents,  there are not, and were not, and no
persons  are or were  authorized  by  Mortgagee  to make,  any  representations,
understandings,  stipulations,  agreements  or promises,  oral or written,  with
respect to the  transaction  which is the subject of the Note, this Mortgage and
the Other Security Documents,

                  Section  20.13  Business Day. For purposes  hereof,  "Business
Day"  shall  mean  any day  other  than a  Saturday,  Sunday  or a day on  which
commercial or other banks are  authorized or required to close in New York,  New
York.
<PAGE>
                  IN  WITNESS  WHEREOF,  this  Mortgage  has  been  executed  by
Mortgagor the day and year first above written.



                                                    ----------------------------
                                                    By:

                                                        Name:
                                                        Title:

                  SECURITY  AGREEMENT,  dated as of April 30, 1996,  made by VPT
Real Estate Corp.  I, VPT Real Estate Corp.  II, VPT Real Estate Corp.  III, VPT
Real  Estate  Corp.  IV and VPT Real  Estate  Corp.  V,  each  having  its chief
executive  office  at  120  Albany  Street,  New  Brunswick,  New  Jersey  08901
(collectively,  "Issuers"),  in favor of LaSalle  National  Bank, as Trustee (in
such capacity, "Trustee") for the noteholders ("Noteholders",  and together with
Trustee, "Secured Creditors") under the Indenture referred to below.

                              W I T N E S S E T H:

                  WHEREAS,  pursuant to and subject to the terms and  conditions
of that certain Indenture, dated as of April 30, 1996, among Issuers and Trustee
(as the  same  from  time to time  may be  amended,  restated,  supplemented  or
otherwise  modified,  the "Indenture"),  Issuers have issued their Floating Rate
Senior Secured Notes due May 1, 1999 (the "Notes") (except as otherwise  defined
herein, all other capitalized terms used in these recitals having the respective
meanings referred to in Section 1 hereof); and

                  WHEREAS, pursuant to the Note Purchase Agreement,  dated as of
March 28, 1996, between BlackRock Capital Finance L.P. and Value Property Trust,
the  execution  and  delivery  of this  Security  Agreement  by the Issuers is a
condition precedent to the issuance of the Notes;

                  NOW,  THEREFORE,  in  consideration of the premises and of the
mutual covenants herein contained and for other good and valuable consideration,
the  receipt  of which is  hereby  acknowledged,  the  parties  hereto  agree as
follows:

                  1.  DEFINED  TERMS.   Unless  otherwise  defined  herein,  all
capitalized terms used herein have the respective meanings set forth or referred
to in the Indenture and the following terms shall have the following meanings:

                  "Debt  Service  Reserve  Account"  means  that  trust  account
         (account no. 67-7515-405) maintained at Trustee in the name of Trustee,
         which  shall be funded on the Issue  Date by the  Issuers  in an amount
         equal to the Debt Service Reserve Account  Required Level for the Issue
         Date, under the sole dominion and control of Trustee.

                  "Trapped Funds Account" means that trust account  (account no.
         67-7515-413)  maintained  at Trustee in the name of Trustee,  under the
         sole  dominion  and control of Trustee  (subject to the  provisions  of
         Section 3.08(vi) of the Indenture).

                  2.  GRANT OF  SECURITY  INTEREST.  To secure  the  prompt  and
complete payment, performance and observance of all of the Obligations under the
Indenture  and the Notes,  and to induce  Trustee  to enter into the  Indenture,
Issuers hereby grant to Trustee, for the ratable benefit of Secured Creditors, a
security interest in all of Issuers' right,  title and interest in, to and under
the  following,  whether now owned by or owing to, or  hereafter  acquired by or
arising in favor of any Issuer (including,  without limitation,  under any trade
names, styles or divisions  thereof),  and whether owned, leased or consigned by
or to  any  Issuer,  and  regardless  of  where  located  (all  of  which  being
hereinafter collectively referred to as the "Collateral"):

                           (i) the Debt  Service  Reserve  Account,  the Trapped
Funds Account,  all amounts on deposit therein and all investments made with the
funds therein; and

                           (ii)  to  the  extent  not  otherwise  included,  all
Proceeds  (as such term is defined in the UCC) of any of the  foregoing  and all
accessions to,  substitutions and replacements for, and profits and products of,
any of the  foregoing,  in each case to the extent  still on deposit in the Debt
Service Reserve Account or the Trapped Funds Account.

