FIRST AMENDMENT TO MEZZANINE
                              LOAN AGREEMENT

     THIS FIRST AMENDMENT TO MEZZANINE LOAN AGREEMENT (this "Amendment") made as
of this 28th day of May, 1999, by and among  WELLSFORD/WHITEHALL  PROPERTIES II,
L.L.C.,  a  Delaware  limited  partnership  ("Borrower"),  WELLSFORD  COMMERCIAL
PROPERTIES TRUST, a Maryland real estate  investment trust ("WCPT"),  WHWEL REAL
ESTATE LIMITED PARTNERSHIP ("WHWEL"),  WELLSFORD REAL PROPERTIES, INC. ("WRPI"),
WHITEHALL  STREET REAL ESTATE  LIMITED  PARTNERSHIP V ("Whitehall  V"),WHITEHALL
STREET REAL ESTATE LIMITED  PARTNERSHIP VI ("Whitehall  VI"),  WHITEHALL  STREET
REAL ESTATE LIMITED  PARTNERSHIP VII ("Whitehall  VII"),  WHITEHALL  STREET REAL
ESTATE LIMITED PARTNERSHIP VIII ("Whitehall VIII"; WCPT, WHWEL, WRPI,  Whitehall
V,  Whitehall VI,  Whitehall VII and  Whitehall  VIII are sometimes  hereinafter
referred to  collectively as  "Guarantors"),  WELLS AVENUE  HOLDINGS  L.L.C.,  a
Delaware limited liability company  ("Member"),  WASH MANAGER L.L.C., a Delaware
limited liability company ("Manager"),  BANKBOSTON,  N.A., individually ("BKB"),
GOLDMAN SACHS MORTGAGE COMPANY ("Goldman"), BHF-BANK AKTIENGESELLSCHAFT ("BHF"),
MORGAN STANLEY SENIOR FUNDING INC., ("Morgan Stanley"),  and PAM CAPITAL FUNDING
LP ("PAM") (BKB, Goldman, BHF, Morgan Stanley and PAM are hereinafter,  referred
to  collectively as the "Banks"),  and BANKBOSTON,  N.A., as Agent for the Banks
(the "Agent").

                            W I T N E S E T H:

     WHEREAS,  Borrower,  Agent and the banks a party thereto  entered into that
certain Mezzanine Loan Agreement dated July 16, 1998 (the "Loan Agreement"); and

     WHEREAS,  Member,  Manager,  WCPT and WHWEL executed the Loan Agreement for
the purpose of being bound by Section 32 of the Loan Agreement; and

     WHEREAS,  Guarantors have executed and delivered to the Agent and the Banks
that certain Conditional Guaranty of Payment and Performance dated July 16, 1998
(the "Conditional Guaranty"); and

     WHEREAS,  WCPT and WHWEL have  executed and  delivered to the Agent and the
Banks that certain  Indemnity  and Guaranty  Agreement  dated July 16, 1998 (the
"Indemnity and Guaranty"); and

     WHEREAS,  WRPI, Whitehall V, Whitehall VI, Whitehall VII and Whitehall VIII
have  executed and  delivered to the Agent and the Banks that certain  Indemnity
Agreement dated July 16, 1998 (the "Indemnity";  the Conditional  Guaranty,  the
Indemnity and Guaranty and the Indemnity are sometimes  hereinafter  referred to
collectively as the "Guaranty"); and

     WHEREAS,  Borrower has requested  that Agent and the Banks modify and amend
certain terms and provisions of the Loan Agreement; and

                             Exhibit 10.461 Page 1


     WHEREAS,  as a  condition  to such  modification,  Agent and the Banks have
required  that  Borrower,   Member  and  Manager  and  Guarantors  execute  this
Amendment;

     NOW,  THEREFORE,  for and in  consideration  of the  sum of TEN and  NO/100
DOLLARS  ($10.00),  and other good and valuable  consideration,  the receipt and
sufficiency  of which is  hereby  acknowledged,  the  parties  hereto  do hereby
covenant and agree as follows:

     1.  Definitions.  All terms used  herein  which are not  otherwise  defined
herein shall have the meanings set forth in the Loan Agreement.

