===============================================================================


                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-Q

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

                FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2002

                         COMMISSION FILE NUMBER: 1-13762

                         RECKSON ASSOCIATES REALTY CORP.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

MARYLAND                                                             11-3233650
--------                                                             ----------
(STATE OR OTHER JURISDICTION OF             (IRS EMPLOYER IDENTIFICATION NUMBER)
INCORPORATION OR ORGANIZATION)

225 BROADHOLLOW ROAD, MELVILLE, NY                              11747
----------------------------------                              -----
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICE)                       (ZIP CODE)

                                 (631) 694-6900
               (REGISTRANT'S TELEPHONE NUMBER INCLUDING AREA CODE)

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

      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) YES X NO__, AND (2) HAS BEEN
SUBJECT TO SUCH FILING REQUIREMENTS FOR THE PAST 90 DAYS. YES   X    NO    .
                                                               ---      ---

    INDICATE BY CHECK MARK WHETHER THE REGISTRANT IS AN ACCELERATED FILER (AS
                   DEFINED IN RULE 12B-2 OF THE EXCHANGE ACT).

                                YES  X  NO    .
                                    ---    ---

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

      THE COMPANY HAS TWO CLASSES OF COMMON STOCK, PAR VALUE $.01 PAR VALUE
        PER SHARE, WITH 49,812,033 AND 9,915,313 SHARES OF CLASS A COMMON
            STOCK AND CLASS B COMMON STOCK OUTSTANDING, RESPECTIVELY
                             AS OF NOVEMBER 8, 2002

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

                         RECKSON ASSOCIATES REALTY CORP.
                                QUARTERLY REPORT
                  FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2002

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>

 INDEX                                                                                                     PAGE

-------------------------------------------------------------------------------------------------------------------
 PART I.    FINANCIAL INFORMATION
-------------------------------------------------------------------------------------------------------------------
<S>         <C>                                                                                              <C>
 Item 1.    Financial Statements

            Consolidated Balance Sheets as of September  30, 2002 (unaudited) and December 31, 2001.........  2

            Consolidated Statements of Income for the three and nine months ended
            September 30, 2002 and 2001 (unaudited).........................................................  3

            Consolidated Statements of Cash Flows for the nine months ended
            September 30, 2002 and 2001 (unaudited).........................................................  4


            Notes to the Consolidated Financial Statements (unaudited)......................................  5
 Item 2.    Management's Discussion and Analysis of Financial Condition and Results of Operations........... 16

 Item 3.    Quantitative and Qualitative Disclosures about Market Risk ..................................... 29

 Item 4.    Controls and Procedures......................................................................... 30
-------------------------------------------------------------------------------------------------------------------
 PART II.   OTHER INFORMATION
-------------------------------------------------------------------------------------------------------------------

 Item 1.     Legal Proceedings.............................................................................. 34
 Item 2.     Changes in Securities and Use of Proceeds...................................................... 34
 Item 3.     Defaults Upon Senior Securities................................................................ 34
 Item 4.     Submission of Matters to a Vote of Securities Holders.......................................... 34
 Item 5.     Other Information.............................................................................. 34
 Item 6.     Exhibits and Reports on Form 8-K............................................................... 34

-------------------------------------------------------------------------------------------------------------------
 SIGNATURES                                                                                                  35
-------------------------------------------------------------------------------------------------------------------
</TABLE>


                                       1
<PAGE>
PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS


                         RECKSON ASSOCIATES REALTY CORP.
                           CONSOLIDATED BALANCE SHEETS
                (DOLLARS IN THOUSANDS, EXCEPT FOR SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                                                                                    SEPTEMBER 30,       DECEMBER 31,
                                                                                                        2002                2001
                                                                                                    -------------       -----------
                                                                                                     (Unaudited)
<S>                                                                                                  <C>                <C>
ASSETS:
Commercial real estate properties, at cost:
    Land .....................................................................................       $   417,351        $   408,837
    Building and improvements ................................................................         2,400,577          2,328,374
Developments in progress:
    Land .....................................................................................            91,396             69,365
    Development costs ........................................................................            26,371             74,303
Furniture, fixtures and equipment ............................................................             7,811              7,725
                                                                                                     -----------        -----------
                                                                                                       2,943,506          2,888,604
Less accumulated depreciation ................................................................          (428,150)          (361,960)
                                                                                                     -----------        -----------
                                                                                                       2,515,356          2,526,644
Investments in real estate joint ventures ....................................................             5,680              5,744
Investments in mortgage notes and notes receivable ...........................................            55,695             56,234
Investments in service companies and affiliate loans and joint ventures ......................            80,130             79,184
Cash and cash equivalents ....................................................................            32,631            121,975
Tenant receivables ...........................................................................             9,321              9,633
Deferred rents receivable ....................................................................           100,755             81,089
Prepaid expenses and other assets ............................................................            30,964             45,495
Contract and land deposits and pre-acquisition costs .........................................               121              3,782
Deferred leasing and loan costs ..............................................................            68,295             64,438
                                                                                                     -----------        -----------
TOTAL ASSETS .................................................................................       $ 2,898,948        $ 2,994,218
                                                                                                     ===========        ===========
LIABILITIES:
Mortgage notes payable .......................................................................       $   743,148        $   751,077
Unsecured credit facility ....................................................................           224,000            271,600
Senior unsecured notes .......................................................................           499,272            449,463
Accrued expenses and other liabilities .......................................................            80,181             87,683
Dividends and distributions payable ..........................................................            32,234             32,988
                                                                                                     -----------        -----------
TOTAL LIABILITIES ............................................................................         1,578,835          1,592,811
                                                                                                     -----------        -----------
Minority partners' interests in consolidated partnerships ....................................           242,720            242,698
Preferred unit interest in the operating partnership .........................................            19,662             30,965
Limited partners' minority interest in the operating partnership .............................            74,288             81,887
                                                                                                     -----------        -----------
                                                                                                         336,670            355,550
                                                                                                     -----------        -----------
Commitments and contingencies ................................................................                --                 --
STOCKHOLDERS' EQUITY:
Preferred Stock, $.01 par value, 25,000,000 shares authorized
    Series A preferred stock, 9,192,000 shares issued and outstanding.........................                92                 92
    Series B preferred stock, 2,000,000 shares issued and outstanding ........................                20                 20
Common Stock, $.01 par value, 100,000,000 shares authorized
    Class A common stock, 49,152,033 and 49,982,377 shares issued
             and outstanding, respectively....................................................               492                500
    Class B common stock, 9,915,313 and 10,283,513 shares issued and outstanding,
       respectively...........................................................................                99                103
    Treasury stock - Class A common, 1,856,200 and 0, respectively and Class B common,
      368,200 and 0, respectively.............................................................           (49,227)                --
Additional paid in capital...................................................................          1,031,967          1,045,142
                                                                                                     -----------        -----------
Total Stockholders' Equity ...................................................................           983,443          1,045,857
                                                                                                     -----------        -----------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY ...................................................       $ 2,898,948        $ 2,994,218
                                                                                                     ===========        ===========
</TABLE>
                (see accompanying notes to financial statements)

                                       2
<PAGE>

                         RECKSON ASSOCIATES REALTY CORP.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
        (UNAUDITED AND IN THOUSANDS, EXCEPT PER SHARE AND SHARE AMOUNTS)
<TABLE>
<CAPTION>
                                                                           THREE MONTHS ENDED                NINE MONTHS ENDED
                                                                               SEPTEMBER 30,                    SEPTEMBER 30,
                                                                        ----------------------------    ---------------------------
                                                                            2002            2001            2002           2001
                                                                        ------------    ------------    ------------   ------------
<S>                                                                       <C>            <C>             <C>            <C>
REVENUES:

Base rents ............................................................  $   111,175    $   110,594     $   326,424     $  327,697
Tenant escalations and reimbursements .................................       15,272         15,273          44,656         45,198
Equity in earnings of real estate joint ventures and service companies           104            505             598          1,704
Interest income on mortgage notes and notes receivable ................        1,589          1,584           4,710          4,651
Gain on sales of real estate ..........................................           --            972             537            972
Investment and other income ...........................................          642          3,244           1,459         13,463
                                                                        ------------    ------------    ------------   ------------
    TOTAL REVENUES ....................................................      128,782        132,172         378,384        393,685
                                                                        ============    ============    ============   ============
EXPENSES:
Property operating expenses ...........................................       46,135         43,844         129,461        125,047
Marketing, general and administrative .................................        7,965          7,629          22,710         23,438
Interest ..............................................................       22,653         23,510          65,772         70,701
Depreciation and amortization .........................................       29,147         26,318          82,913         76,601
                                                                        ------------    ------------    ------------   ------------
     TOTAL EXPENSES ...................................................      105,900        101,301         300,856        295,787
                                                                        ============    ============    ============   ============
Income from continuing operations before minority interests, preferred
   dividends and distributions, valuation reserves on investments in
   affiliate loans and joint ventures, discontinued operations and
      extraordinary loss ..............................................       22,882         30,871          77,528         97,898
Minority partners' interests in consolidated partnerships .............       (4,446)        (3,065)        (14,379)       (12,885)
Distributions to preferred unit holders ...............................         (273)          (509)         (1,014)        (1,630)
Valuation reserves on investments in affiliate loans and joint ventures           --       (163,000)             --       (163,000)
Limited partners' minority interest in the operating partnership ......       (1,249)        14,684          (4,796)         9,437
                                                                        ------------    ------------    ------------   ------------
Income (loss) before discontinued operations, extraordinary loss and
       preferred dividends ............................................       16,914       (121,019)         57,339        (70,180)
Discontinued operations (net of limited partners' minority interest)
    Income from discontinued operations ...............................          439            181             776            681
    Gain on sales of real estate ......................................        4,268             --           4,267             --
                                                                        ------------    ------------    ------------   ------------
Income (loss) before extraordinary loss and preferred dividends .......       21,621       (120,838)         62,382        (69,499)
Extraordinary loss on extinguishment of debt, net of limited partners'
    minority interest .................................................           --         (2,595)             --         (2,595)
                                                                        ------------    ------------    ------------   ------------
Net income (loss) .....................................................       21,621       (123,433)         62,382        (72,094)
Dividends to preferred shareholders ...................................       (5,487)        (5,487)        (16,461)       (16,379)
                                                                        ------------    ------------    ------------   ------------
Net income (loss) allocable to common shareholders ....................   $   16,134    $  (128,920)   $     45,921    $   (88,473)
                                                                        ============    ============    ============   ============
Net income (loss) allocable to:


    Class A common ....................................................   $   12,334    $   (97,944)   $     35,041    $   (67,526)
    Class B common ....................................................        3,800        (30,976)         10,880        (20,947)
                                                                        ------------    ------------    ------------   ------------
Total .................................................................   $   16,134    $  (128,920)   $     45,921    $   (88,473)
                                                                        ============    ============    ============   ============
Basic net income (loss) per weighted average common share before
       extraordinary loss:

    Class A common ....................................................   $        .25   $      (1.93)   $        .70    $   (1.38)
    Extraordinary loss per Class A common share .......................             --           (.04)             --         (.04)
                                                                          ------------   -------------   -------------   -----------
    Basic net income (loss) per weighted average Class A common share .   $        .25   $      (1.97)   $        .70    $   (1.42)
                                                                          ============   =============   =============   ===========
    Class B common ....................................................   $        .38   $      (2.95)   $       1.07    $   (1.98)
    Extraordinary loss per Class B common share .......................             --           (.06)             --         (.06)
                                                                          ------------   -------------   -------------   -----------
    Basic net income (loss) per weighted average Class B common share .   $        .38   $      (3.01)   $       1.07    $   (2.04)
                                                                          ============   =============   =============   ===========
Basic weighted average common shares outstanding:

    Class A common ....................................................     49,525,372     49,715,423      50,102,817   47,489,129
    Class B common ....................................................     10,010,423     10,283,513      10,191,483   10,283,513
Diluted net income (loss) per weighted  average  common share before
       extraordinary loss:
    Class A common ....................................................   $        .25   $      (1.97)   $        .69    $   (1.42)
                                                                          ============   =============   =============   ===========
    Class B common ....................................................   $        .26   $      (3.01)   $        .75    $   (2.04)
                                                                          ============   =============   =============   ===========
Diluted weighted average common shares outstanding:
    Class A common ....................................................     49,825,400     49,715,423      50,445,005   47,489,129
    Class B common ....................................................     10,010,423     10,283,513      10,191,483   10,283,513
</TABLE>
                (see accompanying notes to financial statements)

                                       3
<PAGE>

                         RECKSON ASSOCIATES REALTY CORP.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                          (UNAUDITED AND IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                                                  NINE MONTHS ENDED
                                                                                                    SEPTEMBER 30,
                                                                                        ---------------------------------------
                                                                                               2002                  2001
                                                                                        ------------------    -----------------
<S>                                                                                          <C>                 <C>
  CASH FLOWS FROM OPERATING ACTIVITIES:
  NET INCOME (LOSS)................................................................          $     62,382        $      (72,094)
  Adjustments to reconcile net income (loss) to net cash provided by operating
   activities:
        Depreciation and amortization..............................................                82,913                77,221
        Gain on sales of real estate...............................................                (4,804)                 (972)
        Valuation reserves on investments in affiliate loans and joint ventures....                    --               163,000
        Minority partners' interests in consolidated partnerships..................                14,379                12,885
        Extraordinary loss on extinguishment of debts..............................                    --                 2,595
        Limited partners' minority interest in the operating partnership...........                 4,796                (9,326)
        Equity in earnings of real estate joint ventures and service companies.....                  (598)               (1,704)
   Changes in operating assets and liabilities:
        Tenant receivables.........................................................                   312                 1,446
        Real estate tax escrows ...................................................                (2,774)               (2,037)
        Prepaid expenses and other assets..........................................                14,053                13,028
        Deferred rents receivable..................................................               (19,666)              (28,843)
        Accrued expenses and other liabilities.....................................                (5,218)              (18,009)
                                                                                          ------------------    -----------------
        Net cash provided by operating activities..................................               145,775               137,190
                                                                                          ------------------    -----------------

  CASH FLOWS FROM INVESTING ACTIVITIES:
        Increase in contract deposits and pre-acquisition costs....................               (37,304)               (2,897)
        Additions to developments in progress.....................................                     --                (3,606)
        Proceeds from mortgage note receivable repayments..........................                    12                 2,949
        Investments in affiliate joint ventures....................................                    --               (25,056)
        Additions to commercial real estate properties.............................               (31,029)             (121,703)
        Additions to furniture, fixtures and equipment.............................                   (71)                 (324)
        Payment of leasing costs...................................................               (12,789)               (6,264)
        Proceeds from sales of real estate and marketable securities...............                22,385               109,250
                                                                                          ------------------    -----------------
        Net cash used in investing activities......................................               (58,796)              (47,651)
                                                                                          ------------------    -----------------
  CASH FLOWS FROM FINANCING ACTIVITIES:
        Proceeds from issuance of common stock net of issuance costs...............                 6,310                 1,790
        Purchases of common stock..................................................               (49,227)                   --
        Principal payments on secured borrowings...................................                (7,930)             (291,445)
        Payment of loan and equity issuance costs..................................                (1,538)               (5,944)
        Increase in investments in affiliate loans and service companies...........                    --               (12,382)
        Proceeds from issuance of senior unsecured notes...........................                49,432                    --
        Proceeds from secured borrowings...........................................                    --               325,000
        Proceeds from unsecured credit facility....................................               115,000               128,000
        Repayment of unsecured credit facility.....................................              (162,600)              (98,000)
        Distributions to minority partners in consolidated partnerships............               (14,572)              (13,390)
        Distributions to limited partners in the operating partnership.............                (9,451)               (9,181)
        Distributions to preferred unit holders....................................                (1,047)               (1,749)
        Dividends to common shareholders...........................................               (84,239)              (75,278)
        Dividends to preferred shareholders........................................               (16,461)              (16,337)
                                                                                         ------------------    -----------------
        Net cash used in financing activities......................................              (176,323)              (68,916)
                                                                                         ------------------    -----------------
        Net (decrease) increase in cash and cash equivalents.......................               (89,344)               20,623
        Cash and cash equivalents at beginning of period...........................               121,975                17,843
                                                                                         ------------------    -----------------
        Cash and cash equivalents at end of period.................................         $      32,631         $      38,466
                                                                                         ==================    =================
</TABLE>
                (see accompanying notes to financial statements)

                                       4
<PAGE>

                         RECKSON ASSOCIATES REALTY CORP.
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
                               SEPTEMBER 30, 2002
                                   (UNAUDITED)

1.  ORGANIZATION AND FORMATION OF THE COMPANY

Reckson Associates Realty Corp. (the "Company") is a self-administered and self
managed real estate investment trust ("REIT") engaged in the ownership,
management, operation, leasing and development of commercial real estate
properties, principally office and industrial buildings and also owns land for
future development (collectively, the "Properties") located in the New York
tri-state area (the "Tri-State Area").

The Company was incorporated in Maryland in September 1994. In June 1995, the
Company completed an initial public offering (the "IPO") and commenced
operations.

The Company became the sole general partner of Reckson Operating Partnership,
L.P. (the "Operating Partnership") by contributing substantially all of the net
proceeds of the IPO in exchange for an approximate 73% interest in the Operating
Partnership. All Properties acquired by the Company are held by or through the
Operating Partnership. In conjunction with the IPO, the Operating Partnership
executed various option and purchase agreements whereby it issued common units
of limited partnership interest in the Operating Partnership ("OP Units") to
certain continuing investors in exchange for (i) interests in certain property
partnerships, (ii) fee simple and leasehold interests in properties and
development land, (iii) certain other business assets and (iv) 100% of the
non-voting preferred stock of the management and construction companies. At
September 30, 2002, the Company's ownership percentage in the Operating
Partnership was approximately 89.7%.

2.  BASIS OF PRESENTATION

The accompanying consolidated financial statements include the consolidated
financial position of the Company and the Operating Partnership at September 30,
2002 and December 31, 2001 and the results of their operations for the three and
nine months ended September 30, 2002 and 2001, respectively, and, their cash
flows for the nine months ended September 30, 2002 and 2001, respectively. The
Operating Partnership's investments in majority owned and/or controlled real
estate joint ventures are reflected in the accompanying financial statements on
a consolidated basis with a reduction for the minority partners' interest. The
Operating Partnership also invests in real estate joint ventures where it may
own less than a controlling interest. Such investments are reflected in the
accompanying financial statements on the equity method of accounting. The
operating results of Reckson Management Group, Inc., RANY Management Group,
Inc., Reckson Construction Group New York, Inc. and Reckson Construction Group,
Inc. (the "Service Companies"), in which the Operating Partnership owns a 97%
non-controlling interest are reflected in the accompanying financial statements
on the equity method of accounting. On October 1, 2002, the Operating
Partnership acquired the remaining 3% interests in the Service Companies for an
aggregate purchase price of approximately $122,000. As a result, commencing on
October 1, 2002, the Operating Partnership will consolidate the operations of
the Service Companies. All significant intercompany balances and transactions
have been eliminated in the consolidated financial statements.

