MONTGOMERY REALTY GROUP INC
10SB12G/A, 2000-03-17
BLANK CHECKS
Previous: INDEPENDENT ENERGY HOLDINGS PLC, F-3/A, 2000-03-17
Next: MONTGOMERY REALTY GROUP INC, RW, 2000-03-17




                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549


                                  FORM 10-SB/A

                                (Amendment No. 1)


                        GENERAL FORM FOR REGISTRATION OF
                      SECURITIES OF SMALL BUSINESS ISSUERS
       Under Section 12(b) or (g) of The Securities Exchange Act of 1934


                          MONTGOMERY REALTY GROUP, INC.
                 (Name of Small Business Issuer in its charter)


                Nevada                                        88-0377199
    --------------------------------                       ------------------
    (State or other jurisdiction of                        (I.R.S. Employer
    incorporation or organization)                         Identification No.)



                    400 Oyster Point Blvd., Suite 415
                          So. San Francisco, CA                    94080
                ----------------------------------------         ----------
                (Address of principal executive offices)         (Zip Code)


Issuer's telephone number, including area code:     Telephone (650) 266-8080
                                                    Telecopy (650) 266-8089


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

   Title of each class                Name of each exchange on which registered
         None                                            None

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

                         Common Stock, Par Value $0.001
                         ------------------------------
                                (Title of class)
<PAGE>

                 SPECIAL NOTE ABOUT FORWARD-LOOKING INFORMATION

         This  registration  statement  contains  statements  about the  future,
sometimes   referred  to  as   "forward-looking"   statements.   Forward-looking
statements are typically  identified by the use of the words  "believe,"  "may,"
"will," "should,"  "expect,"  "anticipate,"  "estimate,"  "project,"  "propose,"
"plan,"  "intend," and similar words and  expressions.  Statements that describe
Montgomery's   future   strategic   plans,   goals   or   objectives   are  also
forward-looking  statements.  Any  forward-looking  statements,  including those
regarding  Montgomery  or  its  management's   current  beliefs,   expectations,
anticipations, estimations, projections, proposals, plans or intentions, are not
guarantees  of future  performance,  results,  or events and  involve  risks and
uncertainties, such as those discussed below.

         The forward-looking  statements are based on present  circumstances and
on Montgomery's  predictions respecting events that have not occurred, which may
not occur, or which may occur with different  consequences and timing than those
now assumed or anticipated.  Actual events or results may differ materially from
those  discussed  in the  forward-looking  statements  as a  result  of  various
factors, including the risk factors discussed below. These cautionary statements
are intended to be applicable to all  forward-looking  statements  wherever they
appear in this registration statement.

                                       2
<PAGE>

                                     PART I

- --------------------------------------------------------------------------------
              ITEMS 1 and 3. DESCRIPTION OF BUSINESS AND PROPERTIES
- --------------------------------------------------------------------------------

History

         Montgomery Realty Group, Inc.  ("Montgomery"),  was organized on August
20, 1997. Shortly after organization,  Montgomery issued to its founders 300,000
shares  of  common  stock at $0.05  per  share,  of which  225,000  shares  were
purchased by its then  officers and  directors.  Subsequently,  Montgomery  sold
200,000  shares of common stock to the public at an offering  price of $1.00 per
share for gross proceeds of approximately $200,000.


         Between  August  1997  and   approximately   June  1998,   Montgomery's
activities were limited to maintaining its good standing as a corporation  under
the laws of Nevada and seeking to identify  ongoing assets and  operations  that
Montgomery  could  acquire in exchange  for its common  stock.  In this  effort,
management  reviewed a number of unimproved and improved properties for possible
acquisition,  but none was  purchased.  Otherwise,  Montgomery did not engage in
business  operations or have any income.  In March 1998, Keith Cannon, a Company
stockholder  who was aware of the Company's  search for  operations,  introduced
Company officers to Dinesh Maniar,  who Mr. Cannon knew to have significant real
estate  holdings,  operations,  and  experience.  In  approximately  March 1998,
representatives  of  Montgomery  initiated  a review of certain  properties  and
assets of Dinesh Maniar. As this review was being completed,  Montgomery and Mr.
Maniar initiated discussions of the terms of a possible transaction. For several
months after the initial contacts between Company officers and Mr. Maniar,  they
discussed  from time to time the terms of a possible  transaction  while Company
management  also  considered  other  opportunities.  Finally,  the  negotiations
between  Company  officers  and Mr.  Maniar led to the  execution on January 12,
1999, of a letter of intent to acquire these properties from him.


         In  June  1999,  Montgomery  completed  the  acquisition  of  its  four
properties  from  Mr.  Maniar  in the San  Francisco  Bay Area in  exchange  for
16,000,000  shares of common stock and Montgomery's  assumption of approximately
$12,400,000 of indebtedness  secured by the  properties.  In connection with the
transaction,  Mr.  Maniar was  appointed  president of  Montgomery,  and persons
designated  by him  were  appointed  as four  of  Montgomery's  five  directors.
Property   management  and  development   services,   as  well  as  general  and
administrative   support,   are  provided  under  a  contract  with  Diversified
Investment and Management  Corporation  ("DIMC"),  an entity affiliated with Mr.
Maniar. See "ITEM 7. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS."

         Montgomery's   executive  offices  are  located  at  400  Oyster  Point
Boulevard,  Suite 415,  South San  Francisco,  California  94080.  Its telephone
number is (650) 266-8080, and its facsimile number is (650) 266-8089.