     2.  Modification  of the Loan Agreement.  Borrower,  the Banks and Agent do
hereby modify and amend the Loan Agreement as follows:

     (a) By deleting the entity name "The Goldman Sachs Group,  L.P."  appearing
in the definition of "Goldman Group," appearing on page 13 of Section 1.1 of the
Loan  Agreement,  and  inserting in lieu  thereof the words "The  Goldman  Sachs
Group, Inc.";

     (b) By deleting in its entirety the third (3rd)  sentence of Section 2.1 of
the Loan Agreement,  appearing on page 23 thereof, and inserting in lieu thereof
the following:

          "Notwithstanding  anything  herein to the contrary,  in no event shall
     the  amount  of the  Loans  advanced  for  purposes  permitted  under  this
     Agreement,  other than the purposes  contemplated  by Section  5.6,  exceed
     $67,890,482.00,  and in no event shall the Borrower be permitted to request
     Loans  after the  Revolving  Credit  Termination  Date  except for  amounts
     requested pursuant to Section 5.6.";

     (c) By inserting  the following  paragraphs  as Section  5.6(i) of the Loan
Agreement as follows:

          "(i)  Notwithstanding  anything in the  definition of the term 'Tenant
     Improvement Projects' or Section 5.6 to the contrary,  Borrower may request
     funds for  disbursement  from the Tenant  Improvement  Reserve for a Tenant
     Improvement  Project  without  the  requirement  that  there  be any  Lease
     requiring  such Tenant  Improvement  Project upon the  following  terms and
     conditions:

               (i) Such Tenant  Improvement  Project  shall be for base building
          and/or generic tenant  improvements  to facilitate the leasing of such
          Mortgaged Property;

               (ii)   Borrower  may  request   disbursements   from  the  Tenant
          Improvement Reserve for

                             Exhibit 10.461 Page 2


          Tenant  Improvement  Projects for the  Mortgaged  Properties  commonly
          known  as  the  Polaroid  Buildings  and  Mountain  Heights  upon  the
          satisfaction of the terms of Section 5.6 (including without limitation
          the  approval  of the  Building  Capital  Project  Budget);  provided,
          however,  that the approval by the Majority  Banks of a proposed Lease
          which requires such Tenant  Improvement  Project shall not be required
          nor  shall  there be  required  a Lease  which  requires  such  Tenant
          Improvement Project;

               (iii) With respect to the Mortgaged  Property  commonly  known as
          Morris  Technology   Center,   upon  the  satisfaction  of  all  other
          conditions  in this  Section 5.6  (including  without  limitation  the
          approval of the Building  Capital Project  Budget),  Borrower shall be
          entitled to request  disbursements from the Tenant Improvement Reserve
          for Tenant  Improvement  Projects up to in the aggregate  $100,000.00;
          provided  that the  approval  by the  Majority  Banks of a Lease which
          requires  such Tenant  Improvement  Project  shall not be required nor
          shall there be required a Lease which requires such Tenant Improvement
          Project,  and prior to the initial  disbursement  with  respect to any
          such Tenant  Improvement  Project,  the Borrower  shall provide to the
          Agent evidence  satisfactory  to the Agent that Borrower has paid from
          equity fifty percent  (50%) of the amounts  identified in the Building
          Capital  Project  Budget  for such  Tenant  Improvement  Project;  and
          provided  further that for the purposes of determining  the Designated
          Collateral Value of such Tenant Improvement Project, the historic cost
          thereof shall be  multiplied by 0.10 (in lieu of 0.15 as  contemplated
          by the definition of the term 'Designated  Collateral Value'). At such
          time as the  Agent  receives  evidence  satisfactory  to Agent  that a
          tenant or tenants have executed  Leases,  approved by the Agent or the
          Majority Banks to the extent required by this Agreement,  for not less
          than forty percent  (40%) of the net rentable  area of such  Mortgaged
          Property,  the  Borrower  thereafter  shall  be  entitled  to  request
          disbursements for Tenant Improvement Projects upon satisfaction of the
          requirements of the terms of Section 5.6 (including without limitation
          the approval of the Building  Capital Project Budget) upon delivery to
          Agent of evidence  satisfactory  to Agent that  Borrower has paid from
          equity  twenty-five  percent  (25%) of the