Minority partners' interests in consolidated partnerships represent a 49%
non-affiliated interest in RT Tri-State LLC, owner of an nine property suburban
office portfolio, a 40% non-affiliated interest in Omni Partners, L.P., owner of
a 575,000 square foot suburban office property and beginning December 21, 2001,
a 49% non-affiliated interest in Metropolitan 919 Third Avenue, LLC, owner of
the property located at 919 Third Avenue, New York, NY. Limited partners'
minority interest in the Operating Partnership was approximately 10.3% and 11.1%
at September 30, 2002 and 2001, respectively.

The accompanying interim unaudited financial statements have been prepared by
the Company's management pursuant to the rules and regulations of the Securities
and Exchange Commission. Certain information and footnote disclosure normally
included in the financial statements prepared in accordance with accounting
principles generally accepted in the United States ("GAAP") may have been
condensed or omitted pursuant to such rules and regulations, although management
believes that the disclosures are adequate to make the information presented not
misleading. The unaudited financial statements as of September 30, 2002 and for
the three and nine month periods ended September 30, 2002 and 2001 include, in
the opinion of management, all adjustments, consisting of normal recurring
adjustments, necessary to present fairly the financial information set forth
herein. The results of operations for the interim periods are not necessarily
indicative of the results that may be expected for the year ending December 31,
2002. These financial statements should be read in conjunction with the
Company's audited financial statements and the notes thereto included in the
Company's Form 10-K for the year ended December 31, 2001.

                                       5
<PAGE>

The Company intends to qualify as a REIT under Sections 856 through 869 of the
Internal Revenue Code of 1986, as amended (the "Code"). As a REIT, the Company
will not generally be subject to corporate Federal income taxes as long as it
satisfies certain technical requirements of the Code relating to composition of
its income and assets and requirements relating to distributions of taxable
income to shareholders.

In October 2001, the Financial Accounting Standards Board ("FASB") issued
Statement No. 144, "Accounting for the Impairment or Disposal of Long-Lived
Assets". Statement No. 144 provides accounting guidance for financial accounting
and reporting for the impairment or disposal of long-lived assets. Statement No.
144 supersedes Statement No. 121, Accounting for the Impairment of Long-Lived
Assets and for Long-Lived Assets to be Disposed of. It also supersedes the
accounting and reporting provisions of Accounting Principles Board Opinion No.
30, Reporting the Results of Operations--Reporting the Effects of Disposal of a
Segment of a Business, and Extraordinary, Unusual and Infrequently Occurring
Events and Transactions related to the disposal of a segment of a business. The
Company adopted Statement No. 144 on January 1, 2002. The adoption of this
statement did not have a material effect on the results of operations or the
financial position of the Company. The adoption of Statement No. 144 does not
have an impact on net income (loss) allocable to common shareholders. Statement
No. 144 only impacts the presentation of the results of operations and gain
(loss) on sales of real estate for those properties sold during the period
within the consolidated statements of operations (see Note 6).

Effective January 1, 2002 the Company has elected to follow FASB Statement No.
123, "Accounting for Stock Based Compensation". Statement No.123 requires the
use of option valuation models which determine the fair value of the option on
the date of the grant. All future employee stock option grants will be expensed
over the options' vesting periods based on the fair value at the date of the
grant in accordance with Statement No. 123. The Company expects minimal
financial impact in the current year from the adoption of Statement No. 123. To
determine the fair value of the stock options granted, the Company uses a
Black-Scholes option pricing model. Historically, the Company had applied
Accounting Principles Board Opinion No. 25 and related interpretations in
accounting for its stock option plans and reported pro forma disclosures in its
Form 10-K filings by estimating the fair value of options issued and the related
expense in accordance with Statement No. 123. Accordingly, no compensation cost
had been recognized for its stock option plans in the past.

In April 2002, the FASB issued Statement No. 145, which rescinded Statement No.
4, "Reporting Gains and Losses from Extinguishment of Debt". Statement No. 145
is effective for fiscal years beginning after May 15, 2002. The Company will
adopt Statement No. 145 on January 1, 2003.

Certain prior period amounts have been reclassified to conform to the current
period presentation.




                                       6
<PAGE>

3.  MORTGAGE NOTES PAYABLE

As of September 30, 2002, the Company had approximately $743.1 million of fixed
rate mortgage notes which mature at various times between 2004 and 2027. The
notes are secured by 21 properties with a net carrying value of approximately
$1.5 billion and have a weighted average interest rate of approximately 7.26%.

The following table sets forth the Company's mortgage notes payable as of
September 30, 2002, by scheduled maturity date (dollars in thousands):

<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------------
                                                     Principal         Interest         Maturity         Amortization
Property                                            Outstanding          Rate             Date           Term (Years)
-----------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>                <C>       <C>                 <C>
80 Orville Dr, Islip, NY                                   2,616          10.10%     February, 2004      Interest only
-----------------------------------------------------------------------------------------------------------------------
395 North Service Road, Melville, NY                      19,811           6.45%      October, 2005     $34 per month
-----------------------------------------------------------------------------------------------------------------------
200 Summit Lake Drive, Valhalla, NY                       19,476           9.25%      January, 2006           25
-----------------------------------------------------------------------------------------------------------------------
1350 Avenue of the Americas, NY, NY                       74,824           6.52%         June, 2006           30
-----------------------------------------------------------------------------------------------------------------------
Landmark Square, Stamford, CT (a)                         45,342           8.02%      October, 2006           25
-----------------------------------------------------------------------------------------------------------------------
100 Summit Lake Drive, Valhalla, NY                       19,429           8.50%        April, 2007           15
-----------------------------------------------------------------------------------------------------------------------
333 Earle Ovington Blvd, Mitchel Field, NY (b)            54,104           7.72%       August, 2007           25
-----------------------------------------------------------------------------------------------------------------------
810 Seventh Avenue, NY, NY                                83,223           7.73%       August, 2009           25
-----------------------------------------------------------------------------------------------------------------------
100 Wall Street, NY, NY                                   36,063           7.73%       August, 2009           25
-----------------------------------------------------------------------------------------------------------------------
6900 Jericho Turnpike, Syosset, NY                         7,376           8.07%         July, 2010           25
-----------------------------------------------------------------------------------------------------------------------
6800 Jericho Turnpike, Syosset, NY                        13,976           8.07%         July, 2010           25
-----------------------------------------------------------------------------------------------------------------------
580 White Plains Road, Tarrytown, NY                      12,735           7.86%    September, 2010           25
-----------------------------------------------------------------------------------------------------------------------
919 Third Ave, NY, NY (c)                                247,464          6.867%       August, 2011           30
-----------------------------------------------------------------------------------------------------------------------
110 Bi-County Blvd., Farmingdale, NY                       3,690          9.125%     November, 2012           20
-----------------------------------------------------------------------------------------------------------------------
One Orlando Center, Orlando, FL (d)                       38,512           6.82%     November, 2027           28
-----------------------------------------------------------------------------------------------------------------------
120 West 45th Street, NY, NY (d)                          64,507           6.82%     November, 2027           28
-----------------------------------------------------------------------------------------------------------------------

Total/Weighted Average                                 $ 743,148           7.26%

-----------------------------------------------------------------------------------------------------------------------
(a) Encompasses six Class A office properties.
-----------------------------------------------------------------------------------------------------------------------
(b) The Company has a 60% general partnership interest in this property and its proportionate share of the aggregate
principal amount is approximately $32.5 million
-----------------------------------------------------------------------------------------------------------------------
(c) The Company has a 51% membership interest in this property and its
proportionate share of the aggregate principal amount is approximately
$126.2 million
-----------------------------------------------------------------------------------------------------------------------
(d) Subject to interest rate adjustment on November 1, 2004
-----------------------------------------------------------------------------------------------------------------------
In addition, the Company has a 60% interest in an unconsolidated joint venture
property. The Company's pro rata share of the mortgage debt at September 30,
2002is approximately $7.6 million.
-----------------------------------------------------------------------------------------------------------------------
</TABLE>

4.  SENIOR UNSECURED NOTES

As of September 30, 2002, the Operating Partnership had outstanding
approximately $499.3 million (net of issuance discounts) of senior unsecured
notes (the "Senior Unsecured Notes"). The following table sets forth the
Operating Partnership's Senior Unsecured Notes and other related disclosures by
scheduled maturity date (dollars in thousands):

<TABLE>
<CAPTION>
                                        FACE
                  ISSUANCE             AMOUNT           COUPON RATE          TERM             MATURITY
              -----------------   ---------------   ------------------   -----------   -------------------------
<S>                                   <C>                  <C>            <C>             <C>
               March 26, 1999         $  100,000           7.40%           5 years         March 15, 2004
                June 17, 2002         $   50,000           6.00%           5 years          June 15, 2007
              August 27, 1997         $  150,000           7.20%          10 years        August 28, 2007
               March 26, 1999         $  200,000           7.75%          10 years         March 15, 2009
</TABLE>

Interest on the Senior Unsecured Notes is payable semi-annually with principal
and unpaid interest due on the scheduled maturity dates. In addition, the Senior
Unsecured Notes issued on March 26, 1999 and June 17, 2002 were issued at
aggregate discounts of $738,000 and $267,500, respectively. Such discounts are
being amortized over the term of the Senior Unsecured Notes to which they
relate.

On June 17, 2002, the Operating Partnership issued $50 million of 6.00% (6.125%
effective rate) senior unsecured notes. Net proceeds of approximately $49.4
million received from this issuance were used to repay outstanding borrowings
under the Company's unsecured credit facility.

                                       7
<PAGE>

5.  UNSECURED CREDIT FACILITY

As of September 30, 2002, the Company had a three year $575 million unsecured
revolving credit facility (the "Credit Facility") from JPMorgan Chase Bank, as
administrative agent, UBS Warburg LLC as syndication agent and Deutsche Bank as
documentation agent. The outstanding borrowings under the Credit Facility was
$224 million at September 30, 2002. The Credit Facility matures in September
2003 and borrowings under the Credit Facility are currently priced off LIBOR
plus 105 basis points.

The Company utilizes the Credit Facility primarily to finance real estate
investments, fund its real estate development activities and for working capital
purposes. At September 30, 2002, the Company had availability under the Credit
Facility to borrow approximately an additional $351 million, subject to
compliance with certain financial covenants.

6.  COMMERCIAL REAL ESTATE INVESTMENTS

As of September 30, 2002, the Company owned and operated 75 office properties
(inclusive of eleven office properties owned through joint ventures) comprising
approximately 13.6 million square feet, 101 industrial properties comprising
approximately 6.7 million square feet and two retail properties comprising
approximately 20,000 square feet located in the Tri-State Area.

The Company also owns approximately 338 acres of land in 14 separate parcels of
which the Company can develop approximately 3.2 million square feet of office
space and approximately 470,000 square feet of industrial space. The Company is
currently evaluating alternative land uses for certain of the land holdings to
realize the highest economic value. These alternatives may include rezoning
certain land parcels from commercial to residential for potential disposition.
As of September 30, 2002, the Company had invested approximately $117 million in
these development projects. Management has made subjective assessments as to the
value and recoverability of these investments based on current and proposed
development plans, market comparable land values and alternative use values. The
Company has capitalized approximately $8.1 million for the nine months ended
September 30, 2002 related to real estate taxes, interest and other carrying
costs related to these development projects.

The Company holds a $17.0 million interest in a note receivable secured by a
partnership interest in Omni Partners, L.P., owner of the Omni, a 575,000 square
foot Class A office property located in Uniondale, NY and three other notes
receivable aggregating $36.5 million which bear interest at rates ranging from
10.5% to 12% per annum and are secured by a minority partner's preferred unit
interest in the Operating Partnership and certain real property. As of September
30, 2002, management has made subjective assessments as to the underlying
security value on the Company's note receivable investments. These assessments
indicated an excess of market value over carrying value related to the Company's
note receivable investments. The Company also owns a 357,000 square foot office
building in Orlando, Florida. This non-core real estate holding was acquired in
May 1999 in connection with the Company's initial New York City portfolio
acquisition. This property is cross collateralized under a $103 million mortgage
note along with one of the Company's New York City buildings.

The Company also owns a 60% non-controlling interest in a 172,000 square foot
office building located at 520 White Plains Road in White Plains, New York (the
"520JV") which it manages. The remaining 40% interest is owned by JAH Realties
L.P. Jon Halpern, the CEO and a director of HQ Global Workplaces is a partner in
JAH Realties, L.P.. As of September 30, 2002, the 520JV had total assets of
$21.3 million, a mortgage note payable of $12.7 million and other liabilities of
$1.0 million. The Company's allocable share of the 520JV mortgage note payable
is approximately $7.6 million. In addition, the 520JV had total revenues of $2.6
million and total expenses of $2.5 million for the nine months ended September
30, 2002. The Company accounts for the 520JV under the equity method of
accounting. The 520JV contributed approximately $133,000 and $316,000 to the
Company's equity in earnings of real estate joint ventures for the nine months
ended September 30, 2002 and 2001, respectively.

On December 21, 2001, the Company formed a joint venture with the New York State
Teachers' Retirement System ("NYSTRS") whereby NYSTRS acquired a 49% indirect
interest in the property located at 919 Third Avenue, New York, NY for $220.5
million which included $122.1 million of its proportionate share of secured
mortgage debt and approximately $98.4 million of cash which was then distributed
to the Company. On January 4, 2002, net proceeds from this transaction were used
primarily to repay borrowings under the Credit Facility and for working capital
purposes.

On August 7, 2002, the Company sold an industrial property on Long Island
aggregating approximately 32,000 square feet for approximately $1.8 million.
This property was sold to the sole tenant of the property through an option
contained in the tenant's lease. On August 8, 2002, the Company sold two Class A
office properties located in Westchester County, NY aggregating approximately
157,000 square feet for approximately $18.5 million. Net proceeds from these
sales were used to repay borrowings under the Credit Facility and for general
corporate purposes. The Company recorded an aggregate net gain of approximately
$4.9 million as a result of these sales. In addition, in accordance with FASB
Statement No. 144, the operating results of these properties and the resulting
gain on sales of real estate have been reflected as discontinued operations for
all periods presented on the accompanying statements of operations.

                                       8
<PAGE>

7.  STOCKHOLDERS' EQUITY

An OP Unit and a share of Class A common stock have essentially the same
economic characteristics as they effectively share equally in the net income or
loss and distributions of the Operating Partnership. Subject to certain holding
periods OP Units may either be redeemed for cash or, at the election of the
Company, exchanged for shares of Class A common stock on a one-for-one basis.

During August 2002, the Board of Directors of the Company declared the following
dividends on the Company's securities:

<TABLE>
<CAPTION>
                                                                                                         ANNUALIZED
                              DIVIDEND/         RECORD              PAYMENT            THREE MONTHS       DIVIDEND/
         SECURITY           DISTRIBUTION         DATE                DATE                  ENDED         DISTRIBUTION
         --------           ------------         ----                ----                  -----         ------------
<S>                           <C>          <C>                 <C>                 <C>                     <C>
Class A common stock          $ .4246       October 7, 2002    October 18, 2002    September 30, 2002      $1.6984
Class B common stock          $ .6471      October 15, 2002    October 31, 2002      October 31, 2002      $2.5884
Series A preferred stock      $.476563     October 15, 2002    October 31, 2002      October 31, 2002      $1.9063
Series B preferred stock      $.553125     October 15, 2002    October 31, 2002      October 31, 2002      $2.2125
</TABLE>

On May 22, 2002, approximately $1.4 million of loans made to certain executive
officers to purchase the Company's common stock matured. The loans were secured
by 61,668 shares of the Company's Class A common stock. The loans were satisfied
by the executive officers with the 61,668 shares of Class A common stock. The
market value of these shares on May 22, 2002 was sufficient to fully satisfy
these loans and as such there was no financial impact to the Company. The
Company has subsequently retired these shares.

On September 30, 2002, the Company had issued and outstanding 9,915,313 shares
of Class B Exchangeable Common Stock, par value $.01 per share (the "Class B
common stock"). The dividend on the shares of Class B common stock is subject to
adjustment annually based on a formula which measures increases or decreases in
the Company's Funds From Operations, as defined, over a base year. The Class B
common stock currently receives an annual dividend of $2.5884 per share.

The shares of Class B common stock are exchangeable at any time, at the option
of the holder, into an equal number of shares of Class A common stock, subject
to customary antidilution adjustments. The Company, at its option, may redeem
any or all of the Class B common stock in exchange for an equal number of shares
of the Company's Class A common stock at any time following November 23, 2003.

The Board of Directors of the Company has authorized the purchase of up to a
five million shares of the Company's Class A common stock and/or its Class B
common stock. Transactions conducted on the New York Stock Exchange will be
effected in accordance with the safe harbor provisions of the Securities
Exchange Act of 1934 and may be terminated by the Company at any time.

During the three months ended September 30, 2002, under this buy-back program,
the Company purchased 368,200 shares of Class B common stock at an average price
of $22.90 per Class B share and 1,856,200 shares of Class A common stock at an
average price of $21.98 per Class A share for an aggregate purchase price for
both the Class A and Class B common stock of approximately $49.2 million. In
addition, subsequent to September 30, 2002, the Company purchased 842,200 shares
of Class A common stock at $20.77 per share. As a result of these purchases,
annual common stock dividends will decrease by approximately $5.5 million.
Previously, under the Company's prior stock buy-back program, the Company had
purchased and retired 1,410,804 shares of Class B common stock at an average
price of $21.48 per Class B share and 61,704 shares of Class A common stock at
an average price of $23.03 per Class A share for an aggregate purchase price for
both the Class A and Class B common stock of approximately $31.7 million.

The Board of Directors of the Company has formed a pricing committee to consider
purchases of up to $75 million of the Company's outstanding preferred
securities.