                                       3
<PAGE>

Business Strategy

         Montgomery emphasizes the following strategies:


         o        Lease and operate  improved  properties  to  generate  current
                  positive cash flow while holding such  properties for possible
                  long-term  appreciation.   Montgomery  seeks  to  purchase  or
                  develop  commercial  properties  that can be leased to tenants
                  that  management  believes are financially  sound,  based on a
                  review of tenant financial statements, public filings with the
                  SEC, if any, credit reports,  and other financial  information
                  provided by the tenant or obtained  from  public  sources,  on
                  terms that will provide sufficient cash flow to meet or exceed
                  requirements for related  mortgage  amortization and operating
                  expenses. This enables Montgomery to generate current positive
                  cash flow while achieving  possible  investment return through
                  potential long-term appreciation.  The San Ramon Retail Center
                  and  Orchard  Supply  Shopping  Center  are  examples  of  the
                  implementation of this strategy.


         o        Develop selected  properties for either  long-term  leasing or
                  short term sale.  Montgomery  seeks to  identify  and  acquire
                  unimproved  properties or improved  properties with renovation
                  potential  that  meet  Montgomery's  cash  flow and  potential
                  appreciation  criteria.  In  some  instances,  Montgomery  may
                  acquire and hold unimproved  properties for future development
                  where the initial acquisition and holding costs are warranted,
                  in the  opinion  of  management,  in  view  of  the  projected
                  development  potential.  This approach is  illustrated  by the
                  Eccles Project in which the unimproved  land was acquired from
                  a third  party in 1980 by Mr.  Maniar and may  potentially  be
                  developed by Montgomery.  Montgomery's Keker & Van Nest Office
                  Building was acquired from a third party in 1980.  Thereafter,
                  Montgomery  completed  substantial  renovations,  including  a
                  seismic  upgrade in 1989.  This  illustrates  the purchase and
                  substantial    renovation   of   an   improved   property   to
                  significantly increase cash flow and appreciation potential.

         o        Realization of accumulated  appreciation in properties through
                  refinancing  or  sale  or  exchange.  By  generating  positive
                  current  cash  flow,  Montgomery  is able to retain  long-term
                  ownership of  properties  that  Montgomery  believes  have the
                  potential for  significant  appreciation.  When  circumstances
                  warrant, in the opinion of management,  Montgomery may seek to
                  realize on  appreciation  in value by  selling a  property  in
                  order  to use  the  capital  for  opportunities  with  greater
                  potential financial return or directly exchanging the property
                  for another property management believes will offer Montgomery
                  a greater potential financial return. In other  circumstances,
                  Montgomery may refinance a property to realize on a portion of
                  the  appreciated   value  while  retaining  the  property  for
                  potential additional appreciation.

                                       4
<PAGE>

Properties

         Montgomery  owns  and  operates  three  commercial   leased  properties
containing an aggregate of  approximately  80,000 square feet of rentable space.
Montgomery  also  owns a 7.4  acre  undeveloped  parcel  of  land in  South  San
Francisco  which it is currently  evaluating  to determine its intended use. Its
three improved properties,  located in San Francisco and San Ramon,  California,
are leased under long-term leases, with each anchor tenant being a reputable and
financially  sound tenant,  such that the properties  currently provide positive
cash flow after payment of related mortgage amortization and operating expenses.
Montgomery's properties are summarized as follows:
<TABLE>
<CAPTION>
                                                     Land      Building     Constructed/       Lease        Appraised
             Property                    Use       (sq. ft.)   (sq. ft.)     Renovated     Expiration (1)   Value (2)
             --------                    ---       ---------   ---------     ---------     --------------   ---------
<S>                                 <C>           <C>          <C>          <C>           <C>              <C>
Keker & Van Nest Office Building     Professional     6,300     22,300       1907/1989     2004             $6,750,000
710 Sansome Street                   offices
San Francisco, CA

Orchard Supply Shopping Center       Retail         176,854     54,700          1987       2013(3)
1041-1061 Market Place                                                                                       6,500,000
San Ramon, CA

San Ramon Retail Center              Retail           9,300      4,823          1987       2005 to
1021 Market Place                                                                          2009              1,140,000
San Ramon, CA

Eccles Project                       To be
South San Francisco, CA              determined     322,344         --(4)       N/A        N/A               8,950,000
                                                    -------     ------                                       ---------
                                                    514,798     81,823                                     $23,340,000
                                                    =======     ======                                     ===========
</TABLE>

(1)      Excluding renewal options.
(2)      Based on third party MAI appraisals obtained between September 1998 and
         November 1999.
(3)      Approximately 51,518 square feet are leased to a single tenant (Orchard
         Supply  Hardware,  a  wholly-owned  subsidiary  of Sears Roebuck & Co.)
         under a lease expiring June 2013.  The remaining  3,186 square feet are
         leased to three small  tenants  under leases  expiring at various times
         between 2003 and 2005.
(4)      Montgomery has prepared plans that would provide for  construction of a
         195,000 square foot office building.  However,  management is presently
         evaluating  alternatives to determine whether to undertake  development
         of the office building or a hotel,  sale, or exchange the property,  or
         enter into a ground lease with a third party.

         Montgomery will continue to manage and operate, through DIMC, the Keker
& Van Nest Office  Building,  the Orchard Supply  Shopping  Center,  and the San
Ramon Retail Center.  Management is presently  identifying  and  considering the
available  alternatives  with respect to the Eccles Project land.  Additionally,
Montgomery  will  continue  to  evaluate,  purchase,  lease,  operate,  develop,
finance,  and sell other  properties as deemed  appropriate by management and as
circumstances permit.