                             Exhibit 10.461 Page 3


          amounts  identified in the Building  Capital  Project  Budget for such
          Tenant Improvement Project; provided that the approval by the Majority
          Banks of a Lease requiring such Tenant  Improvement  Project shall not
          be required  nor shall there be required a Lease which  requires  such
          Tenant Improvement  Project.  Thereafter Borrower shall be entitled to
          request disbursement of funds from the Tenant Improvement Reserve with
          respect to any Tenant  Improvement  Projects  previously  performed at
          Morris Technology Center,  subject to the terms and conditions of this
          Agreement  and the  availability  of funds in the  Tenant  Improvement
          Reserve,  as if Borrower  had only been  required  to pay  twenty-five
          percent (25%) of such costs from equity, and the Designated Collateral
          Value of such Tenant Improvement Projects shall be as set forth in the
          definition of such term; and

               (iv) With respect to the  Mortgaged  Property  commonly  known as
          Point View, upon the  satisfaction of all other  conditions in Section
          5.6 (including without limitation the approval of the Building Capital
          Project Budget),  Borrower shall be entitled to request  disbursements
          from the Tenant Improvement Reserve for Tenant Improvement Projects up
          to in the  aggregate  $490,000.00;  provided  that the approval by the
          Majority Banks of a Lease  requiring such Tenant  Improvement  Project
          shall  not be  required  nor shall  there be  required  a Lease  which
          requires  such Tenant  Improvement  Project,  and prior to the initial
          disbursement with respect to any such Tenant Improvement  Project, the
          Borrower shall provide to the Agent evidence satisfactory to the Agent
          that Borrower has paid from equity thirty percent (30%) of the amounts
          identified  in the  Building  Capital  Project  Budget for such Tenant
          Improvement  Project;  and  provided  further that for the purposes of
          determining the Designated Collateral Value of such Tenant Improvement
          Project,  the historic  cost thereof  shall be  multiplied by 0.14 (in
          lieu of 0.15 as contemplated by the definition of the term 'Designated
          Collateral  Value').  At such  time  as the  Agent  receives  evidence
          satisfactory  to Agent that a tenant or tenants have executed  Leases,
          approved by the Agent or the Majority Banks to the extent  required by
          this  Agreement,  for not less  than  forty  percent  (40%) of the net
          rentable  area of such  Mortgaged  Property,  the Borrower

                             Exhibit 10.461 Page 4


          thereafter  shall be  entitled  to  request  disbursements  for Tenant
          Improvement  Projects upon  satisfaction  of the  requirements  of the
          terms of Section 5.6 (including without limitation the approval of the
          Building  Capital  Project  Budget) upon delivery to Agent of evidence
          satisfactory  to Agent that Borrower has paid from equity  twenty-five
          percent  (25%)  of the  amounts  identified  in the  Building  Capital
          Project Budget for such Tenant Improvement Project;  provided that the
          approval  by the  Majority  Banks  of a Lease  requiring  such  Tenant
          Improvement  Project shall not be required nor shall there be required
          a Lease which  requires such Tenant  Improvement  Project.  Thereafter
          Borrower shall be entitled to request  disbursement  of funds from the
          Tenant  Improvement  Reserve  with  respect to any Tenant  Improvement
          Projects previously  performed at Point View. subject to the terms and
          conditions  of this  Agreement  and the  availability  of funds in the
          Tenant Improvement  Reserve,  as if Borrower had only been required to
          pay  twenty-five  percent  (25%) of such  costs from  equity,  and the
          Designated  Collateral Value of such Tenant Improvement Projects shall
          be as set forth in the definition of such term.";