                  Notwithstanding  anything to the contrary  contained above, it
is understood and agreed that the Debt Service Reserve Account,  and the Trapped
Funds Account (the  "Accounts")  are maintained at the Trustee,  in its name and
under its sole  dominion  and  control  (subject  to the  provisions  of Section
3.08(vi) of the  Indenture).  Accordingly,  the Issuers  cannot and do not grant
security interests in the Accounts or any items contained therein.  Instead, the
Issuers grant a security interest to the Trustee,  up until the time the Release
Conditions  have  been  satisfied  with  respect  to  specified  amounts  in the
Accounts, in their residual right to receive such amounts from the Accounts upon
the  satisfaction of the Release  Conditions.  Once the Release  Conditions have
been satisfied with respect to any funds in the Accounts or such funds otherwise
become the property of the Issuers,  the security  interest  with regard to such
funds or the Issuers' residual interest therein is then terminated.

                  3.   REPRESENTATIONS   AND  WARRANTIES.   Each  Issuer  hereby
represents and warrants that:

                  (a) The Issuers are the sole owners of the Collateral in which
they purport to grant a security interest  hereunder,  having good title thereto
free and clear of any and all Liens except (i) the security  interest granted to
Trustee  under this  Security  Agreement  and (ii) Liens  permitted  pursuant to
Section  4.11  of the  Indenture.  The  Issuers  will  warrant  and  defend  the
Collateral  against all claims and  demands of all Persons at any time  claiming
the same or any interest thereon.

                  (b) No  effective  security  agreement,  financing  statement,
equivalent security or Lien instrument or continuation statement covering all or
any part of the Collateral is on file or of record in any public office,  except
(i)  such as have  been  filed in favor of  Trustee  pursuant  to this  Security
Agreement or (ii) such as relate to Liens permitted  pursuant to Section 4.11 of
the Indenture.

                  (c) Each Issuer's chief  executive  office and principal place
of business are located at 120 Albany Street, New Brunswick, New Jersey 08901.

                  4.  COVENANTS.  Each Issuer  covenants and agrees with Secured
Creditors that from and after the date of this Security  Agreement and until the
Termination Date:

                  (a) Further Assurances; Pledge of Instruments. At any time and
from time to time,  upon the written  request of Trustee and at the sole expense
of Issuers, Issuers shall promptly and duly execute and deliver any and all such
further  instruments  and documents and take such further  action as Trustee may
reasonably deem desirable to obtain the full benefits of this Security Agreement
and of the rights and powers herein granted,  including (i) filing any financing
or continuation  statements under the UCC with respect to the liens and security
interests  granted  hereunder,  and (ii)  transferring  Collateral  to Trustee's
possession (if such  Collateral  consists of documents or  instruments  (as such
terms are defined in the UCC) or if a security  interest in such  Collateral can
be perfected only by  possession).  If any amount payable under or in connection
with any of the  Collateral is or shall become  evidenced by any  instrument and
Trustee and/or the Required  Holders request that such instrument be pledged and
delivered by Issuers to Trustee,  such instrument shall be pledged and delivered
to Trustee as collateral security for the Obligations.

                  (b)  Continuous  Perfection.  None of the Issuers shall change
its name,  identity or  corporate  structure  in any manner which might make any
financing or  continuation  statement  filed in  connection  herewith  seriously
misleading  within the meaning of Section  9-402(7) of the UCC or any other then
applicable  provision of the UCC unless such Issuer shall have given  Trustee at
least thirty (30) days' prior  written  notice  thereof and shall have taken all
action (or made  arrangements to take such action  substantially  simultaneously
with such change if it is impossible  to take such action in advance)  necessary
or  reasonably  requested  by  Trustee  to amend  such  financing  statement  or
continuation statement so that it is not seriously misleading.