Eccles Project

         The  Eccles  Project  area  consists  of  approximately  7.4  acres  of
unimproved  land located at Eccles Avenue and Gull Road in South San  Francisco,
California.  This area, known as Oyster Point, is approximately  four miles from
the downtown  central business  district of South San Francisco.  The area has a
variety of mixed uses and is dominated by industrial buildings and office parks,
many of which have a  bioengineering  emphasis,  such as the Genentech campus in
South San Francisco.  Marriott Hotels is constructing a new hotel to the west of
the  Eccles  Project  at the Oyster  Point  Blvd.  junction  with  Highway  101.
Additionally, Montgomery has recently learned that Hilton Hotels, Inc., has been
approved for the  development of a 325 room hotel on land across the street from
the Eccles  Project land.

                                       5
<PAGE>

The  Eccles  Project is  accessed  from the  Oyster  Point exit of Highway  101,
leading to Oyster  Point  Boulevard,  a two-lane  road that is  currently  being
widened into four lanes.

         The Eccles  Project land was acquired by Mr.  Maniar from a third-party
in 1980. The property is currently  subject to a First Deed of Trust in favor of
Redwood  Bank  respecting  a line  of  credit  in the  amount  of  approximately
$2,000,000,  bearing  interest at the prime rate plus 1%, with no  amortization,
due and payable in full March 2000.  Redwood Bank has  executed a commitment  in
favor of Montgomery to extend the term of this loan for 15 months, to June 2001.
The  terms  of the  commitment  call  for  Montgomery  to pay  $1,000  as a loan
extension   fee  together   with  certain  other   associated   costs   totaling
approximately  $3,000  (appraisal  fees,  title  fees,  etc.) and to reduce  the
outstanding principal balance on the loan by $100,000. Montgomery has sufficient
cash to meet  these  outlays,  however  in order to  conserve  operating  funds,
Montgomery  has made  arrangements  to borrow  $100,000  from Mr.  Maniar at 10%
interest  for one (1) year.  At their  February  8, 2000  meeting,  the board of
directors  approved the terms of the Redwood Bank loan  extension  and, with Mr.
Maniar abstaining, approved the $100,000 loan to Montgomery from Mr. Maniar.

         In November  1999,  Montgomery  obtained an appraisal of $8,950,000 for
the Eccles  Project from The  Property  Sciences  Group,  Inc.,  an  independent
appraisal  company  licensed as such in  California  and whose  President  is an
"MAI",  that is a  member  in good  standing  of the  Appraisal  Institute.  The
Appraisal  Institute is an appraisal  industry  certification  organization that
specifies minimum appraisal  procedures and practices for its members.  MAI is a
designation  awarded by the Appraisal  Institute to members that are experienced
in the valuation and  evaluation of  commercial,  industrial,  residential,  and
other types of properties.


         The  November  1999  valuation  was  based  upon the  vacant  land with
proposed  entitlements  to  construct  a proposed  195,000  square  foot  office
building.  The  appraisal  does  not  take  into  consideration  costs  for  the
development of plans from architects,  surveyors,  environmental  reports,  city
planning  review  and  recommendation  to city  council,  public  review,  costs
incurred as a result of changes in plans and risks  associated  with  restricted
designs.  The costs  associated  with this  approval  process are  typically not
quantifiable.  Of course, there can be no assurance that Montgomery will be able
to obtain approval for its proposed plan or any other development plan.


         Management is presently  evaluating three  alternatives with respect to
the Eccles Project land: (i) development by Montgomery,  either alone or through
a joint venture with third  parties;  (ii) sale or exchange of the property;  or
(iii) a long-term ground lease.


         Montgomery  has  prepared  conceptual  designs  for  construction  of a
195,000 square foot office  building with  underground and surface parking areas
providing space for 800 vehicles on the Eccles Project land.  Montgomery may now
proceed to the permitting  stage and seek building  permits and related consents
if management so chooses.  It is estimated by management  that the  construction
would  increase  the  appraised   value  of  the  property  from  $8,950,000  to
approximately $50,000,000,  based on management's review of recent valuations of
nearby  properties with similar  improvements and market rate  capitalization of
estimated possible rental rates.  Management has recently been reconsidering its
development  plans because of the approval for Hilton Hotels,  Inc., to commence
construction  of a 325 room  hotel on land  across  the  street  from the Eccles
Project and the number of new hotels that are being  developed  in the South San
Francisco  area.  These hotels are being  constructed to accommodate  the recent
expansion of the San Francisco  International Airport.  Management believes that
the Eccles Project area has promising  potential for construction of a new hotel
because it is one of the largest  undeveloped  sites in the South San  Francisco
area.


                                       6
<PAGE>


         In the event  that  Montgomery  undertakes  development  of the  Eccles
Project  and  constructs  either  the  proposed  office  building  or  a  hotel,
management  estimates  that  it  will  require   approximately   $30,000,000  in
construction  and permanent  financing to undertake  such proposed  development.
This estimated  construction cost of approximately $150 per square foot is based
on management's  experience and familiarity with construction  costs for similar
buildings in the area.  Actual  construction  and  permanent  financing may vary
materially  from  this  estimate,  which is based  on  management's  development
experience and not on any third party  development,  construction  and financing
evaluation.  Montgomery has not obtained binding  commitments for such financing
and will be dependent on the  availability  of such  financing  from  commercial
lending sources.  As a new entrant into the real estate development  business in
the San  Francisco  Bay  Area,  Montgomery  may not be able to  obtain  required
financing  on  favorable  terms or at all.  Montgomery  may  attempt to obtain a
portion  of any such  funds and  thereby  decrease  the risk of  development  by
entering into a joint venture or other arrangement with third parties to develop
the Eccles Project. However, this would also decrease Montgomery's return on its
investment  for any  development.  Some sources of financing may demand that Mr.
Maniar,  as a principal  stockholder,  president,  and  director of  Montgomery,
personally guarantee company indebtedness, and Mr. Maniar is under no obligation
to do so.