     (d)  By  deleting  the  semicolon  following  the  words  "Majority  Banks"
appearing in the last line of Section 8.1 (f) of the Loan  Agreement,  appearing
on page 74 thereof, and inserting in lieu thereof the following:

          ".  Notwithstanding  the  foregoing   requirement  that  any  recourse
     Indebtedness  be subordinate  to the  Obligations,  in connection  with the
     acquisition  by  Borrower  of an  approximately  98,000  square foot office
     building in Howard County, Maryland, Borrower shall be permitted to execute
     (a) a limited guaranty of non-recourse  carve-outs (generally relating to a
     misapplication  of  casualty  or  condemnation  awards,  misapplication  of
     security deposits and rents, fraud,  environmental  pollution,  real estate
     taxes,  insurance  premiums and claims made by tenants against the mortgage
     lender  arising out of a matter  occurring  prior to such lender  obtaining
     title to the collateral) and an environmental  indemnity in connection with
     the assumption of a $5,200,000.00 non-recourse first mortgage loan in favor
     of IDS Life Insurance  Company  ('IDS'),  and (b) a limited guaranty to the
     sellers of such property (the  'Sellers')  pursuant to which  Borrower will
     assume liability for amounts owed with respect to a purchase money loan not
     to exceed $3,000,000.00 in connection with the acquisition of such property
     in the event that (i) One Mall LLC ('One Mall'),  Wellsford One Mall LLC ('
     Wellsford One Mall') or Borrower  files for  protection  under any relevant
     chapter of the

                             Exhibit 10.461 Page 5


     Bankruptcy  Code,  acquiesces in any  involuntary  filing made by creditors
     other than the Sellers  against  such  parties  seeking  reorganization  or
     liquidation of such party,  or if any transfer of control of their property
     to the  Sellers  as  described  in  clause  (iii)  below is set  aside as a
     preference in any such  proceeding,  (ii) One Mall defaults under the first
     deed of trust to IDS and does not thereafter  cooperate in a timely fashion
     with the Sellers to  facilitate  the  exercise by Sellers of their right to
     cure such  default on behalf of One Mall,  and/or  (iii)  after an event of
     default under the purchase money loan documents and the  application of all
     applicable notice and cure periods,  any of One Mall, Wellsford One Mall or
     the  Borrower  fails to  cooperate  with  Sellers to allow  Sellers to seek
     control of the property  through  'friendly'  foreclosure,  deed in lieu of
     foreclosure,   receivership  or  other  legally   permissible  means  (such
     obligations  described  in (a) and (b) above are  hereinafter  referred  to
     collectively as the 'Recourse Obligations'). Borrower shall submit to Agent
     the agreements evidencing such Recourse Obligations.";

     (e) By  inserting  the word "or" at the end of Section 12.1 (v) of the Loan
Agreement,  appearing on page 93 thereof, and inserting the following additional
paragraph as Section 12.1 (w) thereof:

          "(w) The  occurrence  of any event which may give rise to any claim or
               liability under any of the Recourse Obligations";

     (f) By adding  the  language  "unless  waived by both  Borrower  and Agent"
immediately  after (i) the figure  $500,000,000  in Section 18.1 (e) of the Loan
Agreement  and  (ii) the  figure  $10,000,000  in  Section  18.1(f)  of the Loan
Agreement; and

     (g) By adding the language  "unless  waived by Agent,  WWP Members,  WHWEL,
Whitehall Street Real Estate Limited Partnership V, Whitehall Street Real Estate
Limited Partnership VI, Whitehall Street Real Estate Limited Partnership VII and
Whitehall Street Real Estate Limited  Partnership  VIII"  immediately  after the
figure $10,000,000 in Section 18.8(b) of the Loan Agreement.

     3.  References to Loan  Agreement.  All references in the Loan Documents to
the Loan Agreement shall be deemed a reference to the Loan Agreement as modified
and amended herein.