On September 30, 2002, the Company had issued and outstanding 9,192,000 shares
of 7.625% Series A Convertible Cumulative Preferred Stock (the "Series A
preferred stock"). The Series A preferred stock is redeemable by the Company on
or after April 13, 2003 at a price of approximately $25.95 per share with such
price decreasing, at annual intervals, to $25.00 per share over a five year
period. In addition, the Series A preferred stock, at the option of the holder,
is convertible at any time into the Company's Class A common stock at a price of
$28.51 per share. On October 14, 2002, the Company purchased and retired 357,500
shares of the Series A Preferred stock at $22.29 per share for approximately
$8.0 million. As a result of this purchase, annual preferred dividends will
decrease by approximately $682,000.

                                       9
<PAGE>

The Company currently has issued and outstanding two million shares of Series B
Convertible Cumulative Preferred Stock (the "Series B preferred stock"). The
Series B preferred stock is redeemable by the Company as follows: (i) on or
after March 2, 2002 to and including June 2, 2003, at an amount which provides
an annual rate of return with respect to such shares of 15%, (ii) on or after
June 3, 2003 to and including June 2, 2004, $25.50 per share and (iii) on or
after June 3, 2004 and thereafter, $25.00 per share. In addition, the Series B
preferred stock, at the option of the holder, is convertible at any time into
the Company's Class A common stock at a price of $26.05 per share. The Series B
preferred stock currently accumulates dividends at a rate of 8.85% per annum.

Basic net income (loss) per share on the Company's Class A common stock was
calculated using the weighted average number of shares outstanding of 49,525,372
and 49,715,423 for the three months ended September 30, 2002 and 2001,
respectively and 50,102,817 and 47,489,129 for the nine months ended September
30, 2002 and 2001, respectively.

Basic net income (loss) per share on the Company's Class B common stock was
calculated using the weighted average number of shares outstanding of 10,010,423
and 10,283,513 for the three months ended September 30, 2002 and 2001,
respectively and 10,191,483 and 10,283,513 for the nine months ended September
30, 2002 and 2001, respectively.

The following table sets forth the Company's reconciliation of numerators and
denominators of the basic and diluted net income (loss) per weighted average
common share and the computation of basic and diluted net income (loss) per
weighted average share for the Company's Class A common stock (in thousands
except for earnings per share data):

<TABLE>
<CAPTION>
                                                                Three Months Ended               Nine Months Ended
                                                                   September 30,                   September 30,
                                                          ------------------------------- ----------------------------
                                                               2002             2001          2002           2001
                                                          --------------- --------------- ------------- --------------
<S>                                                        <C>              <C>             <C>          <C>
Numerator:
  Income (loss) before discontinued operations,
     dividends to preferred shareholders,  extraordinary
     loss and (income) loss  allocated to Class B
     shareholders.......................................   $   16,914       $  (121,019)    $  57,339    $  (70,180)
  Discontinued operations (net of share  applicable
     to limited partners and Class B shareholders)......        3,598               137         3,848           520
  Dividends to preferred shareholders...................       (5,487)           (5,487)      (16,461)      (16,379)
  Extraordinary loss (net of share applicable to limited
     partners and Class B shareholders).................           --            (1,971)           --        (1,971)
  (Income) loss allocated to Class B common
     shareholders.......................................       (2,691)           30,396        (9,685)       20,484
                                                          --------------- --------------- ------------- --------------
Numerator for basic and diluted earnings per
         Class A common share...........................   $   12,334       $   (97,944)    $   35,041   $  (67,526)
                                                          =============== =============== ============= ==============

Denominator:
  Denominator for basic earnings per share -
     weighted average Class A common shares.............       49,525            49,715        50,103        47,489
  Effect of dilutive securities:
        Common stock equivalents........................          300                --           342            --
                                                           -------------- -------------- -------------  --------------
Denominator for diluted earnings per Class A common
        share - adjusted weighted average shares and
        assumed conversions.............................       49,825            49,715        50,445        47,489
                                                          =============== =============== ============= ==============
Basic earnings per Class A common share:
  Income (loss) before extraordinary loss...............   $      .25       $     (1.93)    $     .70    $    (1.38)
  Extraordinary loss....................................           --              (.04)           --          (.04)
                                                          --------------- --------------- ------------- --------------
  Net income (loss) per Class A common share............   $      .25       $     (1.97)    $     .70    $    (1.42)
                                                          =============== =============== ============= ==============
Diluted earnings per Class A common share:
  Income (loss) before extraordinary loss...............   $      .25       $     (1.93)    $     .69    $    (1.38)
  Extraordinary loss....................................           --              (.04)           --          (.04)
                                                          --------------- --------------- ------------- --------------
  Diluted net income (loss) per Class A common share....   $      .25       $     (1.97)    $     .69    $    (1.42)
                                                          =============== =============== ============= ==============
</TABLE>



                                       10
<PAGE>




The following table sets forth the Company's reconciliation of numerators and
denominators of the basic and diluted net income (loss) per weighted average
common share and the computation of basic and diluted net income (loss) per
weighted average share for the Company's Class B common stock (in thousands
except for earnings per share data):

<TABLE>
<CAPTION>
                                                                Three Months Ended               Nine Months Ended
                                                                   September 30,                   September 30,
                                                           ------------------------------- ----------------------------
                                                                2002             2001          2002           2001
                                                           --------------- --------------- ------------- --------------
<S>                                                         <C>            <C>             <C>          <C>
Numerator:
  Income (loss) before discontinued operations, dividends
      to preferred shareholders, extraordinary loss and
      (income) loss allocated to Class A shareholders.....  $    16,914    $    (121,019)  $   57,339   $    (70,180)
  Discontinued operations (net of share applicable to
      limited partners and Class A shareholders)..........        1,109               43        1,195            161
  Dividends to preferred shareholders.....................       (5,487)          (5,487)     (16,461)       (16,379)
  Extraordinary  loss (net of share applicable to limited
      partners and Class A shareholders)..................           --             (624)          --           (624)
  (Income) loss allocated to Class A common shareholders..       (8,736)          96,111      (31,193)        66,075
                                                           ------------- --------------- ------------- --------------
Numerator for basic earnings per Class B common share.....        3,800          (30,976)      10,880        (20,947)
Add back:
  Income allocated to Class A common shareholders.........       12,334               --       35,041             --
  Limited partner's minority interest in the operating
      partnership.........................................        1,249               --        4,796             --
                                                           ------------- --------------- ------------- --------------
Numerator for diluted earnings per Class B common share...  $    17,383    $     (30,976)  $   50,717   $    (20,947)
                                                           ============= =============== ============= ==============
Denominator:
  Denominator for basic earnings per share-weighted
      average Class B common shares.......................       10,010           10,284       10,191         10,284
  Effect of dilutive securities:
     Weighted average Class A common shares outstanding...       49,525               --       50,103             --
     Weighted average OP Units outstanding................        7,276               --        7,427             --
     Common stock equivalents.............................          300               --          342             --
                                                           ------------- --------------- ------------- --------------
Denominator for diluted earnings per Class B common
     share - adjusted weighted average shares and
     assumed conversions..................................       67,111           10,284       68,063         10,284
                                                           ============= =============== ============= ==============
Basic earnings per Class B common share:
   Income (loss) before extraordinary loss...............   $       .38    $       (2.95)  $     1.07   $      (1.98)
   Extraordinary loss....................................            --             (.06)          --           (.06)
                                                           ------------- --------------- ------------- --------------
   Net income (loss) per Class B common share............   $       .38    $       (3.01)  $     1.07   $      (2.04)
                                                           ============= =============== ============= ==============
Diluted earnings per Class B common share:
   Income (loss) before extraordinary loss...............   $       .26    $       (2.95)  $      .75   $      (1.98)
   Extraordinary loss....................................            --             (.06)          --           (.06)
                                                           ------------- --------------- ------------- --------------
   Diluted net income (loss) per Class B common share....   $       .26    $       (3.01)  $      .75   $      (2.04)
                                                           ============= =============== ============= ==============
</TABLE>

                                       11
<PAGE>






8.  SUPPLEMENTAL DISCLOSURES OF CASH FLOWS INFORMATION (IN THOUSANDs)

<TABLE>
<CAPTION>
                                                                                    NINE MONTHS ENDED
                                                                                      SEPTEMBER 30,
                                                                       ---------------------------------------
                                                                             2002                    2001
                                                                       --------------           --------------
<S>                                                                    <C>                      <C>
       Cash paid during the period for interest....................... $     79,456             $     87,932
                                                                       ==============           ==============
       Interest capitalized during the period ........................ $      6,354             $      7,764
                                                                       ==============           ==============
</TABLE>







9.  SEGMENT DISCLOSURE

The Company owns all of the interests in its real estate properties directly or
indirectly through the Operating Partnership. The Company's portfolio consists
of Class A office properties located within the New York City metropolitan area
and Class A suburban office and industrial properties located and operated
within the Tri-State Area (the "Core Portfolio"). The Company's portfolio also
includes one office property located in Orlando, Florida. The Company has
Managing Directors who report directly to the Co-Presidents and Chief Financial
Officer who have been identified as the Chief Operating Decision Makers due to
their final authority over resource allocation, decisions and performance
assessment.

The Company does not consider (i) interest incurred on its Credit Facility and
Senior Unsecured Notes (ii) the operating performance of the office property
located in Orlando, Florida and (iii) the operating performance of those
properties reflected as discontinued operations in the Company's consolidated
statements of operations as part of its Core Portfolio's property operating
performance for purposes of its component disclosure set forth below.

The following table sets forth the components of the Company's revenues and
expenses and other related disclosures for the three and nine months ended
September 30, 2002 and 2001 (in thousands):

<TABLE>
<CAPTION>

                                                      Three months ended
                                         ---------------------------------------------
                                                      September 30, 2002
                                         ---------------------------------------------
                                             Core            Other      CONSOLIDATED
                                           Portfolio                       TOTALS
                                         --------------  -------------- --------------
<S>                                       <C>              <C>           <C>
REVENUES:
Base rents, tenant escalations and
    reimbursements.....................   $    124,289     $     2,158   $    126,447
Equity in earnings of real estate joint
    ventures and service companies.....             --             104            104
Other income (loss)....................            331           1,900          2,231
                                         --------------  -------------- --------------

Total Revenues.........................        124,620           4,162        128,782
                                         --------------  -------------- --------------
EXPENSES:
Property operating expenses............         45,011           1,124         46,135
Marketing, general and administrative..          4,807           3,158          7,965
Interest...............................         13,003           9,650         22,653
Depreciation and amortization..........         26,730           2,417         29,147
                                         --------------  -------------- --------------
Total Expenses.........................         89,551          16,349        105,900
                                         --------------  -------------- --------------
Income (loss) from continuing operations
    before minority interests, preferred
    dividends and distributions,
    valuation reserves, discontinued
    operations and extraordinary loss...   $     35,069     $   (12,187) $     22,882
                                         ==============  ============== ==============
Total Assets............................   $  2,679,679     $   219,269  $  2,898,948
                                         ==============  ============== ==============
<CAPTION>
                                                      Three months ended
                                         ----------------------------------------------
                                                       September 30, 2001
                                         ----------------------------------------------
                                               Core           Other      CONSOLIDATED
                                            Portfolio                       TOTALS
                                          ---------------  ------------- --------------
<S>                                         <C>             <C>           <C>
REVENUES:
Base rents, tenant escalations and
    reimbursements.....................     $    123,689    $    2,178    $   125,867
Equity in earnings of real estate joint
    ventures and service companies.....               --           505            505
Other income (loss)....................            6,714          (914)         5,800
                                          ---------------  ------------- --------------

Total Revenues.........................          130,403          1,769       132,172
                                          ---------------  ------------- --------------
EXPENSES:
Property operating expenses............           42,933            911        43,844
Marketing, general and administrative..            5,533          2,096         7,629
Interest...............................           13,033         10,477        23,510
Depreciation and amortization..........           24,183          2,135        26,318
                                          ---------------  ------------- --------------
Total Expenses.........................           85,682         15,619       101,301
                                          ---------------  ------------- --------------

Income (loss) from continuing operations
    before minority interests, preferred
    dividends and distributions,
    valuation reserves, discontinued
    operations and extraordinary loss...    $     44,721    $   (13,850)  $    30,871
                                          ===============  ============= ==============
Total Assets............................    $  2,631,077    $   230,574   $ 2,861,651
                                          ===============  ============= ==============
</TABLE>

                                       12
<PAGE>

<TABLE>
<CAPTION>
                                                       Nine months ended
                                         ---------------------------------------------
                                                      September 30, 2002
                                         ---------------------------------------------
                                             Core           Other       CONSOLIDATED
                                           Portfolio                       TOTALS
                                         --------------  ------------- ---------------
<S>                                       <C>             <C>           <C>
REVENUES:
Base rents, tenant escalations and
    reimbursements......................  $   364,505     $    6,575    $  371,080
Equity in earnings of real
    estate joint ventures and
    service companies...................           --            598           598
Other income............................        1,383          5,323         6,706
                                         --------------  ------------- ---------------
Total Revenues..........................      365,888         12,496       378,384
                                         ==============  ============= ===============
EXPENSES:
Property operating expenses.............      125,996          3,465       129,461
Marketing, general and administrative...       13,994          8,716        22,710
Interest................................       38,956         26,816        65,772
Depreciation and amortization...........       76,757          6,156        82,913
                                         --------------  ------------- ---------------
Total Expenses..........................      255,703         45,153       300,856
                                         ==============  ============= ===============
Income (loss) from continuing
operations before
    minority interests, preferred
    dividends and distributions,
    valuation reserves, discontinued
    operations and extraordinary loss...  $   110,185     $  (32,657)   $   77,528
                                         ==============  ============= ===============
<CAPTION>
                                                       Nine months ended
                                          ----------------------------------------------
                                                       September 30, 2001
                                          ----------------------------------------------
                                              Core            Other       CONSOLIDATED
                                            Portfolio                        TOTALS
                                          --------------  -------------- ---------------
<S>                                        <C>             <C>            <C>
REVENUES:
Base rents, tenant escalations and
    reimbursements......................   $  365,681      $    7,214     $   372,895
Equity in earnings of real
    estate joint ventures and
    service companies...................           --           1,704           1,704
Other income............................        9,192           9,894          19,086
                                          --------------  -------------- ---------------
Total Revenues..........................      374,873          18,812         393,685
                                          --------------  -------------- ---------------
EXPENSES:
Property operating expenses.............      122,702           2,345         125,047
Marketing, general and administrative...       15,504           7,934          23,438
Interest................................       38,086          32,615          70,701
Depreciation and amortization...........       70,404           6,197          76,601
                                          --------------  -------------- ---------------
Total Expenses..........................      246,696          49,091         295,787
                                          --------------  -------------- ---------------
Income (loss) from continuing
operations before
    minority interests, preferred
    dividends and distributions,
    valuation reserves, discontinued
    operations and extraordinary loss...   $  128,177      $  (30,279)    $    97,898
                                          ==============  ============== ===============
</TABLE>

10. RELATED PARTY TRANSACTIONS

As part of the Company's REIT structure it is provided management, leasing and
construction related services through taxable REIT subsidiaries as defined by
the Code. These services are currently provided by the Service Companies in
which, as of September 30, 2002, the Operating Partnership owns a 97%
non-controlling interest. An entity which is substantially owned by certain
Rechler family members who are also executive officers of the Company own a 3%
controlling interest in the Service Companies. In order to minimize the
potential for corporate conflicts of interests, the Independent Directors of the
Company approved the purchase by the Operating Partnership of the remaining 3%
interest in the Service Companies. On October 1, 2002, the Operating Partnership
acquired such 3% interests in the Service Companies for an aggregate purchase
price of approximately $122,000. Such amount was less than the total amount of
capital contributed by the Rechler family members. As a result, commencing on
October 1, 2002, the Operating Partnership will consolidate the operations of
the Service Companies. During the nine months ended September 30, 2002, Reckson
Construction Group, Inc. billed approximately $134,000 of market rate services
and Reckson Management Group, Inc. billed approximately $232,000 of market rate
management fees to certain properties in which certain Rechler family members
who are also executive officers maintain an equity interest. These properties
consist of five properties in which these officers had acquired their interests
prior to the initial public offering, but were not contributed to the Company as
part of the initial public offering (the "Option Properties"). At the initial
public offering the Operating Partnership was granted ten year options to
acquire these interests at a price based upon an agreed upon formula. Such
options provide the Company the right to acquire fee interest in two of the
Option Properties and the Rechler's minority interests in the remaining
properties. The Independent Directors are currently reviewing whether the
Company should exercise one or more of these options. In addition, for the nine
months ended September 30, 2002, Reckson Construction Group, Inc. performed
market rate services, aggregating approximately $299,000 for a property in which
certain executive officers maintain an equity interest.

The Company leases 43,713 square feet of office and storage space at an Option
Property for its corporate offices located in Melville, New York at an annual
base rent of approximately $1.1 million. The Company also leases 10,722 square
feet of warehouse space used for equipment, materials and inventory storage at
an Option Property located in Deer Park, New York at an annual base rent of
approximately $72,000.

A company affiliated with an Independent Director of the Company, leases 15,566
square feet in a property owned by the Company at an annual base rent of
approximately $431,500. Reckson Strategic Venture Partners, LLC ("RSVP") leases
5,144 square feet in one of the Company's joint venture properties at an annual
base rent of approximately $176,000.

                                       13
<PAGE>

During 1997, the Company formed FrontLine Capital Group, formerly Reckson
Service Industries, Inc., ("FrontLine") and RSVP. RSVP is a real estate venture
capital fund which invests primarily in real estate and real estate operating
companies outside the Company's core office and industrial focus and whose
common equity is held indirectly by FrontLine. In connection with the formation
and spin-off of FrontLine, the Operating Partnership established an unsecured
credit facility with FrontLine (the "FrontLine Facility") in the amount of $100
million for FrontLine to use in its investment activities, operations and other
general corporate purposes. The Company has advanced approximately $93.4 million
under the FrontLine Facility. The Operating Partnership also approved the
funding of investments of up to $100 million relating to RSVP (the "RSVP
Commitment"), hrough RSVP-controlled joint ventures (for REIT-qualified
investments) or advances made to FrontLine under an unsecured loan facility (the
"RSVP Facility") having terms similar to the FrontLine Facility (advances made
under the RSVP Facility and the FrontLine Facility hereafter, the "FrontLine
Loans"). During March 2001, the Company increased the RSVP Commitment to $110
million and as of September 30, 2002, approximately $109.1 million had been
funded through the RSVP Commitment, of which $59.8 million represents
investments by the Company in RSVP-controlled (REIT-qualified) joint ventures
and $49.3 million represents loans made to FrontLine under the RSVP Facility. As
of September 30, 2002, interest accrued (net of reserves) under the FrontLine
Facility and the RSVP Facility was approximately $19.6 million. RSVP retained
the services of two managing directors to manage RSVP's day to day operations.
Prior to the spin off of Frontline, the Company guaranteed certain salary
provisions of their employment agreements with RSVP Holdings, LLC, RSVP's common
member. The term of these employment agreements is seven years commencing March
5, 1998 provided however, the term may be earlier terminated after five years
upon certain circumstances. The salary for each managing director is $1 million
in the first five years and $1.6 million in years six and seven.