         In  addition  to  development  of the  Eccles  Project,  as  described,
management is  considering  the  possibility of selling or exchanging the Eccles
Project  land or entering  into a long-term  ground  lease.  Management  is also
considering  structuring  a tax-free  exchange  which would allow  Montgomery to
exchange the Eccles Project for another  property that would provide  additional
opportunities  to Montgomery  consistent with its  strategies.  In the event the
Eccles Project is sold,  significant  federal income tax liability could result.
Therefore,  it may be  advantageous  to structure any  disposition as a tax free
exchange.  As well as a direct sale or exchange,  management  has  discussed the
possibility of entering into a long-term  ground lease.  This would provide cash
flow to Montgomery while eliminating any tax liability  associated with the sale
of the Eccles Project.

         Management will continue to evaluate the available options to determine
how to proceed  with the Eccles  Project in a manner that  provides the greatest
return  and  cash  flow  to  Montgomery  while  minimizing  risk  and  advancing
Montgomery's strategy.  There can be no assurance that management will indeed be
successful  in  identifying  and pursuing  the best  possible use for the Eccles
Project.

Keker & Van Nest Office Building

         The Keker & Van Nest Office  Building is located at 710 Sansome Street,
San Francisco, California, with a total land area of approximately 0.1447 acres.
The office building is four-stories (including the basement), containing a total
leasable  floor area of  approximately  22,300  square  feet.  The building is a
reinforced  masonry building  constructed in 1907. The building was renovated in
1989 to meet  seismic and other  building  code  requirements  and  subsequently
leased in its entirety to the current tenant,  a San Francisco law firm. The law
firm leased the  building  at a monthly  rental of $56,395  through  December 1,
1999.  Pursuant  to a lease  option  exercise by the  tenant,  the monthly  rent
increased  to $59,190 per month and the lease term was  extended  for five years
until  December  2004,  unless  extended at the option of the tenant for another
five years.  The  building is in  excellent  condition,  based on a  third-party
property condition report dated November 1998.

         The  property is located just north of the  downtown  central  business
district  in the Jackson  Square  neighborhood,  a  historical  area  consisting
primarily  of  low-rise  buildings.  Many  buildings  in this  area are of brick
construction  and have been  renovated to  accommodate  office use. The area has
become  a  niche  market  location  for  law  firms,   graphic  designers,   and
consultants.  Retail  activity  in the area is also

                                       7
<PAGE>

niche-oriented  with a high  concentration  of antique  dealers in  addition  to
restaurants   and  business   support   services.   Interstate   80  is  located
approximately one mile south of the area.

         The property has been owned by Mr.  Maniar since he acquired it from an
unrelated  party in 1980.  The  property  is secured by a First Deed of Trust in
favor of Wells Fargo Bank in the  approximate  principal  amount of  $4,800,000,
bearing interest at the fixed rate of 6.67% per annum,  amortized over 30 years,
with the unpaid  balance due January 2009.  An  independent  MAI appraiser  (The
Property  Group Sciences  Group,  Inc.) valued this property at $6,750,000 as of
October 1998. This property illustrates  implementation of Montgomery's strategy
of acquiring improved properties that can be renovated  significantly to improve
cash flow and appreciation potential.

Orchard Supply Shopping Center


         The  Orchard  Supply  Shopping  Center is located at  1041-1061  Market
Place,  San Ramon,  California  94583.  The lot on which the Shopping  Center is
located contains approximately 176,854 square feet. The shopping center consists
of one  building  containing  51,518  square feet and another  containing  3,186
square feet. The larger  building is leased to Orchard  Supply  Hardware under a
lease,  with monthly  rental  payments of $40,802,  that expires June 2013.  The
smaller  building is leased to three  separate small  businesses,  for aggregate
monthly rentals of $9,510.  The property is located in the incorporated  city of
San Ramon in Contra Costa County, California, approximately 25 miles east of San
Francisco and 15 miles east of Oakland.


         Beginning  in 1980,  major  companies  began  relocating  large  office
facilities to central Contra Costa County,  causing an office  development  boom
throughout the subsequent  decade.  Major  corporations have chosen Contra Costa
County  because of lower rental prices and  availability  of larger  floor-space
office  space.  The  property  is  adjacent  to  the  Bishop  Ranch  residential
development and is defined by numerous retail shopping centers. In addition, the
county has undergone  residential  growth due to its proximity to Silicon Valley
and comparatively reasonable real estate prices.

         The  property  was  purchased  by Mr.  Maniar in December  1991 from an
unrelated third-party.  The Orchard Supply Shopping Center is secured by a First
Deed of Trust in favor of Greenwich Capital  Products,  Inc., in the approximate
principal amount of $5,100,000,  bearing interest at 7.05% per annum,  amortized
over 30 years with the unpaid  balance due August 2008. In May 1998,  Mr. Maniar
obtained an  independent  MAI appraisal by The Property  Group  Sciences  Group,
Inc., of the improved property of $6,500,000.

         There are approximately  220  asphalt-paved  parking spaces on the east
and southern sides of the shopping center.  The improvements were constructed in
approximately 1987.