     4.  Consent  of  Member,  Manager  and  Guarantors.  By  execution  of this
Amendment,  Member,  Manager  and  Guarantors  hereby  expressly  consent to the
modifications and amendments relating to the Loan Agreement as set forth herein,
and Guarantors, Member and Manager hereby acknowledge,  represent and agree that
the  Guaranty  and the other Loan  Documents  to which each is a party remain in
full force and effect and constitute the valid and legally binding obligation of
Guarantors,  Member and Manager,  enforceable against such Persons in accordance
with its terms,  that the Guaranty and the other Loan Documents to which each is
a

                             Exhibit 10.461 Page 6


party extend to and apply to the Loan  Agreement as modified and amended,  and
that the execution and delivery of this Amendment does not constitute, and shall
not be deemed to constitute,  a release,  waiver or satisfaction of Guarantors',
Member's  or  Manager's  obligations  under  the  Guaranty  or  the  other  Loan
Documents;  provided, however, that except as provided above in this Paragraph 4
nothing  herein is intended to nor shall  anything  herein be deemed to increase
the amounts or nature of the items for which any Guarantor is liable pursuant to
any such Guaranty.

     5. Representations.  Borrower, Guarantors, Member and Manager represent and
warrant to Agent and the Banks as follows:

     (a)  Authorization.   The  execution,  delivery  and  performance  of  this
Amendment and the transactions  contemplated hereby (i) are within the authority
of Borrower,  Guarantors,  Member and Manager, (ii) have been duly authorized by
all necessary proceedings on the part of such Persons, (iii) do not and will not
conflict with or result in any breach or  contravention of any provision of law,
statute,  rule or  regulation  to which any of such  Persons  is  subject or any
judgment, order, writ, injunction, license or permit applicable to such Persons,
(iv) do not and will not conflict with or constitute a default (whether with the
passage of time or the giving of notice,  or both)  under any  provision  of the
operating  agreement,  articles  of  incorporation,   bylaws  or  other  charter
documents or any agreement or other instrument binding upon, any of such Persons
or any of its  properties,  and (v) do not and will not result in or require the
imposition of any lien or other encumbrance on any of the properties,  assets or
rights of any such Persons  (other than those in favor of Agent  pursuant to the
terms of the Loan Documents).

     (b) Enforceability.  The execution and delivery of this Amendment are valid
and legally  binding  obligations  of Borrower,  Guarantors,  Member and Manager
enforceable  in accordance  with the  respective  terms and  provisions  hereof,
except as enforceability is limited by bankruptcy,  insolvency,  reorganization,
moratorium or other laws relating to or affecting  generally the  enforcement of
creditors' rights and the effect of general principles of equity.

     (c) Approvals.  The execution,  delivery and  performance of this Amendment
and the transactions  contemplated hereby do not require the approval or consent
of or filing with, any governmental agency or authority other than those already
obtained and the filing of the Security  Documents  in the  appropriate  records
office with respect thereto.

     (d) Merger. As of the date hereof, The Goldman Sachs Group, L.P. has merged
with and into Goldman Sachs Group,  Inc.  substantially in the manner previously
disclosed to Agent.

     6. No Default.  By  execution  hereof,  each of the  Borrower,  Guarantors,
Member and Manager  certify that it is and will be in compliance with all of its
respective  covenants  under the Loan Documents after the execution and delivery
of this  Amendment,  and

                             Exhibit 10.461 Page 7


that it is not in Default and no Event of Default has occurred and is continuing
with respect to its respective representations,  warranties, covenants and other
obligations.

     7. Waiver of Claims. Borrower,  Guarantors, Member and Manager acknowledge,
represent and agree that Borrower, Guarantors, Member and Manager currently have
no defenses,  setoffs, claims,  counterclaims or causes of action of any kind or
nature  whatsoever with respect to the Loan  Documents,  the  administration  or
funding of the Loans or with respect to any acts or omissions of Agent or any of
the Banks, or any past or present officers,  agents or employees of Agent or any
of the Banks, and each of Borrower,  Guarantors,  Member and Manager does hereby
expressly  waive,  release and relinquish  any and all such  defenses,  setoffs,
claims, counterclaims and causes of action, if any, as of the date hereof.