                  5. REMEDIES;  RIGHTS UPON DEFAULT. (a) If any Event of Default
shall occur and be  continuing,  Trustee  may  exercise in addition to all other
rights and remedies granted to it under this Agreement, the Indenture, the other
Collateral  Documents  and under any other  instrument  or  agreement  securing,
evidencing or relating to the Obligations,  all rights and remedies of a secured
party under the UCC. Without  limiting the generality of the foregoing,  Issuers
expressly  agree that in any such event Trustee without demand of performance or
other demand,  advertisement  or notice of any kind (except the notice specified
below of time and place of public or  private  sale) to or upon  Issuers  or any
other  Person  (all and each of which  demands,  advertisements  and notices are
hereby  expressly  waived to the maximum  extent  permitted by the UCC and other
applicable law), may forthwith sell, lease, assign, give an option or options to
purchase,  or sell or  otherwise  dispose  of and  deliver  the  Collateral  (or
contract to do so),  or any part  thereof,  in one or more  parcels at public or
private sale or sales,  at any exchange at such prices as it may deem best,  for
cash or on credit or for future delivery without  assumption of any credit risk.
Trustee  and any  Noteholder  shall have the right upon any such  public sale or
sales, and, to the extent permitted by law, upon any such private sale or sales,
to purchase  for its benefit the whole or any part of said  Collateral  so sold,
free of any right or equity  of  redemption,  which  equity of  redemption  each
Issuer hereby  releases.  Such sales may be adjourned or continued  from time to
time with or without notice.

                  Trustee  shall have no  obligation  to Issuers to  maintain or
preserve  the rights of Issuers as against  third  parties  with  respect to the
Collateral while the Collateral is in the possession of Trustee. Trustee may, if
it so elects, seek the appointment of a receiver or keeper to take possession of
the  Collateral  and to enforce any of Trustee's  remedies  with respect to such
appointment without prior notice or hearing.  Trustee shall apply the Asset Sale
Proceeds of any such collection,  recovery, receipt, appropriation,  realization
or sale, as provided in Section 5(c) hereof,  Issuers  remaining  liable for any
deficiency  remaining  unpaid after such  application,  and only after so paying
over such  Asset  Sale  Proceeds  and after the  payment by Trustee of any other
amount required by any provision of law,  including  section  9-504(1)(c) of the
UCC (but only after Trustee has received what Trustee considers reasonable proof
of a  subordinate  party's  security  interest),  need  Trustee  account for the
surplus,  if any, to Issuers. To the maximum extent permitted by applicable law,
Issuers waive all claims,  damages,  and demands  against Trustee or any Secured
Creditor  arising out of the  repossession,  retention or sale of the Collateral
except  such  which may arise  solely as the result of the gross  negligence  or
willful misconduct of such party as determined by a final nonappealable judgment
of a court of competent  jurisdiction.  Issuers  agree that five (5) days' prior
notice by Trustee of the time and place of any public  sale or of the time after
which a private sale may take place is reasonable  notification of such matters.
Issuers  shall remain  liable for any  deficiency if the proceeds of any sale or
disposition  of the  Collateral  are  insufficient  to pay all  amounts to which
Secured  Creditors  are entitled,  Issuers also being liable for any  attorneys'
fees incurred by Trustee to collect such deficiency.

                  (b) Issuers hereby waive presentment,  demand,  protest or any
notice  (to the  maximum  extent  permitted  by  applicable  law) of any kind in
connection with this Security Agreement or any Collateral.

                  (c) In the absence of a specific  determination  by all of the
Secured Creditors with respect thereto, the proceeds of any sale, disposition or
other realization upon all or any part of the Collateral shall be distributed by
Trustee upon receipt, in the following order of priorities:

                  First, to the Trustee and its agents and attorneys for amounts
due under Section 6.06 of the Indenture,  including payment of all compensation,
expense and liabilities incurred,  and all advances made, by the Trustee and the
costs and expenses of collection;

                  Second,  to Holders of Notes for amounts due and unpaid on the
Notes for interest and, to the extent all due and unpaid interest has been paid,
principal, ratably, without preference or priority of any kind, according to the
amounts due and payable on the Notes for interest and principal, respectively;

                  Third,   without   duplication,   to  Holders  for  any  other
Obligations  owing  to the  Holders  under  the  Indenture,  the  Notes  and the
Collateral Documents; and

                  Fourth,  to the Issuers or their successors or assigns or as a
court of competent jurisdiction may direct.

                  6.  LIMITATION  ON  TRUSTEE'S  DUTY IN RESPECT OF  COLLATERAL.
Trustee  shall  use  reasonable  care  with  respect  to the  Collateral  in its
possession or under its control. Trustee shall not have any other duty as to any
Collateral in its  possession or control or in the  possession or control of any
agent or nominee of Trustee,  or any income thereon or as to the preservation of
rights  against  prior  parties or any other  rights  pertaining  thereto.  Upon
request of Issuers,  Trustee shall account for any monies received by Trustee in
respect of any foreclosure on or disposition of the Collateral.