At June 30, 2001, the Company assessed the recoverability of the FrontLine Loans
and reserved approximately $3.5 million of the interest accrued during the
three-month period then ended. In addition, the Company formed a committee of
its Board of Directors, comprised solely of independent directors, to consider
any actions to be taken by the Company in connection with the FrontLine Loans
and its investments in joint ventures with RSVP. During the third quarter of
2001, the Company noted a significant deterioration in FrontLine's operations
and financial condition and, based on its assessment of value and recoverability
and considering the findings and recommendations of the committee and its
financial advisor, the Company recorded a $163 million valuation reserve charge,
inclusive of anticipated costs, in its consolidated statements of operations
relating to its investments in the FrontLine Loans and joint ventures with RSVP.
The Company has discontinued the accrual of interest income with respect to the
FrontLine Loans. The Company has also reserved against its share of GAAP equity
in earnings from the RSVP controlled joint ventures funded through the RSVP
Commitment until such income is realized through cash distributions.

At December 31, 2001, the Company, pursuant to Section 166 of the Code, for tax
purposes charged off $70 million of the aforementioned reserve directly related
to the FrontLine Facility, including accrued interest. On February 14, 2002, the
Company for tax purposes charged off an additional $38 million of the reserve
directly related to the FrontLine Facility, including accrued interest and $47
million of the reserve directly related to the RSVP Facility, including accrued
interest.

FrontLine is in default under the FrontLine Loans from the Operating Partnership
and on June 12, 2002, filed a voluntary petition for relief under Chapter 11 of
the United States Bankruptcy Code.

As a result of the foregoing, the net carrying value of the Company's
investments in the FrontLine Loans and joint venture investments with RSVP,
inclusive of the Company's share of previously accrued GAAP equity in earnings
on those investments, is approximately $65 million which was reassessed with no
change by management as of September 30, 2002. Such amount has been reflected in
investments in service companies and affiliate loans and joint ventures on the
Company's consolidated balance sheet. The common and preferred members of RSVP
are currently in dispute over certain provisions of the RSVP operating
agreement. The members are currently negotiating to restructure the RSVP
operating agreement to settle the dispute. There can be no assurances that the
members will successfully negotiate a settlement.

Both the FrontLine Facility and the RSVP Facility have terms of five years, are
unsecured and advances thereunder are recourse obligations of FrontLine.
Notwithstanding the valuation reserve, under the terms of the credit facilities,
interest accrued on the FrontLine Loans at a rate equal to the greater of (a)
the prime rate plus two percent and (b) 12% per annum, with the rate on amounts
that were outstanding for more than one year increasing annually at a rate of
four percent of the prior year's rate. In March 2001, the credit facilities were
amended to provide that (i) interest is payable only at maturity and (ii) the
Company may transfer all or any portion of its rights or obligations under the
credit facilities to its affiliates. The Company requested these changes as a
result of changes in REIT tax laws. As a result of FrontLine's default under the
FrontLine Loans, interest on borrowings thereunder accrue at default rates
ranging between 13% and 14.5% per annum.

Scott H. Rechler, who serves as Co-Chief Executive Officer and a director of the
Company, serves as CEO and Chairman of the Board of Directors of FrontLine. As
of December 31, 2001, the Company's directors and officers owned approximately
15.9% of FrontLine's outstanding common stock.



                                       14
<PAGE>


In November 1999, the Company received 176,186 shares of the common stock of
FrontLine as fees in connection with the FrontLine Loans. As a result of certain
tax rule provisions included in the REIT Modernization Act, it was determined
that the Company could no longer maintain any equity position in FrontLine. As
part of a compensation program, the Company distributed these shares to certain
non-executive employees, subject to recourse loans. The loans were scheduled to
be forgiven over time based on continued employment with the Company. Based on
the current value of FrontLine's common stock, the Company has established a
valuation reserve charge relating to the outstanding balance of these loans in
the amount of $2.4 million.

11. COMMITMENTS AND CONTINGENCIES

HQ Global Workplaces, Inc. ("HQ"), one of the largest providers of flexible
officing solutions in the world and which is controlled by FrontLine, currently
operates nine (formerly eleven) executive office centers in the Company's
properties, three of which are held through joint ventures. The leases under
which these office centers operate expire between 2008 and 2011, encompass
approximately 202,000 square feet and have current contractual annual base rents
of approximately $6.1 million. On March 13, 2002, as a result of experiencing
financial difficulties, HQ voluntarily filed a petition for relief under Chapter
11 of the U.S. Bankruptcy Code. As of June 30, 2002, HQ's leases with the
Company were in default. Further, effective March 13, 2002, the Bankruptcy Court
granted HQ's petition to reject two of its leases with the Company. The two
rejected leases aggregated approximately 23,900 square feet and provided for
contractual base rents of approximately $548,000 for the 2002 calendar year.
Commencing April 1, 2002 and pursuant to the bankruptcy filing, HQ has been
paying current rental charges under its leases with the Company, other than
under the two rejected leases. The Company is in negotiation to restructure
three of the leases and leave the terms of the remaining six leases unchanged.
All negotiations with HQ are conducted by a committee designated by the Board
and chaired by an independent director. There can be no assurance as to whether
any deal will be consummated with HQ or if HQ will affirm or reject any or all
of its remaining leases with the Company. As a result of the foregoing, the
Company has reserved approximately $550,000 (net of minority partners' interests
and including the Company's share of unconsolidated joint venture interest), or
74%, of the amounts due from HQ as of September 30, 2002. Scott H. Rechler
serves as the non-Executive Chairman of the Board and Jon Halpern is the Chief
Executive Officer and a director of HQ.


WorldCom/MCI and its affiliates ("WorldCom"), a telecommunications company,
which leases as of September 30, 2002 approximately 527,000 square feet in
thirteen of the Company's properties located throughout the Tri-State Area
voluntarily filed a petition for relief under Chapter 11 of the U.S. Bankruptcy
Code on July 21, 2002. The total annualized base rental revenue from these
leases amounts to approximately $12.0 million, or 2.9% of the Company's total
2002 annualized rental revenue, making it the Company's second largest tenant
based on base rental revenue earned on a consolidated basis. All of WorldCom's
leases are current on base rental charges through November 30, 2002 and the
Company currently holds approximately $300,000 in security deposits relating to
these leases. There can be no assurance as to whether WorldCom will affirm or
reject any or all of its leases with the Company. As a result of the foregoing,
the Company has increased its reserve against the deferred rent receivable on
its balance sheet in an amount equal to $1.1 million representing approximately
51% of the outstanding deferred rent receivable attributable to WorldCom.

MetroMedia Fiber Network Services, Inc. ("MetroMedia"), which leased
approximately 112,000 square feet in one property from the Company, voluntarily
filed a petition for relief under Chapter 11 of the U.S. Bankruptcy Code in May
2002. MetroMedia's lease with the Company provided for contractual base rent of
approximately $25 per square foot amounting to $2.8 million per calendar year
and expired in May 2010. In July 2002, the Bankruptcy Court granted MetroMedia's
petition to restructure and reduce space under its existing lease. As a result,
the lease was amended to reduce MetroMedia's space by 80,357 square feet to
31,718 square feet. Annual base rent on the 31,718 square feet MetroMedia will
continue to lease is $25 per square foot amounting to approximately $793,000 per
annum. Further, pursuant to the Bankruptcy Court order MetroMedia is required to
pay to the Company a surrender fee of approximately $1.8 million. As a result of
the foregoing, the Company has written off approximately $388,000 of deferred
rent receivable relating to this lease and recognized the aforementioned
surrender fee.

Arthur Andersen, LLP ("AA") leased approximately 38,000 square feet in one of
the Company's New York City buildings. AA's lease with the Company provided for
base rent of approximately $2 million on an annualized basis and expired in
April 2004. AA has experienced significant financial difficulties with its
business and as a result has entered into a lease termination agreement with the
Company effective November 30, 2002. In October 2002, AA paid the Company for
all base rental and other charges through November 30, 2002 and a lease
termination fee of approximately $144,000. As of September 30, 2002, the Company
has reserved 100% of the deferred rent receivable related to this lease which is
approximately $130,000.


                                       15
<PAGE>

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

The following discussion should be read in conjunction with the accompanying
Consolidated Financial Statements of Reckson Associates Realty Corp. (the
"Company") and related notes thereto.

The Company considers certain statements set forth herein to be forward-looking
statements within the meaning of Section 27A of the Securities Act of 1933, as
amended, and Section 21E of the Securities Exchange Act of 1934, as amended,
with respect to the Company's expectations for future periods. Certain
forward-looking statements, including, without limitation, statements relating
to the timing and success of acquisitions and the completion of development or
redevelopment of properties, the financing of the Company's operations, the
ability to lease vacant space and the ability to renew or relet space under
expiring leases, involve risks and uncertainties. Although the Company believes
that the expectations reflected in such forward-looking statements are based on
reasonable assumptions, the actual results may differ materially from those set
forth in the forward-looking statements and the Company can give no assurance
that its expectation will be achieved. Among those risks, trends and
uncertainties are: the general economic climate, including the conditions
affecting industries in which our principal tenants compete; changes in the
supply of and demand for office and industrial properties in the New York
tri-state area; changes in interest rate levels; downturns in rental rate levels
in our markets and our ability to lease or release space in a timely manner at
current or anticipated rental rate levels; the availability of financing to us
or our tenants; credit of our tenants, changes in operating costs, including
utility, security and insurance costs; repayment of debt owed to the Company by
third parties (including FrontLine Capital Group); risks associated with joint
ventures; and other risks associated with the development and acquisition of
properties, including risks that development may not be completed on schedule,
that the tenants will not take occupancy or pay rent, or that development or
operating costs may be greater than anticipated. Consequently, such
forward-looking statements should be regarded solely as reflections of the
Company's current operating and development plans and estimates. These plans and
estimates are subject to revisions from time to time as additional information
becomes available, and actual results may differ from those indicated in the
referenced statements.

CRITICAL ACCOUNTING POLICIES

The consolidated financial statements of the Company include accounts of the
Company and all majority-owned subsidiaries. The preparation of financial
statements in conformity with accounting principles generally accepted in the
United States ("GAAP") requires management to make estimates and assumptions in
certain circumstances that affect amounts reported in the Company's consolidated
financial statements and related notes. In preparing these financial statements,
management has utilized information available including its past history,
industry standards and the current economic environment among other factors in
forming its estimates and judgments of certain amounts included in the
consolidated financial statements, giving due consideration to materiality. It
is possible that the ultimate outcome as anticipated by management in
formulating its estimates inherent in these financial statements may not
materialize. However, application of the critical accounting policies below
involves the exercise of judgment and use of assumptions as to future
uncertainties and, as a result, actual results could differ from these
estimates. In addition, other companies may utilize different estimates, which
may impact comparability of the Company's results of operations to those of
companies in similar businesses.

Revenue Recognition and Accounts Receivable

Rental revenue is recognized on a straight line basis, which averages minimum
rents over the terms of the leases. The excess of rents recognized over amounts
contractually due are included in deferred rents receivable on the Company's
balance sheets. The leases also typically provide for tenant reimbursements of
common area maintenance and other operating expenses and real estate taxes.
Ancillary and other property related income is recognized in the period earned.

The Company makes estimates of the collectibility of its tenant accounts
receivables related to base rents, tenant escalations and reimbursements and
other revenue or income. The Company specifically analyzes tenant receivables
and analyzes historical bad debts, customer credit worthiness, current economic
trends, changes in customer payment terms, publicly available information and to
the extent available, guidance provided by the tenant when evaluating the
adequacy of its allowance for doubtful accounts. In addition, when tenants are
in bankruptcy the Company makes estimates of the expected recovery of
pre-petition administrative and damage claims. In some cases, the ultimate
resolution of those claims can exceed a year. These estimates have a direct
impact on the Company's net income because a higher bad debt reserve results in
less net income.

During the nine months ended September 30, 2002, the Company incurred
approximately $4.6 million of bad debt expense related to tenant receivables and
deferred rents receivable which accordingly reduced total revenues and reported
net income during the period.


                                       16
<PAGE>

The Company records interest income on investments in mortgage notes and notes
receivable on an accrual basis of accounting. The Company does not accrue
interest on impaired loans where, in the judgment of management, collection of
interest according to the contractual terms is considered doubtful. Among the
factors the Company considers in making an evaluation of the collectibility of
interest are: (i) the status of the loan, (ii) the value of the underlying
collateral, (iii) the financial condition of the borrower and (iv) anticipated
future events.

Gain on sales of real estate are recorded when title is conveyed to the buyer,
subject to the buyer's financial commitment being sufficient to provide economic
substance to the sale.

Real Estate

Land, buildings and improvements, furniture, fixtures and equipment are recorded
at cost. Tenant improvements, which are included in buildings and improvements,
are also stated at cost. Expenditures for maintenance and repairs are charged to
operations as incurred. Renovations and/or replacements, which improve or extend
the life of the asset are capitalized and depreciated over their estimated
useful lives.

Depreciation is computed utilizing the straight-line method over the estimated
useful lives of ten to thirty years for buildings and improvements and five to
ten years for furniture, fixtures and equipment. Tenant improvements are
amortized on a straight-line basis over the term of the related leases.

The Company is required to make subjective assessments as to the useful lives of
its properties for purposes of determining the amount of depreciation to reflect
on an annual basis with respect to those properties. These assessments have a
direct impact on the Company's net income. Should the Company lengthen the
expected useful life of a particular asset, it would be depreciated over more
years and result in less depreciation expense and higher annual net income.

Assessment by the Company of certain other lease related costs must be made when
the Company has a reason to believe that the tenant will not be able to execute
under the term of the lease as originally expected.

Long Lived Assets

On a periodic basis, management assesses whether there are any indicators that
the value of the real estate properties may be impaired. A property's value is
impaired only if management's estimate of the aggregate future cash flows
(undiscounted and without interest charges) to be generated by the property are
less than the carrying value of the property. Such cash flows consider factors
such as expected future operating income, trends and prospects, as well as the
effects of demand, competition and other factors. To the extent impairment has
occurred, the loss will be measured as the excess of the carrying amount of the
property over the fair value of the property.

The Company is required to make subjective assessments as to whether there are
impairments in the value of its real estate properties and other investments.
These assessments have a direct impact on the Company's net income because
recognizing an impairment results in an immediate negative adjustment to net
income. In determining impairment, if any, the Company has adopted Financial
Accounting Standards Board Statement No. 144, "Accounting for the Impairment or
Disposal of Long Lived Assets."

OVERVIEW AND BACKGROUND

The Company is a self-administered and self-managed real estate investment trust
("REIT") specializing in the acquisition, leasing, financing, management and
development of office and industrial properties. The Company's growth strategy
is focused on the real estate markets in and around the New York tri-state area
(the "Tri-State Area").

As of September 30, 2002, the Company owned and operated 75 office properties
(inclusive of eleven office properties owned through joint ventures) comprising
approximately 13.6 million square feet, 101 industrial properties comprising
approximately 6.7 million square feet and two retail properties comprising
approximately 20,000 square feet located in the Tri-State Area.


                                       17
<PAGE>

The Company also owns approximately 338 acres of land in 14 separate parcels of
which the Company can develop approximately 3.2 million square feet of office
space and approximately 470,000 square feet of industrial space. The Company is
currently evaluating alternative land uses for certain of the land holdings to
realize the highest economic value. These alternatives may include rezoning
certain land parcels from commercial to residential for potential disposition.
As of September 30, 2002, the Company had invested approximately $117 million in
these development projects. Management has made subjective assessments as to the
value and recoverability of these investments based on current and proposed
development plans, market comparable land values and alternative use values. The
Company has capitalized approximately $8.1 million for the nine months ended
September 30, 2002 related to real estate taxes, interest and other carrying
costs related to these development projects.

The Company holds a $17.0 million interest in a note receivable secured by a
partnership interest in Omni Partners, L.P., owner of the Omni, a 575,000 square
foot Class A office property located in Uniondale, NY and three other notes
receivable aggregating $36.5 million which bear interest at rates ranging from
10.5% to 12% per annum and are secured by a minority partner's preferred unit
interest in the Operating Partnership and certain real property. As of September
30, 2002, management has made subjective assessments as to the underlying
security value on the Company's note receivable investments. These assessments
indicated an excess of market value over carrying value related to the Company's
note receivable investments. The Company also owns a 357,000 square foot office
building in Orlando, Florida. This non-core real estate holding was acquired in
May 1999 in connection with the Company's initial New York City portfolio
acquisition. This property is cross collateralized under a $103 million mortgage
note along with one of the Company's New York City buildings.

The Company also owns a 60% non-controlling interest in a 172,000 square foot
office building located at 520 White Plains Road in White Plains, New York (the
"520JV") which it manages. The remaining 40% interest is owned by JAH Realties
L.P. Jon Halpern, the CEO and a director of HQ Global Workplaces is a partner in
JAH Realties, L.P. . As of September 30, 2002, the 520JV had total assets of
$21.3 million, a mortgage note payable of $12.7 million and other liabilities of
$1.0 million. The Company's allocable share of the 520JV mortgage note payable
is approximately $7.6 million. In addition, the 520JV had total revenues of $2.6
million and total expenses of $2.5 million for the nine months ended September
30, 2002. The Company accounts for the 520JV under the equity method of
accounting. The 520JV contributed approximately $133,000 and $316,000 to the
Company's equity in earnings of real estate joint ventures for the nine months
ended September 30, 2002 and 2001, respectively.