     8. Ratification. Except as specifically hereinabove modified in writing and
set forth,  all terms,  covenants and  provisions of the Loan  Agreement  remain
unaltered and in full force and effect,  and the parties  hereto that are also a
party to the Loan  Agreement  do hereby  expressly  ratify and  confirm the Loan
Agreement as modified and amended  herein.  Nothing in this  Amendment  shall be
deemed or construed  to  constitute,  and there has not  otherwise  occurred,  a
novation, cancellation, satisfaction. release, extinguishment or substitution of
the  indebtedness  evidenced by the Notes or the other  obligations of Borrower,
Guarantors, Member and Manager under the Loan Documents.

     9.  Counterparts.   This  Amendment  may  be  executed  in  any  number  of
counterparts which shall together constitute but one and the same agreement.

     10.  Miscellaneous.  This  Amendment  shall be  construed  and  enforced in
accordance  with the laws of the  State of New  York.  This  Amendment  shall be
effective upon the execution hereof by Borrower,  Guarantors,  Member,  Manager,
Agent and the  Majority  Banks and shall be binding  upon and shall inure to the
benefit  of the  parties  hereto  and  their  respective  permitted  successors,
successors-in-title and assigns as provided in the Loan Agreement.

                             Exhibit 10.461 Page 8


     IN WITNESS  WHEREOF,  the  parties  hereto  have hereto set their hands and
affixed their seals as of the day and year first above written.

                                  WELLSFORD/WHITEHALL PROPERTIES II,
                                  L.L.C., a Delaware limited,
                                  liability company

                                  By:  Wellsford Commercial
                                       Properties Trust, a Maryland
                                       real estate investment trust,
                                       its manager

                                    By:   /s/ Ed Lowenthal
                                       -----------------------------
                                    Print/Type Name: Ed Lowenthal
                                    Title:


                                  WELLSFORD COMMERCIAL PROPERTIES
                                  TRUST, a Maryland real estate
                                  investment trust


                                  By:  /s/ Ed Lowenthal
                                  ----------------------------------
                                  Print/Type Name:  Ed Lowenthal
                                  Title:  President

                                              [SEAL]


                  [Signatures Continue on Following Page]


                             Exhibit 10.461 Page 9


                                  WELLSFORD REAL PROPERTIES, INC., a
                                  Maryland corporation

                                  By:   /s/ Ed Lowenthal
                                  ----------------------------------
                                  Print/Type Name:  Ed Lowenthal
                                  Title:  President

                  [Signatures Continue on Following Page]


                             Exhibit 10.461 Page 10


                                  WHWEL REAL ESTATE LIMITED
                                  PARTNERSHIP

                                  By:  WHATR Gen-Par, Inc., General
                                  Partner

                                    By: Elizabeth Burbon
                                       -----------------------------
                                    Print/Type Name: Elizabeth Burbon
                                    --------------------------------
                                    Title: Vice President
                                    --------------------------------


                                    Attest: /s/ Elizabeth Burbon
                                    --------------------------------
                                    Print/Type Name: Elizabeth Burbon
                                    --------------------------------
                                    Title:Vice President
                                    --------------------------------


                                  WHITEHALL STREET REAL ESTATE
                                  LIMITED PARTNERSHIP

                                  By:  WH Advisors. L.P. V

                                    By:   WH Advisors, Inc. V


                                       By: /s/ Elizabeth Burdon
                                       -----------------------------
                                       Print/Type Name: Elizabeth Burdon
                                       Title: Vice President

                  (Signatures Continue on Following Page)

                             Exhibit 10.461 Page 11


                                  WHITEHALL STREET REAL ESTATE
                                  LIMITED PARTNERSHIP VI

                                  By:  WH Advisors, L.P. VI

                                    By:   WH Advisors Inc. VI

                                       By:  /s/ Elizabeth Burdon
                                       -----------------------------
                                       Print/Type Name: Elizabeth Burdon
                                       -----------------------------
                                       Title: Vice President
                                       -----------------------------