                  7. REINSTATEMENT. This Security Agreement shall remain in full
force and effect and continue to be effective should any petition be filed by or
against any Issuer for liquidation or  reorganization,  should any Issuer become
insolvent  or make an  assignment  for the  benefit  of  creditors  or  should a
receiver or trustee be appointed for all or any significant part of any Issuer's
assets, and shall continue to be effective or be reinstated, as the case may be,
if at any time payment and performance of the Obligations,  or any part thereof,
is,  pursuant  to  applicable  law,  rescinded  or reduced  in  amount,  or must
otherwise be restored or returned by any obligee of the Obligations,  whether as
a "voidable preference,"  "fraudulent  conveyance," or otherwise,  all as though
such payment or performance had not been made. In the event that any payment, or
any part thereof, is rescinded,  reduced,  restored or returned, the Obligations
shall be  reinstated  and deemed  reduced  only by such  amount  paid and not so
rescinded, reduced, restored or returned.

                  8. NOTICES.  Except as otherwise provided herein,  whenever it
is  provided  herein  that  any  notice,  demand,  request,  consent,  approval,
declaration or other  communica tion shall or may be given to or served upon any
of the parties by any other party,  or whenever either of the parties desires to
give or serve  upon the  other  party any  communication  with  respect  to this
Security  Agreement,  each such  notice,  demand,  request,  consent,  approval,
declaration or other communication shall be in writing and shall be given in the
manner as provided for in Section 9.01 of the Indenture.

                  9.  SEVERABILITY.  Any  provision of this  Security  Agreement
which is prohibited or  unenforceable  in any juris  diction  shall,  as to such
jurisdiction,   be   ineffective   to  the   extent  of  such   prohibition   or
unenforceability  without  invalidating the remaining provisions hereof, and any
such prohibition or unenforceability in any jurisdiction shall not invalidate or
render  unenforceable  such provision in any other  jurisdiction.  This Security
Agreement is to be read,  construed and applied  together with the Indenture and
the other Collateral Documents,  which, taken together,  sets forth the complete
understanding and agreement of the Secured Creditors and Issuers with respect to
the matters referred to herein and therein.

                  10. NO WAIVER;  CUMULATIVE REMEDIES.  Trustee shall not by any
act, delay,  omission or otherwise be deemed to have waived any of its rights or
remedies  hereunder,  and no waiver shall be valid unless in writing,  signed by
Trustee and then only to the extent  therein  set forth.  A waiver by Trustee of
any right or remedy  hereunder on any one  occasion  shall not be construed as a
bar to any right or remedy which Trustee would  otherwise have had on any future
occasion.  No failure to  exercise  nor any delay in  exercising  on the part of
Trustee,  any right,  power or privilege  hereunder,  shall  operate as a waiver
thereof,  nor shall any  single  or  partial  exercise  of any  right,  power or
privilege  hereunder  preclude  any  other or  future  exercise  thereof  or the
exercise  of any other  right,  power or  privilege.  The  rights  and  remedies
hereunder  provided are cumulative and may be exercised  singly or concurrently,
and are not  exclusive of any rights and remedies  provided by law.  None of the
terms or provisions of this Security Agreement may be waived, altered,  modified
or amended  except by an  instrument  in writing,  duly  executed by Trustee and
Issuers and, to the extent required by the Indenture, the Required Holders.

                  11. LIMITATION BY LAW. All rights remedies and powers provided
in this Security Agreement may be exercised only to the extent that the exercise
thereof does not violate any applicable provision of law, and all the provisions
of  this  Security  Agreement  are  intended  to be  subject  to all  applicable
mandatory  provisions  of law that may be  controlling  and to be limited to the
extent necessary so that they shall not render this Security  Agreement invalid,
unenforceable,  in whole or in part, or not entitled to be recorded, registered,
or filed under the provisions of any applicable law.

                  12. TERMINATION OF THIS SECURITY AGREEMENT. Subject to Section
7 hereof, this Security Agreement shall terminate upon the Termination Date.