As part of the Company's REIT structure it is provided management, leasing and
construction related services through taxable REIT subsidiaries as defined by
the Code. These services are currently provided by Reckson Management Group,
Inc., RANY Management Group, Inc., Reckson Construction Group New York, Inc.,
and Reckson Construction Group, Inc. (collectively, the "Service Companies") in
which the Operating Partnership, as of September 30, 2002, owned a 97%
non-controlling interest. An entity which is substantially owned by certain
Rechler family members who are also executive officers of the Company owned a 3%
controlling interest in the Service Companies. In order to minimize the
potential for corporate conflicts of interests, the Independent Directors of the
Company approved the purchase by the Operating Partnership of the remaining 3%
interest in the Service Companies. On October 1, 2002, the Operating Partnership
acquired such 3% interests in the Service Companies for an aggregate purchase
price of approximately $122,000. Such amount was less than the total amount of
capital contributed by the Rechler family members. As a result, commencing on
October 1, 2002, the Operating Partnership will consolidate the operations of
the Service Companies. During the nine months ended September 30, 2002, Reckson
Construction Group, Inc. billed approximately $134,000 of market rate services
and Reckson Management Group, Inc. billed approximately $232,000 of market rate
management fees to certain properties in which certain Rechler family members
who are also executive officers maintain an equity interest. These properties
consist of five properties in which these officers had acquired their interests
prior to the initial public offering, but were not contributed to the Company as
part of the initial public offering (the "Option Properties"). At the initial
public offering the Operating Partnership was granted ten year options to
acquire these interests at a price based upon an agreed upon formula. Such
options provide the Company the right to acquire fee interest in two of the
Option Properties and the Rechler's minority interests in the remaining
properties. The Independent Directors are currently reviewing whether the
Company should exercise one or more of these options. In addition, for the nine
months ended September 30, 2002, Reckson Construction Group, Inc. performed
market rate services, aggregating approximately $299,000 for a property in which
certain executive officers maintain an equity interest.

The Company leases 43,713 square feet of office and storage space at an Option
Property for its corporate offices located in Melville, New York at an annual
base rent of approximately $1.1 million. The Company also leases 10,722 square
feet of warehouse space used for equipment, materials and inventory storage at
an Option Property located in Deer Park, New York at an annual base rent of
approximately $72,000.

A company affiliated with an Independent Director of the Company, leases 15,566
square feet in a property owned by the Company at an annual base rent of
approximately $431,500. Reckson Strategic Venture Partners, LLC ("RSVP") leases
5,144 square feet in one of the Company's joint venture properties at an annual
base rent of approximately $176,000.

During July 1998, the Company formed Metropolitan Partners, LLC ("Metropolitan")
for the purpose of acquiring Class A office properties in New York City.
Currently the Company owns, through Metropolitan, five Class A office properties
aggregating approximately 3.5 million square feet.


                                       18
<PAGE>

During September 2000, the Company formed a joint venture (the "Tri-State JV")
with Teachers Insurance and Annuity Association ("TIAA") and contributed eight
Class A suburban office properties aggregating approximately 1.5 million square
feet to the Tri-State JV for a 51% majority ownership interest. TIAA contributed
approximately $136 million for a 49% interest in the Tri-State JV which was then
distributed to the Company. For purposes of its financial statements the Company
consolidates this joint venture.

On December 21, 2001, the Company formed a joint venture with the New York State
Teachers' Retirement System ("NYSTRS") whereby NYSTRS acquired a 49% indirect
interest in the property located at 919 Third Avenue, New York, NY for $220.5
million which included $122.1 million of its proportionate share of secured
mortgage debt and approximately $98.4 million of cash which was then distributed
to the Company. On January 4, 2002, net proceeds from this sale were used
primarily to repay borrowings under the Credit Facility and for working capital
purposes. For purposes of its financial statements the Company consolidates this
joint venture.

The total market capitalization of the Company at September 30, 2002 was
approximately $3.2 billion. The Company's total market capitalization is based
on the sum of (i) the market value of the Company's Class A common stock and
common units of limited partnership interest in the Operating Partnership ("OP
Units") (assuming conversion) of $22.77 per share/unit (based on the closing
price of the Company's Class A common stock on September 30, 2002), (ii) the
market value of the Company's Class B common stock of $23.75 per share (based on
the closing price of the Company's Class B common stock on September 30, 2002),
(iii) the liquidation preference value of the Company's Series A preferred stock
and Series B preferred stock of $25 per share, (iv) the liquidation preference
value of the Operating Partnership's preferred units of $1,000 per unit and (v)
the approximately $1.3 billion (including its share of joint venture debt and
net of minority partners' interests share of joint venture debt) of debt
outstanding at September 30, 2002. As a result, the Company's total debt to
total market capitalization ratio at September 30, 2002 equaled approximately
42.2%.

During 1997, the Company formed FrontLine Capital Group, formerly Reckson
Service Industries, Inc., ("FrontLine") and RSVP. RSVP is a real estate venture
capital fund which invests primarily in real estate and real estate operating
companies outside the Company's core office and industrial focus and whose
common equity is held indirectly by FrontLine. In connection with the formation
and spin-off of FrontLine, the Operating Partnership established an unsecured
credit facility with FrontLine (the "FrontLine Facility") in the amount of $100
million for FrontLine to use in its investment activities, operations and other
general corporate purposes. The Company has advanced approximately $93.4 million
under the FrontLine Facility. The Operating Partnership also approved the
funding of investments of up to $100 million relating to RSVP (the "RSVP
Commitment"), through RSVP-controlled joint ventures (for REIT-qualified
investments) or advances made to FrontLine under an unsecured loan facility (the
"RSVP Facility") having terms similar to the FrontLine Facility (advances made
under the RSVP Facility and the FrontLine Facility hereafter, the "FrontLine
Loans"). During March 2001, the Company increased the RSVP Commitment to $110
million and as of September 30, 2002, approximately $109.1 million had been
funded through the RSVP Commitment, of which $59.8 million represents
investments by the Company in RSVP-controlled (REIT-qualified) joint ventures
and $49.3 million represents loans made to FrontLine under the RSVP Facility. As
of September 30, 2002, interest accrued (net of reserves) under the FrontLine
Facility and the RSVP Facility was approximately $19.6 million. RSVP retained
the services of two managing directors to manage RSVP's day to day operations.
Prior to the spin off of Frontline, the Company guaranteed certain salary
provisions of their employment agreements with RSVP Holdings, LLC, RSVP's common
member. The term of these employment agreements is seven years commencing March
5, 1998 provided however, the term may be earlier terminated after five years
upon certain circumstances. The salary for each managing director is $1 million
in the first five years and $1.6 million in years six and seven.

At June 30, 2001, the Company assessed the recoverability of the FrontLine Loans
and reserved approximately $3.5 million of the interest accrued during the
three-month period then ended. In addition, the Company formed a committee of
its Board of Directors, comprised solely of independent directors, to consider
any actions to be taken by the Company in connection with the FrontLine Loans
and its investments in joint ventures with RSVP. During the third quarter of
2001, the Company noted a significant deterioration in FrontLine's operations
and financial condition and, based on its assessment of value and recoverability
and considering the findings and recommendations of the committee and its
financial advisor, the Company recorded a $163 million valuation reserve charge,
inclusive of anticipated costs, in its consolidated statements of operations
relating to its investments in the FrontLine Loans and joint ventures with RSVP.
The Company has discontinued the accrual of interest income with respect to the
FrontLine Loans. The Company has also reserved against its share of GAAP equity
in earnings from the RSVP controlled joint ventures funded through the RSVP
Commitment until such income is realized through cash distributions.

At December 31, 2001, the Company, pursuant to Section 166 of the Internal
Revenue Code of 1986 charged off for tax purposes $70 million of the
aforementioned reserve directly related to the FrontLine Facility, including
accrued interest. On February 14, 2002, the Company charged off for tax purposes
an additional $38 million of the reserve directly related to the FrontLine
Facility, including accrued interest and $47 million of the reserve directly
related to the RSVP Facility, including accrued interest.

Scott H. Rechler, who serves as Co-Chief Executive Officer and a director of the
Company, serves as CEO and Chairman of the Board of Directors of FrontLine. As
of December 31, 2001, the Company's directors and officers owned approximately
15.9% of FrontLine's outstanding common stock.

                                       19
<PAGE>

FrontLine is in default under the FrontLine Loans from the Operating Partnership
and on June 12, 2002, filed a voluntary petition for relief under Chapter 11 of
the United States Bankruptcy Code.

As a result of the foregoing, the net carrying value of the Company's
investments in the FrontLine Loans and joint venture investments with RSVP,
inclusive of the Company's share of previously accrued GAAP equity in earnings
on those investments, is approximately $65 million which was reassessed with no
change by management as of September 30, 2002. Such amount has been reflected in
investments in service companies and affiliate loans and joint ventures on the
Company's consolidated balance sheet. The common and preferred members of RSVP
are currently in dispute over certain provisions of the RSVP operating
agreement. The members are currently negotiating to restructure the RSVP
operating agreement to settle the dispute. There can be no assurances that the
members will successfully negotiate a settlement.

Both the FrontLine Facility and the RSVP Facility have terms of five years, are
unsecured and advances thereunder are recourse obligations of FrontLine.
Notwithstanding the valuation reserve, under the terms of the credit facilities,
interest accrued on the FrontLine Loans at a rate equal to the greater of (a)
the prime rate plus two percent and (b) 12% per annum, with the rate on amounts
that were outstanding for more than one year increasing annually at a rate of
four percent of the prior year's rate. In March 2001, the credit facilities were
amended to provide that (i) interest is payable only at maturity and (ii) the
Company may transfer all or any portion of its rights or obligations under the
credit facilities to its affiliates. The Company requested these changes as a
result of changes in REIT tax laws. As a result of FrontLine's default under the
FrontLine Loans, interest on borrowings thereunder accrue at default rates
ranging between 13% and 14.5% per annum.

In November 1999, the Company received 176,186 shares of the common stock of
FrontLine as fees in connection with the FrontLine Loans. As a result of certain
tax rule provisions included in the REIT Modernization Act, it was determined
that the Company could no longer maintain any equity position in FrontLine. As
part of a compensation program, the Company distributed these shares to certain
non-executive employees, subject to recourse loans. The loans were scheduled to
be forgiven over time based on continued employment with the Company. Based on
the current value of FrontLine's common stock, the Company has established a
valuation reserve charge relating to the outstanding balance of these loans in
the amount of $2.4 million.


                                       20
<PAGE>

RESULTS OF OPERATIONS

Three months ended September 30, 2002 as compared to the three months ended
September 30, 2001.

The Company's total revenues decreased by $3.4 million or 2.6% for the three
months ended September 30, 2002 as compared to the 2001 period. Property
operating revenues from continuing operations, which include base rents and
tenant escalations and reimbursements ("Property Operating Revenues") increased
by approximately $.6 million for the three months ended September 30, 2002 as
compared to the 2001 period. The change in Property Operating Revenues is
attributable to increases in rental rates in our "same store" properties
amounting to $.5 million. In addition, Property Operating Revenues increased by
$2.9 million attributable to lease up of newly developed and redeveloped
properties. These increases in Property Operating Revenues were offset by $1.9
million of Property Operating Revenues attributable to six properties that were
sold in 2001 and a decrease of $.9 million in lease termination fees. Other
revenues from continuing operations (excluding Property Operating Revenues)
decreased by $4.0 million or 63% for the three months ended September 30, 2002
as compared to the 2001 period. This decrease is primarily attributable to
decreases in dividends received on marketable securities, real estate tax
refunds and gain on sales of real estate.

Property operating expenses, real estate taxes and ground rents ("Property
Expenses") increased by $2.3 million or 5.2% for the three months ended
September 30, 2002 as compared to the 2001 period. This increase includes a $2.0
million increase in property operating expenses and a $1.1 million increase in
real estate taxes related to our "same-store" properties. Included in the $2.0
million of property operating expense increase is $500,000 and $1.1 million
attributable to increases in security and insurance costs respectively. These
increases result primarily from implications of the events which occurred on
September 11, 2001 and security cost increases primarily relate to our New York
City properties. These increases in Property Expenses were offset by
approximately $800,000 of Property Expenses attributable to six properties that
were sold in 2001.

Gross Operating Margins (defined as Property Operating Revenues less Property
Expenses, taken as a percentage of Property Operating Revenues) for the three
months ended September 30, 2002 and 2001 were 63.5% and 65.2%, respectively. The
decrease in Gross Operating Margins is primarily attributable to decreases in
average occupancy of the portfolio and also as a result of increased Property
Expenses specifically relating to security, insurance costs and real estate
taxes.

Marketing, general and administrative expenses increased by approximately
$336,000 or 4.4% for the three months ended September 30, 2002 as compared to
the 2001 period. The increase in marketing, general and administrative expenses
is primarily due to legal and professional fees incurred during the 2002 period
in connection with certain cancelled acquisition transactions, increased
directors and officers insurance costs and costs associated with the expensing
of the fair value of stock options. Marketing, general and administrative
expenses, as a percentage of total revenues from continuing operations, were
6.2% for the three months ended September 30, 2002 as compared to 5.8% for the
2001 period. The Company capitalized approximately $1.1 million of marketing,
general and administrative expenses for the three months ended September 30,
2002 as compared to $1.2 million for the 2001 period. These costs relate to
leasing, construction and development activities, which are performed by the
Company.

Interest expense decreased by approximately $857,000 for the three months ended
September 30, 2002 as compared to the 2001 period. The decrease was primarily
attributable to a decrease in interest expense on the Company's variable rate
debt due to lower interest rates and a lower average balance outstanding on the
Company's unsecured credit facility. The weighted average balance outstanding
was $216.0 million for the three months ended September 30, 2002 as compared to
$296.3 million for the three months ended September 30, 2001. This decrease was
offset by $750,000 of interest expense on the senior unsecured notes issued in
June 2002.

Income (loss) before extraordinary loss and preferred dividends increased by
approximately $142.5 million for the three months ended September 30, 2002 as
compared to the 2001 period. This increase is primarily attributable to the $163
million valuation reserve (see Overview and Background) on investments in
affiliate loans and joint ventures recorded in the 2001 period with no such
comparable reserve recorded in the 2002 period. In addition, included in the net
increase, is a $4.5 million increase in discontinued operations relating to the
sale of three properties during the 2002 period.

                                       21
<PAGE>

Nine months ended September 30, 2002 as compared to the nine months ended
September 30, 2001.

The Company's total revenues decreased by $15.3 million or 3.9% for the nine
months ended September 30, 2002 as compared to the 2001 period. Property
Operating Revenues decreased by $1.8 million for the nine months ended September
30, 2002 as compared to the 2001 period. The change in Property Operating
Revenues is attributable to net increases in rental rates and lease termination
fees in our "same store" properties amounting to $.8 million. In addition,
Property Operating Revenues increased by $8.2 million attributable to lease up
of newly developed and redeveloped properties. These increases in Property
Operating Revenues were offset by $10.8 million of revenue attributable to six
properties that were sold in 2001. Other revenues (excluding Property Operating
Revenues) decreased by $13.5 million or 64.9% for the nine months ended
September 30, 2002 as compared to the 2001 period. This decrease is primarily
attributable to $6.1 million of interest income accrued on the FrontLine Loans
and $2.6 million of dividends from marketable securities during the 2001 period
with no such comparable income for the 2002 period. To a lesser extent this
decrease is attributable to a decrease in real estate tax refunds, operating
interest income and gain on sales of real estate.

Property Expenses increased by $4.4 million or 3.5% for the nine months ended
September 30, 2002 as compared to the 2001 period. This increase is primarily
due to a $3.9 million increase in property operating expenses and a $3.0 million
increase in real estate taxes related to our "same store" properties. Included
in the $3.9 million increase in property operating expenses is $1.4 million and
$1.6 million attributable to increases in security and insurance costs,
respectively. The increases result primarily from implications of the events
which occured on September 11, 2001 and security cost increases primarily relate
to our New York City properties. In addition, Property Expenses increased by
$1.6 million attributable to the lease up of newly developed and redeveloped
properties. These increases in Property Expenses were offset by $4.1 million of
expenses attributable to six properties that were sold in 2001.

Gross Operating Margins for the nine months ended September 30, 2002 and 2001
were 65.1% and 66.5%, respectively. The decrease in Gross Operating Margins is
primarily attributable to decreases in average occupancy of the portfolio and
also as a result of increased Property Expenses specifically related to
security, insurance costs and real estate taxes.

Marketing, general and administrative expenses decreased by approximately
$728,000 million or 3.1% for the nine months ended September 30, 2002 as
compared to the 2001 period. The decrease in marketing, general and
administrative expenses is primarily due to staff reduction, cost containment
and reduction in legal and professional fess incurred during the 2001 period in
connection with certain cancelled acquisition transactions. Marketing, general
and administrative expenses, as a percentage of total revenues from continuing
operations, were 6.0% for the nine month periods ended September 30, 2002 and
September 30, 2001. The Company capitalized approximately $3.6 million of
marketing, general and administrative expenses for the nine month periods ended
September 30, 2002 and September 30, 2001. These costs relate to leasing,
construction and development activities, which are performed by the Company.

Interest expense decreased by approximately $4.9 million for the nine months
ended September 30, 2002 as compared to the 2001 period. The decrease was
primarily attributable to a decrease in interest expense on the Company's
variable rate debt due to lower interest rates and a lower average balance
outstanding on the Company's unsecured credit facility. The weighted average
balance outstanding was $213.2 million for the nine months ended September 30,
2002 as compared to $291.5 million for the nine months ended September 30, 2001.
This decrease was offset by approximately $875,000 of interest expense on the
senior unsecured notes issued in June 2002.

Income (loss) before extraordinary loss and preferred dividends increased by
approximately $134.5 million for the nine months ended September 30, 2002 as
compared to the 2001 period. This increase is primarily attributable to the $163
million valuation reserve (see Overview and Background) on investments in
affiliate loans and joint ventures recorded in the 2001 period with no such
comparable reserve recorded in the 2002 period. In addition, included in the net
increase, is a $4.4 million increase in discontinued operations relating to the
sale of three properties during the 2002 period.


                                       22
<PAGE>



LIQUIDITY AND CAPITAL RESOURCES

As of September 30, 2002, the Company had a three year $575 million unsecured
revolving credit facility (the "Credit Facility") from JPMorgan Chase Bank, as
administrative agent, UBS Warburg LLC as syndication agent and Deutsche Bank as
documentation agent. The outstanding borrowings under the Credit Facility were
$224 million at September 20, 2002. The Credit Facility matures in September
2003 and borrowings under the Credit Facility are currently priced off LIBOR
plus 105 basis points.

The Company utilizes the Credit Facility primarily to finance real estate
investments, fund its real estate development activities and for working capital
purposes. At September 30, 2002, the Company had availability under the Credit
Facility to borrow approximately an additional $351 million, subject to
compliance with certain financial covenants.

On June 17, 2002, the Operating Partnership issued $50 million of 6.00% (6.125%
effective rate) senior unsecured notes due June 15, 2007. Net proceeds of
approximately $49.4 million were used to repay outstanding borrowings under the
Credit Facility.