San Ramon Retail Center

         The San Ramon Retail Center was  originally  part of the Orchard Supply
Shopping Center.  In 1996, Mr. Maniar caused a subdivision to be created whereby
the San Ramon Retail Center became a separate legal parcel.


         The 4,823 square foot  building at the San Ramon Retail Center is fully
leased to three  tenants  for  approximately  $9,500 per month.  GST  Telecom (a
national  company whose stock is publicly  traded) which occupies  approximately
1,281 square feet at a base rent of $2,369.85 per month, together with a monthly
impound of $439 per month. GST Telecom's lease expires in March 2008 (subject to
option periods).  Green Valley Cleaners occupies approximately 1,666 square feet
at a monthly  rent of

                                       8
<PAGE>

$3,165.40  together  with a monthly  impound  of $383.  The Green  Valley  lease
expires  February 28, 2008 and is  personally  guaranteed by the owners of Green
Valley.   Cave  Adsum   Corporation  dba  Alphagraphics  503  (an  Alphagraphics
franchise)  occupies  the  remaining  1,876  square  feet at a  monthly  rent of
$3,975.62  together  with a monthly  impound of $770.  The  Alphagraphics  lease
expires  October  31,  2004  (subject  to a 5 year  option)  and  is  personally
guaranteed by Donald & Wendy Jardine, the owners of the Alphagraphics franchise.
Monthly  impounds are charged to each of these three tenants as discussed above,
in order to  reimburse  Montgomery  for real estate  taxes and certain  expenses
related to the operation  and  maintenance  of the common  areas.  The San Ramon
Retail Center is 100% occupied.


         The San Ramon Retail Center consists of an  approximately 9, 298 square
foot site and is located adjacent to Montgomery's Orchard Supply Shopping Center
in  San  Ramon.  This  property   includes   approximately  20  parking  spaces.
Additionally,  the site has a reciprocal  parking  arrangement  with the Orchard
Supply Shopping Center to the west.

         Mr.  Maniar  has  owned  the  property  since  December  1991,  when he
purchased it from an unrelated  third party.  The property is secured by a First
Deed of  Trust in favor of Gross  Mortgage  Company,  Inc.,  in the  approximate
principal  amount  of  $545,000,  bearing  interest  at 11% per  annum,  with no
amortization  and the unpaid  balance is due in June 2000. In January 1999,  Mr.
Maniar  obtained an  independent  MAI appraisal by The Property  Group  Sciences
Group,  Inc.,  valuing the property at  $1,140,000,  "as is," or at  $1,200,000,
fully leased.

Risk Factors


         Montgomery's   proposed   operations   are  subject  to  the  following
substantial risks.


Montgomery's operations will be substantially dependent on Dinesh Maniar.


         In June 1999, Mr. Dinesh Maniar was appointed  president of Montgomery.
Montgomery will be substantially dependent on the continued participation of Mr.
Maniar.  The loss of Mr. Maniar's  knowledge and abilities could have a material
adverse  affect on  Montgomery's  operations  and the  results  of its  proposed
development  and  operation  of its  properties.  Mr.  Maniar  will  manage  the
day-to-day affairs of Montgomery.  However, he also owns and manages three other
business   activities  in  California:   a  commercial   vineyard  operation  on
approximately 530 acres in Napa and Sonoma Counties; two thoroughbred race horse
operations; together with an apartment complex and a retail shopping center. Day
to day management of these other  businesses is delegated to employees,  but Mr.
Maniar  determines all significant or strategic  decisions.  Mr. Maniar will not
devote his full time and attention to the affairs of Montgomery.


Montgomery  will  require  substantial  additional  funds to develop  the Eccles
Project.

         Montgomery is presently evaluating certain alternatives with respect to
the  development,  lease,  or sale of the  Eccles  Project  land.  In the  event
development and construction is undertaken by Montgomery,  management  estimates
that it will require  approximately  $30,000,000 in  construction  and permanent
financing to undertake such  development.  Montgomery  has not obtained  binding
commitments for such financing and will be dependent on the availability of such
financing  from  commercial  sources.  As a new  entrant  into the  real  estate
development  business in the San Francisco Bay Area,  Montgomery may not be able
to obtain  required  financing  on  favorable  terms or at all.  Montgomery  may
attempt  to  diversify  the  risk by  entering  into  joint  ventures  or  other
arrangements with third-parties.  However, this would also decrease Montgomery's
return on its investment.  Some sources of financing may demand that Mr. Maniar,
as a principal stockholder,  president,  and director of

                                       9
<PAGE>

Montgomery,  personally guarantee company indebtedness,  and Mr. Maniar is under
no obligation to do so. If Montgomery  cannot obtain the required funds, it will
be unable to develop the Eccles Project.

Montgomery is subject to the general risks of real estate ownership.

         Ownership and operation of real estate involves  certain risks that may
be beyond the control of Montgomery or its officers and directors, including:

         o        adverse changes in general economic conditions;

         o        adverse  changes  in  local  conditions,   such  as  excessive
                  building  resulting in an oversupply of commercial units in an
                  area where Montgomery's properties are located;

         o        reduction in the appeal of particular types of properties;

         o        reduction in the cost of  operating  competing  properties  or
                  decreases in employment  that reduce the demand for properties
                  in the area;

         o        the possible need for unanticipated renovations,  particularly
                  in older structures;

         o        adverse changes in surrounding land values;

         o        adverse changes in zoning laws, other laws and regulations and
                  real property tax rates;

         o        damage from earthquakes or other natural disasters;

         o        the availability and expense of liability insurance; and

         o        the  ability  of  the   enterprise  to  provide  for  adequate
                  maintenance of its property.