                  13.  SUCCESSOR AND ASSIGNS.  This  Security  Agreement and all
obligations  of Issuers  hereunder  shall be  binding  upon the  successors  and
assigns of Issuers,  including any debtor in possession  acting on behalf of any
Issuer,  and shall,  together with the rights and remedies of Trustee hereunder,
inure to the benefit of Trustee,  Secured  Creditors,  all future holders of any
instrument evidencing any of the Obligations and their respective successors and
assigns.  No sales of  participations,  other sales,  assignments,  transfers or
other  dispositions  of any  agreement  governing or instrument  evidencing  the
Obligations  or any  portion  thereof or  interest  therein  shall in any manner
affect the  security  interest  granted to Trustee  hereunder.  Issuers  may not
assign, sell or otherwise transfer an interest in this Security Agreement.

                  14. GOVERNING LAW. This Security Agreement and the obligations
arising hereunder shall be governed by, and construed and enforced in accordance
with, the internal laws in effect in the State of New York without giving effect
to principles of conflict of laws.
<PAGE>
                  IN WITNESS  WHEREOF,  each  Issuer has  caused  this  Security
Agreement to be executed and  delivered  by its duly  authorized  officer on the
date first set forth above.


                             VPT REAL ESTATE CORP. I
                             VPT REAL ESTATE CORP. II
                             VPT REAL ESTATE CORP. III
                             VPT REAL ESTATE CORP. IV
                             VPT REAL ESTATE CORP. V



                                      By:
                                      Name:
                                      Title: Vice President of
                                             each of the foregoing
                                             entities


Acknowledged and accepted as of April 30, 1996:

LASALLE NATIONAL BANK,
as Trustee



By:
   Name:
   Title:

[Merrill Lynch Logo]


FAX:   (908) 296-3090



DATE:  APRIL 24, 1996



TO:    VPT REAL ESTATE CORP. I, VPT REAL ESTATE CORP. II,
       VPT REAL ESTATE CORP. III, VPT REAL ESTATE CORP. IV,
       VPT REAL ESTATE CORP. V (INDIVIDUALLY AND COLLECTIVELY "PARTY B")


ATTN:  PAUL CIANCIMINO


FROM:  MERRILL LYNCH DERIVATIVE PRODUCTS AG


RE:    U.S. DOLLAR SWAP TRANSACTION - REFERENCE 96dp0042
       REVISED as of April 29, 1996


Dear Sir:

         The  purpose  of  this  communication  is  to  confirm  the  terms  and
conditions of the  transaction  entered into between  Merrill  Lynch  Derivative
Products AG ("Party A") and VPT Real Estate Corp.  I, VPT Real Estate Corp.  II,
VPT Real Estate Corp.  III,  VPT Real Estate  Corp.  IV, VPT Real Estate Corp. V
(individually and collectively "Party B") on the Trade Date specified below (the
"Transaction").  This communication  constitutes a "Confirmation" as referred to
in the Master Agreement specified below.

         This  facsimile  transmission  will be the only  written  communication
regarding this Transaction exchanged between us, unless you request that we sign
hard copy versions of this Confirmation. Please contact the individual indicated
in the last paragraph of this letter to receive such copies.

         Please sign and return this Confirmation at your earliest  convenience.
Because of the importance of confirming transactions promptly and accurately, we
regret that any Confirmations  which are not signed and returned within ten days
may result in a delay in payments.

         The definitions and provisions  contained in the 1991 ISDA  Definitions
(the "Definitions"), as published by the International Swap Dealers Association,
Inc. ("ISDA") are incorporated into this Confirmation.  For these purposes,  all
references in those Definitions to a "Swap Transaction" shall be deemed to apply
to the Transaction referred to herein. In the event of any inconsistency between
the  Definitions and this  Confirmation,  the terms of this  Confirmation  shall
govern.
<PAGE>
         1. This Confirmation evidences a complete binding agreement between you
and us as to the terms of the Transaction to which this Confirmation relates. In
addition,  you and we agree to use all reasonable efforts promptly to negotiate,
execute and deliver a Master  Agreement in the form published by ISDA, with such
modifications as you and we shall in good faith agree. Upon the execution by you
and us of such a Master  Agreement (the  "Agreement"),  this  Confirmation  will
supplement,  form a part of,  and be subject to the  Agreement.  All  provisions
contained in the Agreement govern this Confirmation except as expressly modified
below.