On August 7, 2002, the Company sold an industrial property on Long Island
aggregating approximately 32,000 square feet for approximately $1.8 million.
This property was sold to the sole tenant of the property through an option
contained in the tenant's lease. On August 8, 2002, the Company sold two Class A
office properties located in Westchester County, NY aggregating approximately
157,000 square feet for approximately $18.5 million. Net proceeds from these
sales were used to repay borrowings under the Credit Facility and for general
corporate purposes. The Company recorded an aggregate net gain of approximately
$4.9 million as a result of these sales. Such gain has been included in
discontinued operations for all periods presented on the Company's consolidated
statements of operations.

The Company continues to seek opportunities to acquire real estate assets in its
markets. The Company has historically sought to acquire properties where it
could use its real estate expertise to create additional value subsequent to
acquisition. As a result of increased market values for the Company's commercial
real estate assets the Company has sold certain non-core assets or interests in
assets where significant value has been created. During 2000, 2001 and 2002, the
Company has sold assets or interests in assets with aggregate sales prices of
approximately $499.8 million. The Company has used the proceeds from these
sales primarily to pay down borrowings under the Credit Facility, repurchase its
outstanding stock and for general corporate purposes.

The following table sets forth the Company's invested capital (before valuation
reserves) in RSVP controlled (REIT-qualified) joint ventures and amounts which
were advanced under the RSVP Commitment to FrontLine, for its investment in RSVP
controlled investments (in thousands):

<TABLE>
<CAPTION>
                                       RSVP controlled             Amounts
                                        joint ventures             advanced                  Total
                                      -------------------     --------------------    --------------------
<S>                                      <C>                     <C>                     <C>
    Privatization                        $        21,480         $          3,520        $         25,000
    Student Housing                               18,086                    3,935                  22,021
    Medical Offices                               20,185                       --                  20,185
    Parking                                           --                    9,091                   9,091
    Resorts                                           --                    8,057                   8,057
    Net leased retail                                 --                    3,180                   3,180
    Other assets and overhead                         --                   21,598                  21,598
                                      -------------------     --------------------    --------------------
                                         $        59,751         $         49,381        $        109,132
                                      ===================     ====================    ====================
</TABLE>

Included in these investments is approximately $16.5 million of cash that has
been contributed to the respective RSVP controlled joint ventures or advanced
under the RSVP Commitment to FrontLine and is being held, along with cash from
the preferred investors.

On September 30, 2002, the Company had issued and outstanding 9,915,313 shares
of Class B Exchangeable Common Stock, par value $.01 per share (the "Class B
common stock"). The dividend on the shares of Class B common stock is subject to
adjustment annually based on a formula which measures increases or decreases in
the Company's Funds From Operations, as defined, over a base year. The Class B
common stock currently receives an annual dividend of $2.5884 per share.

The shares of Class B common stock are exchangeable at any time, at the option
of the holder, into an equal number of shares of Class A common stock, subject
to customary antidilution adjustments. The Company, at its option, may redeem
any or all of the Class B common stock in exchange for an equal number of shares
of the Company's Class A common stock at any time following November 23, 2003.


                                       23
<PAGE>

The Board of Directors of the Company has authorized the purchase of up to a
five million shares of the Company's Class A common stock and/or its Class B
common stock. Transactions conducted on the New York Stock Exchange will be
effected in accordance with the safe harbor provisions of the Securities
Exchange Act of 1934 and may be terminated by the Company at any time.

During the three months ended September 30, 2002, under this buy-back program,
the Company purchased 368,200 shares of Class B common stock at an average price
of $22.90 per Class B share and 1,856,200 shares of Class A common stock at an
average price of $21.98 per Class A share for an aggregate purchase price for
both the Class A and Class B common stock of approximately $49.2 million. In
addition, subsequent to September 30, 2002, the Company purchased 842,200 shares
of Class A common stock at $20.77 per share. As a result of these purchases,
annual common sock dividends will decrease by approximately $5.5 million.
Previously, under the Company's prior stock buy-back program, the Company had
purchased and retired 1,410,804 shares of Class B common stock at an average
price of $21.48 per Class B share and 61,704 shares of Class A common stock at
an average price of $23.03 per Class A share for an aggregate purchase price for
both the Class A and Class B common stock of approximately $31.7 million.

The Board of Directors of the Company has formed a pricing committee to consider
purchases of up to $75 million of the Company's outstanding preferred
securities.

On September 30, 2002, the Company had issued and outstanding 9,192,000 shares
of 7.625% Series A Convertible Cumulative Preferred Stock (the "Series A
preferred stock"). The Series A preferred stock is redeemable by the Company on
or after April 13, 2003 at a price of approximately $25.95 per share with such
price decreasing, at annual intervals, to $25.00 per share over a five year
period. In addition, the Series A preferred stock, at the option of the holder,
is convertible at any time into the Company's Class A common stock at a price of
$28.51 per share. On October 14, 2002, the Company purchased and retired 357,500
shares of the Series A Preferred stock at $22.29 per share for approximately
$8.0 million. As a result of this purchase, annual preferred dividends will
decrease by approximately $682,000.

The Company currently has issued and outstanding two million shares of Series B
Convertible Cumulative Preferred Stock (the "Series B preferred stock"). The
Series B preferred stock is redeemable by the Company as follows: (i) on or
after March 2, 2002 to and including June 2, 2003, at an amount which provides
an annual rate of return with respect to such shares of 15%, (ii) on or after
June 3, 2003 to and including June 2, 2004, $25.50 per share and (iii) on or
after June 3, 2004 and thereafter, $25.00 per share. In addition, the Series B
preferred stock, at the option of the holder, is convertible at any time into
the Company's Class A common stock at a price of $26.05 per share. The Series B
preferred stock currently accumulates dividends at a rate of 8.85% per annum.

On May 22, 2002, approximately $1.4 million of loans made to certain executive
officers to purchase the Company's common stock matured. The loans were secured
by 61,668 shares of the Company's Class A common stock. The loans were satisfied
by the executive officers with the 61,668 shares of Class A common stock. The
market value of these shares on May 22, 2002 was sufficient to fully satisfy
these loans and as such there was no financial impact to the Company. The
Company has subsequently retired these shares.

Effective January 1, 2002 the Company has elected to follow FASB Statement No.
123, "Accounting for Stock Based Compensation". Statement No.123 requires the
use of option valuation models which determine the fair value of the option on
the date of the grant. All future employee stock option grants will be expensed
over the options' vesting periods based on the fair value at the date of the
grant in accordance with Statement No. 123. The Company expects minimal
financial impact in the current year from the adoption of Statement No. 123. To
determine the fair value of the stock options granted, the Company uses a
Black-Scholes option pricing model. Historically, the Company had applied
Accounting Principles Board Opinion No. 25 and related interpretations in
accounting for its stock option plans and reported pro forma disclosures in its
Form 10-K filings by estimating the fair value of options issued and the related
expense in accordance with Statement No. 123. Accordingly, no compensation cost
had been recognized for its stock option plans in the past. As of September 30,
2002, the Company recorded approximately $47,000 of expense related to the fair
value of stock options issued. Such amounts have been included in marketing,
general and administrative expenses in the Company's consolidated statements of
operations.

The Company's indebtedness at September 30, 2002 totaled approximately $1.3
billion (including its share of joint venture debt and net of minority partners'
interests share of joint venture debt) and was comprised of $224 million
outstanding under the Credit Facility, approximately $499.3 million of senior
unsecured notes and approximately $607.9 million of mortgage indebtedness. Based
on the Company's total market capitalization of approximately $3.2 billion at
September 30, 2002 (calculated based on the sum of (i) the market value of the
Company's Class A common stock and OP Units, assuming conversion, (ii) the
market value of the Company's Class B common stock, (iii) the liquidation
preference value of the Company's preferred stock, (iv) the liquidation
preference value of the Operating Partnership's preferred units and (v) the $1.3
billion of debt), the Company's debt represented approximately 42.2% of its
total market capitalization.


                                       24
<PAGE>

HQ Global Workplaces, Inc. ("HQ"), one of the largest providers of flexible
officing solutions in the world and which is controlled by FrontLine, currently
operates nine (formerly eleven) executive office centers in the Company's
properties, three of which are held through joint ventures. The leases under
which these office centers operate expire between 2008 and 2011, encompass
approximately 202,000 square feet and have current contractual annual base rents
of approximately $6.1 million. On March 13, 2002, as a result of experiencing
financial difficulties, HQ voluntarily filed a petition for relief under Chapter
11 of the U.S. Bankruptcy Code. As of June 30, 2002, HQ's leases with the
Company were in default. Further, effective March 13, 2002, the Bankruptcy Court
granted HQ's petition to reject two of its leases with the Company. The two
rejected leases aggregated approximately 23,900 square feet and provided for
contractual base rents of approximately $548,000 for the 2002 calendar year. The
Company has since re-leased the rejected spaces for approximately $519.000 per
year in contractual base rents. Commencing April 1, 2002 and pursuant to the
bankruptcy filing, HQ has been paying current rental charges under its leases
with the Company, other than under the two rejected leases. The Company is in
negotiation to restructure three of the leases and leave the terms of the
remaining six leases unchanged. All negotiations with HQ are conducted by a
committee designated by the Board and chaired by an independent director. There
can be no assurance as to whether any deal will be consummated with HQ or if HQ
will affirm or reject any or all of its remaining leases with the Company. As a
result of the foregoing, the Company has reserved approximately $550,000 (net of
minority partners' interests and including the Company's share of unconsolidated
joint venture interest), or 74%, of the amounts due from HQ as of September 30,
2002. Scott H. Rechler serves as the non-Executive Chairman of the Board and Jon
Halpern is the Chief Executive Officer and a director of HQ.


WorldCom/MCI and its affiliates ("WorldCom"), a telecommunications company,
which leases as of September 30, 2002 approximately 527,000 square feet in
thirteen of the Company's properties located throughout the Tri-State Area
voluntarily filed a petition for relief under Chapter 11 of the U.S. Bankruptcy
Code on July 21, 2002. The total annualized base rental revenue from these
leases amounts to approximately $12.0 million, or 2.9% of the Company's total
2002 annualized rental revenue, making it the Company's second largest tenant
based on base rental revenue earned on a consolidated basis. All of WorldCom's
leases are current on base rental charges through November 30, 2002 and the
Company currently holds approximately $300,000 in security deposits relating to
these leases. There can be no assurance as to whether WorldCom will affirm or
reject any or all of its leases with the Company. As a result of the foregoing,
the Company has increased its reserve against the deferred rent receivable on
its balance sheet in an amount equal to $1.1 million representing approximately
51% of the outstanding deferred rent receivable attributable to WorldCom.

MetroMedia Fiber Network Services, Inc. ("MetroMedia"), which leased
approximately 112,000 square feet in one property from the Company, voluntarily
filed a petition for relief under Chapter 11 of the U.S. Bankruptcy Code in May
2002. MetroMedia's lease with the Company provided for contractual base rent of
approximately $25 per square foot amounting to $2.8 million per calendar year
and expired in May 2010. In July 2002, the Bankruptcy Court granted MetroMedia's
petition to restructure and reduce space under its existing lease. As a result,
the lease was amended to reduce MetroMedia's space by 80,357 square feet to
31,718 square feet. Annual base rent on the 31,718 square feet MetroMedia will
continue to lease is $25 per square foot amounting to approximately $793,000 per
annum. Further, pursuant to the Bankruptcy Court order MetroMedia is required to
pay to the Company a surrender fee of approximately $1.8 million. As a result of
the foregoing, the Company has written off approximately $388,000 of deferred
rent receivable relating to this lease and recognized the aforementioned
surrender fee. The Company has re-leased approximately 49,000 square feet of the
80,357 square feet MetroMedia terminated to Skadden, Arps, Slate, Meagher & Flom
LLP, a New York City based law firm.

Arthur Andersen, LLP ("AA") leased approximately 38,000 square feet in one of
the Company's New York City buildings. AA's lease with the Company provided for
base rent of approximately $2 million on an annualized basis and expired in
April 2004. AA has experienced significant financial difficulties with its
business and as a result has entered into a lease termination agreement with the
Company effective November 30, 2002. In October 2002, AA paid the Company for
all base rental and other charges through November 30, 2002 and a lease
termination fee of approximately $144,000. As of September 30, 2002, the Company
has reserved 100% of the deferred rent receivable related to this lease which is
approximately $130,000.


                                       25
<PAGE>

CONTRACTUAL OBLIGATIONS AND COMMERCIAL COMMITMENTS

The following table sets forth the Company's significant debt obligations by
scheduled principal cash flow payments and maturity date and its commercial
commitments by scheduled maturity at September 30, 2002 (in thousands):


<TABLE>
<CAPTION>
                                                            MATURITY DATE
                             ---------------------------------------------------------------------------
                               2002         2003          2004        2005         2006       THEREAFTER      TOTAL
                             ---------    ----------    ----------  ----------   ----------  -----------    -----------
<S>                           <C>         <C>           <C>         <C>          <C>         <C>            <C>
Mortgage notes payable(1)     $ 3,132     $  12,300     $  13,169   $  14,167    $  13,785   $  128,698     $  185,251
Mortgage notes payable(2)          --            --         2,616      18,553      129,920      406,808        557,897
Senior unsecured notes             --            --       100,000          --           --      400,000        500,000
Unsecured credit facility          --       224,000            --          --           --           --        224,000
Land lease obligations            652         2,687         2,811       2,814        2,795       49,921         61,680
Air rights lease obligations       91           369           379         379          379        4,659          6,256
                             ---------    ----------    ----------  ----------   ----------  -----------    -----------
                              $ 3,875     $ 239,356     $ 118,975   $  35,913    $ 146,879   $  990,086     $1,535,084
                             =========    ==========    ==========  ==========   ==========  ===========    ===========
</TABLE>

(1)   Scheduled principal amortization payments
(2)   Principal payments due at maturity

Certain of the mortgage notes payable are guaranteed by certain limited partners
in the Operating Partnership and/or the Company. In addition, consistent with
customary practices in non-recourse lending, certain non-recourse mortgages may
be recourse to the Company under certain limited circumstances including
environmental issues and breaches of material representations.

In addition, at September 30, 2002, the Company had approximately $1.0 million
in outstanding undrawn standby letters of credit issued under the Credit
Facility which expire in 2003.

Thirteen of the Company's office properties and two of the Company's industrial
properties which were acquired by the issuance of OP Units are subject to
agreements limiting the Company's ability to transfer them prior to agreed upon
dates without the consent of the limited partner who transferred the respective
property to the Company. In the event the Company transfers any of these
properties prior to the expiration of these limitations, the Company may be
required to make a payment relating to taxes incurred by the limited partner.
The limitations on nine of the properties expire prior to June 30, 2003. The
limitations on the remaining properties expire between 2007 and 2013.

Eleven of the Company's office properties are held in joint ventures which
contain certain limitations on transfer. These limitations include requiring the
consent of the joint venture partner to transfer a property prior to various
specified dates ranging from 2003 to 2005, rights of first offer, and buy/sell
provisions.

Historically, rental revenue has been the principal source of funds to pay
operating expenses, debt service and capital expenditures, excluding
non-recurring capital expenditures of the Company. The Company expects to meet
its short-term liquidity requirements generally through its net cash provided by
operating activities along with the Credit Facility previously discussed. The
Credit Facility contains several financial covenants with which the Company must
be in compliance in order to borrow funds thereunder. During certain quarterly
periods, the Company may incur significant leasing costs as a result of
increased market demands from tenants and high levels of leasing transactions.
As a result, during these periods the Company's cash flow from operating
activities may not be sufficient to pay 100% of the quarterly dividends due on
its common stock. To meet the short term funding requirements relating to these
leasing costs, the Company may use proceeds of property sales or borrowings
under its Credit Facility. The Company expects to meet certain of its financing
requirements through long-term secured and unsecured borrowings and the issuance
of debt and equity securities of the Company. There can be no assurance that
there will be adequate demand for the Company's equity at the time or at the
price in which the Company desires to raise capital through the sale of
additional equity. In addition, the Company also believes that it will, from
time to time, generate funds from the disposition of certain of its real estate
properties or interests therein. The Company will refinance existing mortgage
indebtedness or indebtedness under the Credit Facility at maturity or retire
such debt through the issuance of additional debt securities or additional
equity securities. The Company anticipates that the current balance of cash and
cash equivalents and cash flows from operating activities, together with cash
available from borrowings and equity offerings, will be adequate to meet the
capital and liquidity requirements of the Company in both the short and
long-term.

The Company is subject to federal, state and local laws and regulations relating
to the protection of the environment, which may require a current or previous
owner or operator of real estate to investigate and clean up hazardous or toxic
substances or petroleum product releases at a property. An owner of real estate
is liable for the costs of removal or remediation of certain hazardous or toxic
substances on or in the property. These laws often impose such liability without
regard to whether the owner knew of, or caused, the presence of the
contaminants. Clean-up costs and the owner's liability generally are not limited
under the enactments and could exceed the value of the property and/or the
aggregate assets of the owner. A number of the Company's properties are subject
to certain environmental investigations or remediation including asbestos
related abatement, soil sampling and ground water monitoring. Environmental
conditions are included in the Company's original acquisition underwriting of
properties. Management does not anticipate any of the known environmental
conditions to have a material impact on the Company's results of operations or
financial conditions. There are no assurances that management's estimates are
correct and actual results may differ materially. The presence of, or the
failure to properly remediate, the substances may adversely affect the owner's
ability to sell or rent the property or to borrow using the property as
collateral.


                                       26
<PAGE>

As a result of current economic conditions, certain tenants have either not
renewed their leases upon expiration or have paid the Company to terminate their
leases. In addition, a number of U.S. companies have filed for protection under
federal bankruptcy laws. Certain of these companies are tenants of the Company.
The Company is subject to the risk that other companies that are tenants of the
Company may file for bankruptcy protection. This may have an adverse impact on
the financial results and condition of the Company. In addition, vacancy rates
in our markets have been trending higher and in some instances our asking rents
in our markets have been trending lower and landlords are being required to
grant greater concessions such as free rent and tenant improvements.
Additionally, the Company carries comprehensive liability, fire, extended
coverage and rental loss insurance on all of its properties. Five of the
Company's properties are located in New York City. As a result of the events of
September 11, 2001, insurance companies are limiting and/or excluding coverage
for acts of terrorism in all risk policies. The Company's current insurance
coverage provides for full replacement cost of its properties, except that the
coverage for acts of terrorism on its properties covers losses in an amount up
to $100 million per occurrence (except for one property which has an additional
aggregate $150 million of coverage). As a result, the Company may suffer losses
from acts of terrorism that are not covered by insurance. In addition, the
mortgage loans which are secured by certain of the Company's properties contain
customary covenants, including covenants that require the Company to maintain
property insurance in an amount equal to replacement cost of the properties.
There can be no assurance that the lenders under these mortgage loans will not
take the position that exclusions from the Company's coverage for losses due to
terrorist acts is a breach of a covenant which, if uncured, could allow the
lenders to declare an event of default and accelerate repayment of the mortgage
loans. Other outstanding debt instruments contain standard cross default
provisions that would be triggered in the event of an acceleration of the
mortgage loans. This matter could adversely affect the Company's financial
results, its ability to finance and/or refinance its properties or to buy or
sell properties.