There can be no assurance  that any property  will be  sufficiently  occupied at
rents sufficient to ensure sustained  operations or allow adequate cash flows to
Montgomery.  The success of Montgomery and any of Montgomery's  investments will
depend upon factors that may be beyond the control of  Montgomery,  Montgomery's
directors, or any of its officers, and cannot be predicted at this time.

Montgomery's properties are subject to substantial encumbrances.

         In  acquiring  its  current  properties,   Montgomery  assumed  related
liabilities aggregating  approximately  $12,400,000,  as compared to independent
MAI  appraisals of market value dated between  September 1998 and November 1999,
aggregating  $23,340,000.  Montgomery will have to incur substantial  additional
indebtedness  to  develop  the  Eccles  Project if it  determines  to  undertake
development  and  construction.  In the event  Montgomery  is unable to make any
required  payments due under any  indebtedness  secured by its  properties,  the
secured  party  could  foreclose  on  the  related   property  and  Montgomery's
operations would be adversely affected.

Management may not identify the optimum use of the Eccles Project land.

         Although  management is presently  evaluating  alternatives to develop,
sale,  exchange,  or lease the  Eccles  Project  and is  seeking  to pursue  the
alternative  that will provide the greatest  financial  return while  minimizing
economic risk to Montgomery,  there can be no assurance that  management will in
fact be successful in these efforts.

                                       10
<PAGE>

Montgomery's  development of the Eccles Project will be subject to  construction
and development risks.

         In the event Montgomery undertakes development of the Eccles Project or
any other property,  such  construction  and development  activities will expose
Montgomery to certain risks such as cost overruns,  carrying costs, availability
and costs of materials and labor, weather conditions and government  regulation.
Additionally,  Montgomery  will incur  costs in  connection  with the design and
implementation  of any  development  and  costs in  connection  with  performing
certain   oversight  and  review   functions,   including  costs  for  reviewing
construction  design  proposals,  negotiating  and  contracting  for feasibility
studies  and  supervising  compliance  with  local,  state or  federal  laws and
regulations.

Montgomery's officers and directors are subject to conflicts of interest.


         Montgomery's  officers and  directors and their  affiliates  have been,
are,  and will  continue to be subject to  significant  conflicts  of  interest.
Officers and  directors  will be subject to competing  demands for their limited
time as they divide their attention between managing  Montgomery and their other
business and investment  interests.  In some instances,  officers and directors,
particularly  Mr. Maniar,  will invest in real estate without  participation  by
Montgomery.  Such persons will be responsible  for  allocating  such portions of
their time as they may deem  appropriate to the business  affairs of Montgomery.
Mr. Maniar is the sole owner, president,  and a director of DIMC, which provides
a broad array of  services to  Montgomery.  The terms of the  arrangement  under
which Montgomery obtains property management services,  legal,  accounting,  and
bookkeeping  services,  administrative  support and office use from DIMC are all
provided  pursuant to the terms of a management  contract pursuant to which DIMC
receives a minimum of $7,500 per month as payment for these services (increasing
to $10,000 per month in June 2000 and  $15,000  per month in June  2001).  While
this contract was approved by a unanimous vote of Montgomery's outside directors
(Mr.  Maniar  abstained  because of the conflict of interest  resulting from his
affiliation with both Montgomery and DIMC),  this does not guarantee the absence
of a conflict of interest.  There can be no assurance  that any of the foregoing
or other  conflicts of interest  will be resolved in favor of  Montgomery or its
stockholders.  Montgomery  has adopted no policies  respecting the resolution of
actual or potential conflicts of interest.

         Under Nevada law,  Montgomery's officers and directors are obligated to
exercise  their  powers in good  faith and with a view to the  interests  of the
corporation,  considering  both the  long-term and  short-term  interests of the
corporation and its stockholders, including the possibility that these interests
may  best be  served  by the  continued  independence  of the  corporation  from
ownership by an acquiring entity. No transaction  between  Montgomery and one or
more of its officers or directors, an entity in which such officers or directors
also serve as officers or directors, or in which they have a financial interest,
is void or voidable if any of the following occur:

         o        the fact of such common  directorship,  office, or interest is
                  disclosed or known to the board or committee  and noted in the
                  minutes and a majority of the board or committee  approves the
                  transaction in good faith, without counting the vote of common
                  or interested directors;

         o        the fact of such common  directorship,  office, or interest is
                  disclosed or known to the  stockholders and the transaction is
                  approved  by the  holders of a majority  of the common  stock,
                  with the stock of the common or interested directors voting;

         o        the fact of the  common  directorship,  office,  or  financial
                  interest  is  not  known  to the  person  having  such  common
                  directorship,   office  or  financial   interest  when  it  is
                  considered by the board of directors; or

                                       11
<PAGE>

         o        the  transaction  is  fair  to  Montgomery  at the  time it is
                  approved or ratified.

         Although Mr. Maniar has  abstained,  in  accordance  with the foregoing
provision,  from voting as a director  on matters in which he has a  conflicting
interest, he is not required and does not intend to abstain in matters submitted
to the stockholders for approval under the foregoing provisions. Inasmuch as Mr.
Maniar  currently  owns  beneficially  approximately  97.3%  of the  issued  and
outstanding common stock, he would be able to assure stockholder approval of any
transaction in which he is an interested person.

See "Item 4.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT."