         2. Each party will make each payment  specified in this Confirmation to
be made by it. Such payments will be made on the due date for value on that date
in the place of the account specified below, in freely transferable funds and in
the manner  customary  for  payments in the  required  currency.  If on any date
amounts  would  otherwise  be payable in the same  currency by each party to the
other, then, on such date, each party's obligation to make payment of any amount
will be automatically satisfied and discharged and, if the aggregate amount that
would otherwise have been payable by one party exceeds the aggregate amount that
would otherwise have been payable by the other party,  replaced by an obligation
upon the party by whom the larger  aggregate  amount  would have bto
pay to the  other  party the  excess of the  larger  aggregate  amount  over the
smaller aggregate amount.

                  3.  The  terms of the  particular  Transaction  to which  this
Confirmation relates are as follows:

Type of Transaction:                        Rate Cap Transaction
- --------------------                        --------------------

Notional Amount:                            USD 67,379,000.00

Trade Date:                                 April 24, 1996

Effective Date:                             April 30, 1996

Termination Date:                           May 1, 1999

Fixed Amounts:

         Fixed Amount Payer:                Party B
         Fixed Amount Payer
         Payment Date:                      April 24, 1996
         Fixed Amount:                      USD 377,322.40

Floating Amounts:

         Floating Rate Payer:               Party A
         Cap Rate:                          8.00% per annum
         Floating Rate Payer
         Payment                            Dates: The 30th calender day of each
                                            month,  in each year,  commencing on
                                            May 30,  1996,  up to and  including
                                            March  30,  1999 and  ending  on the
                                            Termination Date, inclusive, subject
                                            to adjustment in accordance with the
                                            Modified   Following   Business  Day
                                            Convention.
<PAGE>
Type of Transaction:                        Rate Cap Transaction
- --------------------                        --------------------

         Floating Rate Option:              USD-LIBOR-BBA

         Designated Maturity:               One month

         Floating Rate Day

         Count Fraction:                    Actual/360

         Reset Dates:                       The first day of each Floating Rate
                                            Payer Calculation Period

         Rate Cut-off Dates:                Inapplicable

         Method of Averaging:               Inapplicable

         Compounding:                       Inapplicable

Calculation Agent:                          Party A

Business Days:                              New York and London

         4. Account Details

         Payments to Party A:               BankAmerica International, New York
                                            FAO: Merrill Lynch Derivative
                                            Products AG
                                            A/C # 1-71-09254


         Payments to Party B:               LaSalle Chicago/Trust
                                            ABA: 071-000-505
                                            A/C #: 67-7515-413
                                            Attention: Blackrock - VPT96
                                            Tom Quinlan X-7245
<PAGE>
Please  confirm  that  the  foregoing  correctly  sets  forth  the  terms of our
agreement by executing  this  Confirmation  and  returning it to us by facsimile
transmission  on  (212)  449-6219,   Attention:  Gina  Bondi  [telephone:  (212)
449-8314].

                                          Very truly yours.




                                          MERRILL LYNCH DERIVATIVE PRODUCTS AG

                                          By:       /s/ Ruqia Naqi
                                                Authorized Signatory

Accepted and confirmed as of the date first written:



VPT REAL ESTATE CORP. I


By:    /s/ Paul McArthur

       Name:
       Title:



VPT REAL ESTATE CORP. II


By:    /s/ Paul McArthur

       Name:
       Title:



VPT REAL ESTATE CORP. III


By:    /s/ Paul McArthur

       Name:
       Title:



VPT REAL ESTATE CORP. IV


By:    /s/ Paul McArthur

       Name:
       Title:



VPT REAL ESTATE CORP. V


By:    /s/ Paul McArthur

       Name:
       Title:


<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          SEP-30-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                          31,611
<SECURITIES>                                         0
<RECEIVABLES>                                    5,361
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                36,972
<PP&E>                                              24
<DEPRECIATION>                                       5
<TOTAL-ASSETS>                                 174,561
<CURRENT-LIABILITIES>                            2,205
<BONDS>                                         67,379
                                0
                                          0
<COMMON>                                        11,226
<OTHER-SE>                                      93,751
<TOTAL-LIABILITY-AND-EQUITY>                   174,561
<SALES>                                              0
<TOTAL-REVENUES>                                27,295
<CGS>                                                0
<TOTAL-COSTS>                                   10,884
<OTHER-EXPENSES>                                 2,459
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               9,049
<INCOME-PRETAX>                                  4,903
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     4,903
<EPS-PRIMARY>                                      .44
<EPS-DILUTED>                                      .44
        

</TABLE>


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