In order to qualify as a REIT for federal income tax purposes, the Company is
required to make distributions to its stockholders of at least 90% of REIT
taxable income. The Company expects to use its cash flow from operating
activities for distributions to stockholders and for payment of recurring,
non-incremental revenue-generating expenditures. The Company intends to invest
amounts accumulated for distribution in short-term investments.

INFLATION

The office leases generally provide for fixed base rent increases or indexed
escalations. In addition, the office leases provide for separate escalations of
real estate taxes, operating expenses and electric costs over a base amount. The
industrial leases generally provide for fixed base rent increases, direct pass
through of certain operating expenses and separate real estate tax escalations
over a base amount. The Company believes that inflationary increases in expenses
will be offset by contractual rent increases and expense escalations described
above. As a result of the impact of the events of September 11, 2001, the
Company has realized increased insurance costs, particularly relating to
property and terrorism insurance, and security costs. The Company has included
these costs as part of its escalatable expenses. The Company has billed these
escalatable expense items to its tenants consistent with the terms of the
underlying leases and believes they are collectible. To the extent the Company's
properties contain vacant space, the Company will bear such inflationary
increases in expenses.

The Credit Facility bears interest at a variable rate, which will be influenced
by changes in short-term interest rates, and is sensitive to inflation.


                                       27
<PAGE>

FUNDS FROM OPERATIONS

Management believes that funds from operations ("FFO") is an appropriate measure
of performance of an equity REIT. FFO is defined by the National Association of
Real Estate Investment Trusts ("NAREIT") as net income or loss, excluding gains
or losses from debt restructuring and sales of properties plus real estate
depreciation and amortization, and after adjustments for unconsolidated
partnerships and joint ventures. FFO does not represent cash generated from
operating activities in accordance with accounting principles generally accepted
in the United States and is not indicative of cash available to fund cash needs.
FFO should not be considered as an alternative to net income, as an indicator of
the Company's operating performance or as an alternative to cash flow as a
measure of liquidity.

Since all companies and analysts do not calculate FFO in a similar fashion, the
Company's calculation of FFO presented herein may not be comparable to similarly
titled measures as reported by other companies.

The following table presents the Company's FFO calculation (unaudited and in
thousands, except per share/unit data):

<TABLE>
<CAPTION>
                                                                         THREE MONTHS ENDED
                                                                           SEPTEMBER 30,
                                                                   -------------------------------
                                                                        2002             2001
                                                                   ---------------    ------------
<S>                                                                   <C>             <C>
  Net income (loss) allocable to common shareholders...........       $    16,134     $  (128,920)
  Adjustments for basic funds from operations:
     Add:
          Limited partners' minority interest in the
            operating partnership..............................             1,941              --
          Real estate depreciation and amortization............            28,208          26,340
          Minority partners' interests in consolidated
            partnerships.......................................             4,446           3,065
          Valuation reserves on investments in affiliate loans
            and joint Ventures.................................                --         163,000
          Extraordinary loss (net of limited partners' minority
            interest)..........................................                --           2,595
     Less:
          Limited partners' minority interest in the
            operating partnership..............................                --          14,657
          Gain on sales of real estate ........................             4,896             972
          Amounts distributable to minority partners in
            consolidated Partnerships..........................             6,050           4,206
                                                                   ---------------    ------------
  Basic Funds From Operations ("FFO").........................             39,783          46,245
      Add:
          Dividends and distributions on dilutive shares
            and units.........................................              5,761           5,996
                                                                   ---------------    ------------
     Diluted FFO..............................................        $    45,544       $  52,241
                                                                   ===============    ============
     Weighted average common shares outstanding...............             59,536          59,999
     Weighted average units of limited partnership interest
       outstanding............................................              7,276           7,652
                                                                   ---------------    ------------
     Basic weighted average common shares and units
       outstanding............................................             66,812          67,651
     Adjustments for dilutive FFO weighted average shares and
       units outstanding:

      Add:
        Weighted average common stock equivalents.............                300             441
        Weighted average shares of Series A Preferred Stock...              8,060           8,060
        Weighted average shares of Series B Preferred Stock...              1,919           1,919
        Weighted average shares of minority partners
          preferred interest..................................                 --              --
        Weighted average shares of preferred limited                                        1,056
          partnership interest................................                661
                                                                   ---------------    ------------
     Dilutive FFO weighted average shares and units
       outstanding............................................             77,752          79,127
                                                                   ===============    ============
<CAPTION>
                                                                         NINE MONTHS ENDED
                                                                           SEPTEMBER 30,
                                                                  --------------------------------
                                                                      2002              2001
                                                                  --------------    --------------
<S>                                                                  <C>             <C>
  Net income (loss) allocable to common shareholders...........      $   45,921      $    (88,473)
  Adjustments for basic funds from operations:
     Add:
          Limited partners' minority interest in the
            operating partnership..............................           5,538                --
          Real estate depreciation and amortization............          80,570            76,055
          Minority partners' interests in consolidated
            partnerships.......................................          14,379            12,885
          Valuation reserves on investments in affiliate loans
            and joint Ventures.................................              --           163,000
          Extraordinary loss (net of limited partners' minority
            interest)..........................................              --             2,595
     Less:
          Limited partners' minority interest in the
            operating partnership..............................              --             9,326
          Gain on sales of real estate ........................           5,433               972
          Amounts distributable to minority partners in
            consolidated Partnerships..........................          18,943            15,010
                                                                  --------------    --------------
  Basic Funds From Operations ("FFO").........................          122,032           140,754
      Add:
          Dividends and distributions on dilutive shares
            and units.........................................           17,476            20,633
                                                                  --------------    --------------
     Diluted FFO..............................................       $  139,508       $   161,387
                                                                  ==============    ==============
     Weighted average common shares outstanding...............           60,294            57,773
     Weighted average units of limited partnership interest
       outstanding............................................            7,427             7,703
                                                                  --------------    --------------
     Basic weighted average common shares and units
       outstanding............................................           67,721            65,476
     Adjustments for dilutive FFO weighted average shares and
       units outstanding:

      Add:
        Weighted average common stock equivalents.............              342               429
        Weighted average shares of Series A Preferred Stock...            8,060             8,060
        Weighted average shares of Series B Preferred Stock...            1,919             1,919
        Weighted average shares of minority partners
          preferred interest..................................               --             1,898
        Weighted average shares of preferred limited                        770
          partnership interest................................                              1,182
                                                                  --------------    --------------
     Dilutive FFO weighted average shares and units
       outstanding............................................           78,812            78,964
                                                                  ==============    ==============
</TABLE>

                                       28
<PAGE>

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

The primary market risk facing the Company is interest rate risk on its long
term debt, mortgage notes and notes receivable. The Company will, when
advantageous, hedge its interest rate risk using financial instruments. The
Company is not subject to foreign currency risk.

The Company manages its exposure to interest rate risk on its variable rate
indebtedness by borrowing on a short-term basis under its Credit Facility until
such time as it is able to retire the short-term variable rate debt with either
a long-term fixed rate debt offering, long term mortgage debt, equity offerings
or through sales or partial sales of assets.

The Company will recognize all derivatives on the balance sheet at fair value.
Derivatives that are not hedges will be adjusted to fair value through income.
If a derivative is a hedge, depending on the nature of the hedge, changes in the
fair value of the derivative will either be offset against the change in fair
value of the hedged asset, liability, or firm commitment through earnings, or
recognized in other comprehensive income until the hedged item is recognized in
earnings. The ineffective portion of a derivative's change in fair value will be
immediately recognized in earnings. As of September 30, 2002, the Company had no
derivatives outstanding.

The fair market value ("FMV") of the Company's long term debt, mortgage notes
and notes receivable is estimated based on discounting future cash flows at
interest rates that management believes reflect the risks associated with long
term debt, mortgage notes and notes receivable of similar risk and duration.

The following table sets forth the Company's long term debt obligations by
scheduled principal cash flow payments and maturity date, weighted average
interest rates and estimated FMV at September 30, 2002 (dollars in thousands):

<TABLE>
<CAPTION>
                                       For the Year Ended December 31,
                        ---------------------------------------------------------------
                           2002        2003        2004       2005        2006     Thereafter    Total(1)       FMV
                        -----------------------------------------------------------------------------------------------
<S>                     <C>        <C>         <C>         <C>        <C>          <C>        <C>           <C>
Long term debt:
    Fixed rate.......   $  3,132   $  12,300   $ 115,785   $ 32,720   $  143,705   $ 935,506  $  1,243,148  $ 1,263,046
    Weighted average
      interest rate..       7.47%       7.51%       7.47%      6.92%        7.38%       7.27%         7.29%

    Variable rate....   $     --   $ 224,000   $      --   $     --   $       --   $      --  $    224,000  $   224,000
    Weighted average
      interest rate..         --        2.85%         --         --           --          --          2.85%
</TABLE>


(1)  Includes  aggregate  unamortized  issuance  discounts of approximately
     $728 on the senior unsecured notes issued during March 1999 and June 2002,
     which are due at maturity.

In addition, a one percent increase in the LIBOR rate would have an approximate
$2.2 million annual increase in interest expense based on $224 million of
variable rate debt outstanding at September 30, 2002.

The following table sets forth the Company's mortgage notes and note receivables
by scheduled maturity date, weighted average interest rates and estimated FMV at
September 30, 2002 (dollars in thousands):

<TABLE>
<CAPTION>
                                       For the Year Ended December 31,
                        ---------------------------------------------------------------
                           2002       2003        2004       2005        2006     Thereafter    Total(1)       FMV
                        -----------------------------------------------------------------------------------------------
<S>                     <C>        <C>        <C>         <C>        <C>          <C>        <C>           <C>

Mortgage notes and
   notes receivable:
Fixed rate...........   $  1,153   $     --   $  36,500   $   --     $   --       $  16,990  $ 54,643      $  55,829
    Weighted average
     interest rate......     9.0%        --       10.23%      --         --           11.95%    10.74%
</TABLE>

(1)  Excludes interest receivables aggregating approximately one million
     dollars.


                                       29
<PAGE>


ITEM 4.  CONTROLS AND PROCEDURES

We maintain disclosure controls and procedures and internal controls designed to
ensure that information required to be disclosed in our filings under the
Securities Exchange Act of 1934 is reported within the time periods specified in
the Securities and Exchange Commission's rules and forms. Our principal
executive and financial officers have evaluated our disclosure controls and
procedures within 90 days prior to the filing of this Quarterly Report on Form
10-Q and have determined that such disclosure controls and procedures are
effective.

There have been no significant changes in internal controls or in other factors
that could significantly affect these controls subsequent to the date of their
evaluation, including any corrective actions with regard to significant
deficiencies and material weaknesses.













                                       30
<PAGE>



The following table sets forth the Company's schedule of its top 25 tenants
based on base rental revenue as of September 30, 2002:

<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------------------------
                                                                  PERCENT OF PRO-RATA   PERCENT OF CONSOLIDATED
                                                       TOTAL      SHARE OF ANNUALIZED       ANNUALIZED BASE
TENANT NAME (1)                     TENANT TYPE     SQUARE FEET   BASE RENTAL REVENUE        RENTAL REVENUE
---------------------------------------------------------------------------------------------------------------

<S>                              <C>                  <C>                <C>                     <C>
* DEBEVOISE & PLIMPTON                 Office         465,420            3.3%                    5.6%
* WORLDCOM/MCI                         Office         527,214            3.2%                    2.9%
* AMERICAN EXPRESS                     Office         240,142            2.0%                    1.8%
  BELL ATLANTIC                        Office         210,426            1.5%                    1.3%
* SCHULTE ROTH & ZABEL                 Office         238,052            1.4%                    2.3%
* HQ GLOBAL                      Office/Industrial    201,900            1.2%                    1.5%
  UNITED DISTILLERS                    Office         137,918            1.1%                    1.0%
  WATERHOUSE SECURITIES                Office         127,143            1.1%                    0.9%
* BANQUE NATIONALE DE PARIS            Office         145,834            0.9%                    1.5%
* KRAMER LEVIN NESSEN KAMIN            Office         158,144            0.9%                    1.4%
  VYTRA HEALTHCARE                     Office         105,613            0.8%                    0.7%
  D.E.SHAW                             Office          89,526            0.7%                    0.6%
  P.R.NEWSWIRE ASSOCIATES              Office          67,000            0.7%                    0.6%
  HOFFMANN-LA ROCHE INC.               Office         120,736            0.7%                    0.6%
  EMI ENTERTAINMENT WORLD              Office          65,844            0.7%                    0.6%
* STATE FARM                     Office/Industrial    162,651            0.7%                    1.0%
  HELLER EHRMAN WHITE                  Office          51,167            0.7%                    0.6%
  LABORATORY CORP OF AMERICA           Office         108,000            0.7%                    0.6%
  ESTEE LAUDER                       Industrial       374,578            0.7%                    0.6%
* DRAFT WORLDWIDE INC.                 Office         124,008            0.7%                    1.1%
  PRACTICING LAW INSTITUTE             Office          62,000            0.7%                    0.6%
  LOCKHEED MARTIN CORP.                Office         123,554            0.7%                    0.6%
  RADIANZ U.S. NO.2                    Office         130,009            0.6%                    0.5%
  TOWERS PERRIN FOSTER                 Office          88,233            0.6%                    0.5%
* MERRILL LYNCH                        Office         102,973            0.6%                    0.7%
----------------------------------------------------------------------------------------------------------------
</TABLE>

  (1)  Ranked by pro-rata share of annualized based rental revenue

   *   Part or all of space occupied by tenant is in a 51% or more owned joint
       venture building.









                                       31
<PAGE>

<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------------------
NON-INCREMENTAL REVENUE GENERATING CAPITAL EXPENDITURES, TENANT IMPROVEMENT COSTS AND LEASING COMMISSIONS

           The  following table summarizes the expenditures incurred for capital expenditures for the entire portfolio
             and tenant improvements and leasing commissions for space leased at the Company's office and industrial
               properties for the years 1998 through 2001 and the nine months ended September 30, 2002.

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

           NON-INCREMENTAL REVENUE GENERATING CAPITAL EXPENDITURES

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

                                                                                             Average
                                1998          1999           2000             2001          1998-2001       2002
                            -----------    -----------   ------------     -----------      ------------  -----------
<S>                         <C>            <C>            <C>              <C>              <C>           <C>
Suburban Office Properties
    Total                   $2,004,976     $2,298,899     $3,289,116       $4,606,069       $3,049,765    $3,629,532
    Per Square Foot               0.23           0.23           0.33             0.45             0.31         $0.36


  NYC Office Properties
    Total                       N/A           N/A           $946,718       $1,584,501       $1,265,610    $1,406,967
    Per Square Foot             N/A           N/A               0.38             0.45             0.42         $0.40


 Industrial Properties
    Total                   $1,205,266     $1,048,688       $813,431         $711,666         $944,763    $1,379,875
    Per Square Foot               0.12           0.11           0.11             0.11             0.11         $0.21
</TABLE>


<TABLE>
<CAPTION>

--------------------------------------------------------------------------------------------------------------------
          NON-INCREMENTAL REVENUE GENERATING TENANT IMPROVEMENTS AND LEASING COMMISSIONS (3)
--------------------------------------------------------------------------------------------------------------------

                                              1998              1999              2000               2001
                                          ---------------    -------------    --------------     --------------
<S>                                           <C>              <C>               <C>                <C>
  Long Island Office Properties
    Tenant Improvements                       $1,140,251       $1,009,357        $2,853,706         $2,722,457
    Per Square Foot Improved                        3.98             4.73              6.99               8.47
    Leasing Commissions                         $418,191         $551,762        $2,208,604         $1,444,412
    Per Square Foot Leased                          1.46             2.59              4.96               4.49
                                          ---------------    -------------    --------------     --------------
     Total Per Square Foot                         $5.44            $7.32            $11.95             $12.96
                                          ===============    =============    ==============     ==============
  Westchester Office Properties
    Tenant Improvements                         $711,160       $1,316,611        $1,860,027         $2,584,728
    Per Square Foot Improved                        4.45             5.62              5.72               5.91
    Leasing Commissions                         $286,150         $457,730          $412,226         $1,263,012
    Per Square Foot Leased                          1.79             1.96              3.00               2.89
                                          ---------------    -------------    --------------     --------------
     Total Per Square Foot                         $6.24            $7.58             $8.72              $8.80
                                          ===============    =============    ==============     ==============
  Connecticut Office Properties
    Tenant Improvements                         $202,880         $179,043          $385,531           $213,909
    Per Square Foot Improved                        5.92             4.88              4.19               1.46
    Leasing Commissions                         $151,063         $110,252          $453,435           $209,322
    Per Square Foot Leased                          4.41             3.00              4.92               1.43
                                          ---------------    -------------    --------------     --------------
     Total Per Square Foot                        $10.33            $7.88             $9.11              $2.89
                                          ===============    =============    ==============     ==============
  New Jersey Office Properties
    Tenant Improvements                         $654,877         $454,054        $1,580,323         $1,146,385
    Per Square Foot Improved                        3.78             2.29              6.71               2.92
    Leasing Commissions                         $396,127         $787,065        $1,031,950         $1,602,962
    Per Square Foot Leased                          2.08             3.96              4.44               4.08
                                          ---------------    -------------    --------------     --------------
     Total Per Square Foot                         $5.86            $6.25            $11.15              $7.00
                                          ===============    =============    ==============     ==============
  New York City Office Properties
    Tenant Improvements                          N/A               N/A              $65,267           $788,930
    Per Square Foot Improved                     N/A               N/A                 1.79              15.69
    Leasing Commissions                          N/A               N/A             $418,185         $1,098,829
    Per Square Foot Leased                       N/A               N/A                11.50              21.86
                                          ---------------    -------------    --------------     --------------
     Total Per Square Foot                       N/A               N/A               $13.29             $37.55
                                          ===============    =============    ==============     ==============
  Industrial Properties
    Tenant Improvements                         $283,842         $375,646          $650,216         $1,366,488
    Per Square Foot Improved                        0.76             0.25              0.95               1.65
    Leasing Commissions                         $200,154         $835,108          $436,506           $354,572
    Per Square Foot Leased                          0.44             0.56              0.64               0.43
                                          ---------------    -------------    --------------     --------------
     Total Per Square Foot                         $1.20            $0.81             $1.59              $2.08
                                          ===============    =============    ==============     ==============