         Montgomery's  articles  of  incorporation  provide  that  the  personal
liability to the  corporation  of officers and directors for breach of fiduciary
duty is limited to acts or omissions that involve intentional misconduct, fraud,
or a knowing violation of law.

         Mr.  Maniar,   as  the  beneficial  owner  of  approximately   97.3  of
Montgomery's  issued and outstanding common stock, also owes a fiduciary duty to
Montgomery and its other  stockholders,  particularly when considering  mergers,
sales of assets, or other extraordinary  matters requiring stockholder approval.
Such  fiduciary  duty  generally  may  be  breached  if  Mr.  Maniar  acts  as a
controlling  stockholder  to oppress the  minority or approve  matters  that are
unfair to Montgomery and its other stockholders.


The appraisals of the properties  acquired by Montgomery  from Dinesh Maniar are
subject to numerous uncertainties.

         The number of shares of common stock that Montgomery  issued to acquire
its principal  properties  from Mr.  Maniar was  determined in large part on the
aggregate  appraised  market  valuation of such  properties by  independent  MAI
appraisers. There are numerous uncertainties inherent in estimating the value of
real  estate.  The  estimated  values set forth in the  appraisals  are based on
various  comparisons  to sales  prices of other  properties;  predictions  about
market conditions,  demand, vacancy rates, and other factors;  assumptions about
the property's  condition,  conformance  with laws and  regulations,  absence of
material  defects,  and a variety of numerous other factors;  estimates of lease
revenues and operating  expenses,  and other items.  Any  significant  change in
these comparisons,  predictions,  assumptions,  and estimates, most of which are
beyond the control of Montgomery,  could  materially  and adversely  affect such
estimated market values. Montgomery cannot assure that it would be able sell the
properties at a price at or above their appraised market valuation.

         In  obtaining  the property  appraisals,  it was in Mr.  Maniar's  best
interest  to obtain high  market  valuations  in order to enhance his ability to
obtain  desired  refinancing  of the related  indebtedness  and to increase  the
number of shares of common stock issuable to him on conveyance of the properties
to Montgomery.

                                       12
<PAGE>

Montgomery's operations will be affected by variances in rental income.

         Montgomery's real property  investment  returns depend in large part on
the  capital  appreciation  in  property  values and amount of income  earned as
compared to related  expenses  incurred.  Most of  Montgomery's  properties  are
leased  under  long-term  arrangements  that  restrict  Montgomery's  ability to
increase rents. If Montgomery's  properties do not generate revenues  sufficient
to meet operating expenses, debt service and capital expenditures,  which may be
subject to increases outside of Montgomery's  control,  Montgomery's income will
be adversely affected.  Further,  Montgomery cannot assure that the value of its
properties will appreciate.

Montgomery's expenditures for property ownership are fixed.

         Various significant  expenditures associated with an investment in real
estate, such as mortgage payments,  real estate taxes and maintenance  expenses,
generally are not reduced when  circumstances  cause a reduction in revenue from
the investment.  Thus,  Montgomery's operating results and cash flow may decline
materially  if its rental  income is  reduced,  since its  expenses  will not be
correspondingly reduced.

Montgomery's real estate investments may be illiquid.

         Real  estate   investments  are  relatively   illiquid,   which  limits
Montgomery's  short-term  ability to  restructure  its  portfolio in response to
changes  in  economic  or other  conditions.  The  appraisals  obtained  for the
properties  estimate a 9-12 month period for marketing the properties  such that
immediate liquidity at said values is not available.

Montgomery's properties are geographically concentrated.

         All of  Montgomery's  properties  are located in the San  Francisco Bay
Area.  Adverse  economic  factors or other changes in this area could  adversely
impact Montgomery's operations and revenues.

Montgomery has few tenants.


         Most of  Montgomery's  properties  are occupied by a single tenant or a
limited number of tenants, many of which are large, financially stable entities.
Two tenants currently occupy about 90% of Montgomery's leaseable square feet and
lease  revenues from the two tenants  represented  approximately  88% and 91% of
Montgomery's  income  during  1998 and 1997,  respectively.  Losing a key tenant
could adversely affect Montgomery's operating results while it seeks a qualified
replacement  from a limited number of potential  large  tenants.  Montgomery may
incur costs for renovation,  leasing  emissions or the construction of leasehold
improvements  if tenants are changed,  particularly  if a property with a single
large tenant is converted to multiple tenant use.


                                       13
<PAGE>

Title to Properties

         In connection with acquiring its properties from Mr. Maniar, Montgomery
conducted  a due  diligence  review  of title to the  properties.  In  addition,
Montgomery  purchased  title  insurance  coverage  from a major title  insurance
company,  insuring  marketable  title  to all  four  properties  in the  name of
Montgomery  in the full  amount of the  valuation  set  forth in the  appraisals
obtained by Mr. Maniar in connection with  refinancing of the properties in 1998
and  1999.  Based  on  the  foregoing,  Montgomery  believes  it has  clear  and
marketable  title to the  properties,  except for the  obligations  assumed  and
outlined above.

Operational Hazards and Insurance


         Montgomery  does not directly  operate its  properties  but instead has
engaged DIMC, a licensed property management company affiliated with Mr. Maniar,
to render such  services.  This  procedure  allows  Montgomery  to transfer most
operational matters to DIMC, which is 100% owned by Mr. Maniar; he is a director
(one of three) and the  President.  DIMC  maintains  liability  insurance in the
amount of $1,000,000,  but does not have any other insurance on which Montgomery
could rely should DIMC be negligent in its duties.