                                  WHITEHALL STREET REAL ESTATE
                                  LIMITED PARTNERSHIP VII

                                  By:  WH Advisors, L.P. VII

                                    By:   WH Advisors, Inc. VII

                                       By:/s/ Elizabeth Burdon
                                       -----------------------------
                                       Print/Type Name: Elizabeth Burdon
                                       -----------------------------
                                       Title: Vice President

                                  WHITEHALL STREET REAL ESTATE
                                  LIMITED PARTNERSHIP VIII

                                  By:  WH Advisors, L.P. VIII

                                    By: WH Advisors, Inc. VIII

                                       By: /s/ Elizabeth Burdon
                                       -----------------------------
                                       Print/Type Name: Elizabeth Burdon
                                       -----------------------------
                                       Title: Vice President
                                       -----------------------------


                  (Signatures Continue on Following Page)

                             Exhibit 10.461 Page 12


                                  WELLS AVENUE HOLDINGS L.L.C., a
                                  Delaware limited liability company

                                  By:  Wellsford/Whitehall Holdings,
                                       L.L.C., a Delaware limited
                                       liability company, its sole
                                       member

                                    By:   Wellsford/Whitehall
                                          Properties II, L.L.C., a
                                          Delaware limited liability
                                          company, its managing
                                          member

                                       By:    Wellsford Commercial
                                              Properties Trust,
                                              Maryland real estate
                                              Investment trust, its
                                              manager


                                          By: /s/ Ed Lowenthal
                                              ------------------------
                                          Name: Ed Lowenthal
                                          Title: President

                  [Signatures Continue on Following Page]

                             Exhibit 10.461 Page 13


                            WASH MANAGER L.L.C., a Delaware limited
                            liability company

                            By:   Wells Avenue Holdings L.L.C., a
                                  Delaware limited liability company,
                                  its sole member

                                  By:  Wellsford/Whitehall Holdings,
                                       L.L.C., a Delaware limited
                                       liability company, its sole
                                       member

                                    By:   Wellsford/Whitehall
                                          Properties II, L.L.C., a
                                          Delaware limited liability
                                          company, its managing
                                          member

                                    By:   Wellsford Commercial
                                          Properties Trust, a
                                          Maryland  real estate
                                          investment trust, its
                                          manager

                                       By:    /s/ Ed Lowenthal
                                          ---------------------------
                                       Name: Ed Lowenthal
                                       Title: President

                  [Signatures Continue on Following Page]

                             Exhibit 10.461 Page 14


                                  BANKBOSTON, N.A., a national
                                  banking association, individually
                                  and as Agent

                                  By:  /s/ Jay Johns
                                    --------------------------------
                                  Name:  Jay Johns
                                  Title: Vice President

                                       [BANK SEAL]

                  [Signatures Continue on Following Page]

                             Exhibit 10.461 Page 15


                                  GOLDMAN  SACHS  MORTGAGE  COMPANY,  a New York
                                  limited   partnership,   individually  and  as
                                  Co-Arranger and Co-Syndication Agent

                                  By:  Goldman Sachs Real Estate
                                       Funding Corp.,general partner

                                    By:   /s/ Robert R. Foley
                                       ------------------------------
                                    Print/Type Name: Robert R. Foley
                                    Title: Authorized Signatory

                                       [Corporate Seal]




                  [Signatures Continue on Following Page]


                             Exhibit 10.461 Page 16


                                  BHF-BANK AKTIENGESELLSCHAFT


                                  By:
                                  Title:


                                  By:  /s/ Douglas S. Marron
                                    --------------------------------
                                  Title: Assistant Treasurer

                  [Signatures Continue on Following Page]


                             Exhibit 10.461 Page 17


                                  MORGAN STANLEY SENIOR FUNDING INC.



                                  By:
                                  Title:


                  [Signatures Continue on Following Page]

                             Exhibit 10.461 Page 18


                                  PAM CAPITAL FUNDING LP

                                  By:  Highland Capital Funding, L.P.
                                    As collateral manager


                                  By:  /s/ James Dondero, CFA, CPA
                                    --------------------------------
                                  Title: President

                             Exhibit 10.461 Page 19