<CAPTION>

                                        Average            YTD
                                        1998-2001          2002                 New             Renewal
                                      --------------    --------------      --------------   ---------------
<S>                                      <C>               <C>                 <C>               <C>
 Long Island Office Properties
   Tenant Improvements                   $1,931,443        $1,240,929            $675,704          $565,225
   Per Square Foot Improved                    6.04              6.37                9.70              4.52
   Leasing Commissions                   $1,155,742          $773,699            $317,398          $456,301
   Per Square Foot Leased                      3.38              3.97                4.55              3.65
                                      --------------    --------------      --------------   ---------------
    Total Per Square Foot                     $9.42             10.33              $14.25             $8.16
                                      ==============    ==============      ==============   ===============
 Westchester Office Properties
   Tenant Improvements                   $1,618,132        $5,973,514 (2)      $3,907,006        $2,066,508
   Per Square Foot Improved                    5.43             15.63               18.46             12.12
   Leasing Commissions                     $604,780        $1,777,227          $1,434,359          $342,868
   Per Square Foot Leased                      2.41              4.91                6.36              2.51
                                      --------------    --------------      --------------   ---------------
    Total Per Square Foot                     $7.84            $20.54              $24.83            $14.63
                                      ==============    ==============      ==============   ===============
 Connecticut Office Properties
   Tenant Improvements                     $245,341          $397,308            $395,588            $1,720
   Per Square Foot Improved                    4.11              7.92                8.52              0.46
   Leasing Commissions                     $231,018          $122,612            $122,612                $0
   Per Square Foot Leased                      3.44              2.45                2.64                --
                                      --------------    --------------      --------------   ---------------
    Total Per Square Foot                     $7.55            $10.37              $11.16              0.46
                                      ==============    ==============      ==============   ===============
 New Jersey Office Properties
   Tenant Improvements                     $958,910        $1,306,938            $998,613          $308,325
   Per Square Foot Improved                    3.93              9.39               17.47              3.76
   Leasing Commissions                     $954,526          $359,276            $131,731          $227,545
   Per Square Foot Leased                      3.64              2.52                2.18              2.77
                                      --------------    --------------      --------------   ---------------
    Total Per Square Foot                     $7.57            $11.91              $19.65             $6.53
                                      ==============    ==============      ==============   ===============
 New York City Office Properties
   Tenant Improvements                     $427,099        $3,868,236          $3,104,358          $763,878
   Per Square Foot Improved                    8.74             21.14               21.77             18.91
   Leasing Commissions                     $758,507        $1,665,978          $1,218,308          $447,670
   Per Square Foot Leased                     16.68              9.10                8.54             11.08
                                      --------------    --------------      --------------   ---------------
    Total Per Square Foot                    $25.42            $30.24              $30.32            $29.99
                                      ==============    ==============      ==============   ===============
 Industrial Properties
   Tenant Improvements                     $669,048          $872,114            $694,363          $177,751
   Per Square Foot Improved                    0.90              1.43                3.31                --
   Leasing Commissions                     $456,585          $366,653            $320,996           $45,657
   Per Square Foot Leased                      0.52              0.60                1.52              0.11
                                      --------------    --------------      --------------   ---------------
    Total Per Square Foot                     $1.42             $2.02               $4.84             $0.11
                                      ==============    ==============      ==============   ===============
</TABLE>

-------------------------------------------------------------------------------
NOTES:

(1) Excludes non-incremental capital expenditures, tenant improvements and
    leasing commissions for One Orlando Center in Orlando, Florida.
(2) Excludes tenant improvements and leasing commissions related to a 163,880
    square foot leasing transaction with Fuji Photo Film U.S.A. Leasing
    commissions on this transaction amounted to $5.33 per square foot and
    tenant improvement allowance amounted to $40.88 per square foot.
(3) All amounts represent tenant improvements and leasing costs committed on
    leases signed during the period.
-------------------------------------------------------------------------------

                                       32
<PAGE>

<TABLE>
<CAPTION>
----------------------------------------------------------------------------------------------------------------------------
LEASE EXPIRATION SCHEDULE
As of September 30, 2002

                                                TOTAL PORTFOLIO

----------------------------------------------------------------------------------------------------------------------------
                                       Number of                 Square               % of Total                Cumulative
Year of                                  Leases                   Feet                Portfolio                 % of Total
Expiration                              Expiring                Expiring                Sq Ft                Portfolio Sq Ft
----------------------------------------------------------------------------------------------------------------------------
<S>                                      <C>                 <C>                      <C>                       <C>
2002                                       40                    222,550                 1.1%                      1.1%
2003                                      159                  1,742,219                 8.6%                      9.7%
2004                                      201                  1,820,933                 9.0%                     18.6%
2005                                      244                  2,445,977                12.0%                     30.6%
2006                                      221                  2,592,815                12.8%                     43.4%
2007                                      126                  1,535,558                 7.6%                     50.9%
2008 and thereafter                       327                  8,787,070                43.3%                     94.2%
----------------------------------------------------------------------------------------------------------------------------

Total/Weighted Average                  1,318                 19,147,122                94.2%                       --
----------------------------------------------------------------------------------------------------------------------------

Total Portfolio Square Feet                                   20,334,559
</TABLE>

<TABLE>
<CAPTION>
                                                OFFICE PORTFOLIO

----------------------------------------------------------------------------------------------------------------------------
                                       Number of                 Square               % of Total                Cumulative
Year of                                  Leases                   Feet                Portfolio                 % of Total
Expiration                              Expiring                Expiring                Sq Ft                Portfolio Sq Ft
----------------------------------------------------------------------------------------------------------------------------
<S>                                      <C>                 <C>                      <C>                       <C>
2002                                       36                    197,457                 1.5%                      1.5%
2003                                      136                  1,154,426                 8.5%                      9.9%
2004                                      157                  1,159,480                 8.5%                     18.4%
2005                                      210                  1,764,124                13.0%                     31.4%
2006                                      170                  1,622,691                11.9%                     43.3%
2007                                       98                  1,197,898                 8.8%                     51.1%
2008 and thereafter                       260                  5,844,193                42.9%                     95.1%
----------------------------------------------------------------------------------------------------------------------------

Total/Weighted Average                  1,067                 12,940,269                95.1%                       --
----------------------------------------------------------------------------------------------------------------------------

Total Portfolio Square Feet                                   13,614,217
</TABLE>


<TABLE>
<CAPTION>
                                            INDUSTRIAL/R&D PORTFOLIO

----------------------------------------------------------------------------------------------------------------------------
                                       Number of                 Square               % of Total                Cumulative
Year of                                  Leases                   Feet                Portfolio                 % of Total
Expiration                              Expiring                Expiring                Sq Ft                Portfolio Sq Ft
----------------------------------------------------------------------------------------------------------------------------
<S>                                      <C>                 <C>                      <C>                       <C>
2002                                        4                     25,093                 0.4%                      0.4%
2003                                       23                    587,793                 8.7%                      9.1%
2004                                       44                    661,452                 9.8%                     19.0%
2005                                       34                    681,853                10.1%                     29.0%
2006                                       51                    970,124                14.4%                     43.5%
2007                                       28                    337,660                 5.0%                     48.6%
2008 and thereafter                        67                  2,942,877                43.8%                     92.4%
----------------------------------------------------------------------------------------------------------------------------

Total/Weighted Average                    251                  6,206,853                92.4%                       --
----------------------------------------------------------------------------------------------------------------------------

Total Portfolio Square Feet                                    6,720,342
</TABLE>

                                       33
<PAGE>

PART II - OTHER INFORMATION

Item 1. Legal Proceedings

The Company is not presently subject to any material litigation nor, to the
Company's knowledge, is any litigation threatened against the Company, other
than routine actions for negligence or other claims and administrative
proceedings arising in the ordinary course of business, some of which are
expected to be covered by liability insurance and all of which collectively are
not expected to have a material adverse effect on the liquidity, results of
operations or business or financial condition of the Company.

Item 2. Changes in Securities and Use of Proceeds - None
Item 3. Defaults Upon Senior Securities - None
Item 4. Submission of Matters to a Vote of Securities Holders - None
Item 5. Other information

The Company has received approval of the Audit Committee of the Board permitting
Ernst & Young, LLP, the Company's auditors to perform the following non-audit
related services: (i) the preparation and review of tax filings; (ii) analysis
related to compliance with law including, but not limited to the REIT
qualification; (iii) review of Company disclosure related issues; and (iv)
analysis relating to alternative structures of potential joint ventures,
acquisitions and financings.

Item 6. Exhibits and Reports on Form 8-K
     a)  Exhibits
         3(ii)    Amended and Restated ByLaws of the Registrant

         10.1     Each member of the Registrant's Board of Directors and
                  each Executive Officer of the Registrant has entered into an
                  Indemnification Agreement with the Registrant. These
                  Indemnification Agreements are identical in all material
                  respects. The schedule below sets forth the terms of each
                  Indemnification Agreement not filed which differ from
                  the copy of the example Indemnification Agreement (between the
                  Registrant and Donald J. Rechler, dated as of May 23, 2002),
                  which is filed as Exhibit 10.1 hereto:

                  Name                                        Dated As Of
                  ----                                        -----------
                  Scott H. Rechler                            May 23, 2002
                  Mitchell D. Rechler                         May 23, 2002
                  Gregg M. Rechler                            May 23, 2002
                  Michael Maturo                              May 23, 2002
                  Roger M. Rechler                            May 23, 2002
                  Jason Barnett                               May 23, 2002
                  Herve A. Kevenides                          May 23, 2002
                  John V. N. Klein                            May 23, 2002
                  Ronald H. Menaker                            May 1, 2002
                  Peter Quick                                  May 1, 2002
                  Lewis S. Ranieri                            May 23, 2002
                  Conrad D. Stephenson                        May 23, 2002

         99.1     Certification of Donald J. Rechler, Co-Chief Executive
                  Officer of the Registrant pursuant to Section 1350 of Chapter
                  63 of Title 18 of the United States Code

         99.2     Certification of Scott H. Rechler, Co-Chief Executive Officer
                  of the Registrant pursuant to Section 1350 of Chapter 63 of
                  Title 18 of the United States Code

         99.3     Certification of Michael Maturo, Executive Vice President,
                  Treasurer and Chief Financial Officer of the Registrant
                  pursuant to Section 1350 of Chapter 63 of Title 18 of the
                  United States Code


     b)  During the three months ended September 30, 2002, the Registrant
         filed the following reports on Form 8-K:

                  On August 8, 2002, the Registrant submitted a report on Form
                  8-K under Item 9 thereof in order to submit its second quarter
                  presentation in satisfaction of the requirements of Regulation
                  FD.

                  On August 8, 2002, the Registrant submitted a report on Form
                  8-K under Item 9 thereof in order to submit supplemental
                  operating and financial data for the quarter ended June 30,
                  2002 in satisfaction of the requirements of Regulation FD.


                                       34
<PAGE>

PART II - OTHER INFORMATION (CONTINUED)


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 hereunto duly authorized.

RECKSON ASSOCIATES REALTY CORP.

<TABLE>
<S>                                                         <C>
By:        /s/ Scott H. Rechler                             By:              /s/ Michael Maturo
   ------------------------------------------                  ---------------------------------------
Scott H. Rechler, Co-Chief Executive Officer                   Michael Maturo, Executive Vice President,
                                                               Treasurer and Chief Financial Officer
By      /s/ Donald J. Rechler
  -------------------------------------------
Donald J. Rechler, Co-Chief Executive Officer

</TABLE>

DATE: November 12, 2002









                                       35
<PAGE>


                                  CERTIFICATION

 I, Donald J. Rechler, certify that:

 1.       I have reviewed this quarterly report on Form 10-Q of Reckson
          Associates Realty Corp.;

 2.       Based on my knowledge, this quarterly report does not contain any
          untrue statement of a material fact or omit to state a material fact
          necessary to make the statements made, in light of the circumstances
          under which such statements were made, not misleading with respect to
          the period covered by this quarterly report;

 3.       Based on my knowledge, the financial statements, and other financial
          information included in this quarterly report, fairly present in all
          material respects the financial condition, results of operations and
          cash flows of the Registrant as of, and for, the periods presented in
          this quarterly report;

 4.       The Registrant's other certifying officers and I are responsible for
          establishing and maintaining disclosure controls and procedures (as
          defined in Exchange Act Rules 13a-14 and 15d-14) for the Registrant
          and we have:

 a)       designed such disclosure controls and procedures to ensure that
          material information relating to the Registrant, including its
          consolidated subsidiaries, is made known to us by others within those
          entities, particularly during the period in which this quarterly
          report is being prepared;

 b)       evaluated the effectiveness of the Registrant's disclosure controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

 c)       presented in this quarterly report our conclusions about the
          effectiveness of the disclosure controls and procedures based on our
          evaluation as of the Evaluation Date;

 5.       The Registrant's other certifying officers and I have disclosed, based
          on our most recent evaluation, to the Registrant's auditors and the
          audit committee of Registrant's board of directors:

 a)       all significant deficiencies in the design or operation of internal
          controls which could adversely affect the Registrant's ability to
          record, process, summarize and report financial data and have
          identified for the Registrant's auditors any material weaknesses in
          internal controls; and

 b)       any fraud, whether or not material, that involves management or other
          employees who have a significant role in the Registrant's internal
          controls; and

 6.       The Registrant's other certifying officers and I have indicated in
          this quarterly report whether or not there were significant changes in
          internal controls or in other factors that could significantly affect
          internal controls subsequent to the date of our most recent
          evaluation, including any corrective actions with regard to
          significant deficiencies and material weaknesses.

Date:  November 12, 2002

                                                   /s/ Donald J. Rechler
                                               -------------------------------
                                               Donald J. Rechler
                                               Co-Chief Executive Officer


                                       36
<PAGE>


                                  CERTIFICATION

 I, Scott H. Rechler, certify that:

 1.       I have reviewed this quarterly report on Form 10-Q of Reckson
          Associates Realty Corp.;

 2.       Based on my knowledge, this quarterly report does not contain any
          untrue statement of a material fact or omit to state a material fact
          necessary to make the statements made, in light of the circumstances
          under which such statements were made, not misleading with respect to
          the period covered by this quarterly report;

 3.       Based on my knowledge, the financial statements, and other financial
          information included in this quarterly report, fairly present in all
          material respects the financial condition, results of operations and
          cash flows of the Registrant as of, and for, the periods presented in
          this quarterly report;

 4.       The Registrant's other certifying officers and I are responsible for
          establishing and maintaining disclosure controls and procedures (as
          defined in Exchange Act Rules 13a-14 and 15d-14) for the Registrant
          and we have:

 a)       designed such disclosure controls and procedures to ensure that
          material information relating to the Registrant, including its
          consolidated subsidiaries, is made known to us by others within those
          entities, particularly during the period in which this quarterly
          report is being prepared;

 b)       evaluated the effectiveness of the Registrant's disclosure controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

 c)       presented in this quarterly report our conclusions about the
          effectiveness of the disclosure controls and procedures based on our
          evaluation as of the Evaluation Date;

 5.       The Registrant's other certifying officers and I have disclosed, based
          on our most recent evaluation, to the Registrant's auditors and the
          audit committee of Registrant's board of directors:

 a)       all significant deficiencies in the design or operation of internal
          controls which could adversely affect the Registrant's ability to
          record, process, summarize and report financial data and have
          identified for the Registrant's auditors any material weaknesses in
          internal controls; and

 b)       any fraud, whether or not material, that involves management or other
          employees who have a significant role in the Registrant's internal
          controls; and

 6.       The Registrant's other certifying officers and I have indicated in
          this quarterly report whether or not there were significant changes in
          internal controls or in other factors that could significantly affect
          internal controls subsequent to the date of our most recent
          evaluation, including any corrective actions with regard to
          significant deficiencies and material weaknesses.

Date:  November 12, 2002

                                                     /s/ Scott H. Rechler
                                                 ------------------------------
                                                 Scott H. Rechler
                                                 Co-Chief Executive Officer


                                       37
<PAGE>


                                  CERTIFICATION

 I, Michael Maturo, certify that:

 1.       I have reviewed this quarterly report on Form 10-Q of Reckson
          Associates Realty Corp.;

 2.       Based on my knowledge, this quarterly report does not contain any
          untrue statement of a material fact or omit to state a material fact
          necessary to make the statements made, in light of the circumstances
          under which such statements were made, not misleading with respect to
          the period covered by this quarterly report;

 3.       Based on my knowledge, the financial statements, and other financial
          information included in this quarterly report, fairly present in all
          material respects the financial condition, results of operations and
          cash flows of the Registrant as of, and for, the periods presented in
          this quarterly report;

 4.       The Registrant's other certifying officers and I are responsible for
          establishing and maintaining disclosure controls and procedures (as
          defined in Exchange Act Rules 13a-14 and 15d-14) for the Registrant
          and we have:

 a)       designed such disclosure controls and procedures to ensure that
          material information relating to the Registrant, including its
          consolidated subsidiaries, is made known to us by others within those
          entities, particularly during the period in which this quarterly
          report is being prepared;

 b)       evaluated the effectiveness of the Registrant's disclosure controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

 c)       presented in this quarterly report our conclusions about the
          effectiveness of the disclosure controls and procedures based on our
          evaluation as of the Evaluation Date;

 5.       The Registrant's other certifying officers and I have disclosed, based
          on our most recent evaluation, to the Registrant's auditors and the
          audit committee of Registrant's board of directors:

 a)       all significant deficiencies in the design or operation of internal
          controls which could adversely affect the Registrant's ability to
          record, process, summarize and report financial data and have
          identified for the Registrant's auditors any material weaknesses in
          internal controls; and

 b)       any fraud, whether or not material, that involves management or other
          employees who have a significant role in the Registrant's internal
          controls; and

 6.       The Registrant's other certifying officers and I have indicated in
          this quarterly report whether or not there were significant changes in
          internal controls or in other factors that could significantly affect
          internal controls subsequent to the date of our most recent
          evaluation, including any corrective actions with regard to
          significant deficiencies and material weaknesses.

Date:  November 12, 2002

                                                /s/ Michael Maturo
                                            ----------------------------------
                                            Michael Maturo
                                            Executive Vice President, Treasurer
                                            and Chief Financial Officer


                                       38