         Montgomery  maintains $1,000,000 in liability insurance with respect to
each of its  properties,  together with a $10,000,000  umbrella  policy which is
placed with A+ VIII or better companies,  as determined by Best's Rating System.
Montgomery  also maintains  property  insurance for each of its properties in an
amount  Montgomery  believes  represents the full replacement  cost, except that
Montgomery does not maintain any property insurance for the building occupied by
Orchard  Supply  Hardware,  as Sears,  Roebuck & Co.,  the  parent  corporation,
self-insures the property damage risk on that property, pursuant to the terms of
the lease.

         Montgomery's  insurance is an "All Risks" type of insurance  and covers
most commercial  risks  associated  with the ownership of real property.  All of
Montgomery's  properties  are  located in areas that are  subject to  earthquake
activity.  Except  for  the  Keker  & Van  Nest  Office  Building,  Montgomery's
insurance policies do not cover damage caused by seismic activity, although they
do cover  losses from fires  after an  earthquake.  Additionally,  the amount of
earthquake  insurance may not be adequate to cover all losses.  Montgomery  does
not maintain any other insurance that would protect it from acts of nature, war,
or other catastrophe,  as Montgomery  generally does not consider such insurance
coverage to be economical.  If an earthquake or other similar catastrophe occurs
and results in substantial damage,  Montgomery's investment could be lost, which
would have a material  adverse effect on  Montgomery's  financial  condition and
operating results.  Notwithstanding  the damage or destruction of properties and
related   improvements,   Montgomery   could  remain   obligated  to  repay  the
indebtedness secured by such property.

Government Regulation

         Montgomery's  activities  are subject to extensive  federal,  state and
local  laws  and  regulations  which  can  have  substantial   impact  upon  the
acquisition,  development,  and  management  of real estate.  Present as well as
future   legislation  and  regulations  could  cause  additional   expenditures,
restrictions and delays in Montgomery's  business, the extent of which cannot be
predicted.

                                       14
<PAGE>

State and Local Regulation

         The commercial  real estate  industry is subject to extensive state and
local  government  regulation,  including  zoning  restrictions,  building  code
requirements,  environmental  law, the Americans with  Disabilities  Act of 1990
(the  "ADA")  and  similar  laws.  All of the  properties  owned  by  Montgomery
currently  comply with all relevant  zoning,  building,  environmental,  and ADA
laws; however,  there can be no assurance that these laws might be changed so as
to impose upon Montgomery the legal duty to make changes to its properties so as
to comply with said laws.

         Prior to its  acquisition of the properties from Mr. Maniar and as part
of its due  diligence  review,  Montgomery  reviewed  the Phase I  environmental
reports, seismic studies, building condition reports, and certain other relevant
documentation  to assure that the properties  acquired were in good to excellent
condition and did not violate any  applicable  governmental  law or  regulation.
Although  Montgomery  concluded that no such difficulties  exist, it is possible
that a  latent  defect  or  other  condition  was  unknown  at the  time  of the
acquisition  (or  not   ascertainable)  and  which  would  impose  liability  on
Montgomery.

Environmental Regulations

         Under various federal, state, and local laws and regulations,  an owner
of real  estate is liable  for the costs of removal  or  remediation  of certain
hazardous  substances on its property.  Such laws often impose liability without
regard to whether the owner knew of, or was  responsible  for,  the  presence of
hazardous  substances.  The costs of remediation or removal may be  substantial,
and the  presence  of the  hazardous  substances,  or the  failure  to  promptly
remediate them, may adversely affect the owner's ability to sell the real estate
or to  borrow  using the real  estate  as  collateral.  In  connection  with its
ownership and operations of the properties, Montgomery may be potentially liable
for the costs of removal or remediation of hazardous substances.


         Phase I  environmental  reports  on  Montgomery's  properties  dated as
follows  report an absence of any  significant  or adverse  quantities  of toxic
waste or hazardous materials at the properties:


                  Keker & Van Nest Office Building   November 1998
                  Orchard Supply Shopping Center     May 1998
                  San Ramon Retail Center            November 1995
                  Eccles Center                      March 1998

Safety and Health Regulations

         Montgomery's  properties  are  subject to the ADA.  Under the ADA,  all
places of public  accommodation  are  required  to comply with  certain  federal
requirements related to access and use by disabled persons. The ADA has separate
compliance  requirements for "public accommodations" and "commercial facilities"
but generally  requires that buildings and services  (including  restaurants and
retail stores) be made accessible and available to people with disabilities. The
ADA  requirements  could require  removal of access barriers and could result in
the imposition of injunctive relief,  monetary penalties,  or, in some cases, an
award of damages.

                                       15
<PAGE>

Competition

         The real estate business is intensely competitive in all of its phases,
and Montgomery  competes with many real estate investment and development firms,
including  individuals,  insurance companies,  real estate investment trusts and
other  entities,  most of which have  greater  financial  resources.  Montgomery
expects keen  competition  from a variety of sources for attractive  real estate
investment  and  development   opportunities.   Competition  among  private  and
institutional  purchasers of real property has increased substantially in recent
years,  with resulting  increases in the purchase  prices paid for real property
and higher fixed costs.

Employees and Consultants


         Montgomery  obtains  all of its  services  through  outside  management
companies  and  through  outside  consultants.  Montgomery  does  not  have  any
employees  other than the officers of  Montgomery,  who presently  serve without
compensation (other than appreciation in stock prices). In December 1999, it was
determined  each  director  would  receive  $300  for  each  meeting   attended.
Additionally,  on December 22, 1999,  Montgomery  granted each existing director
options to purchase  10,000 shares of common stock,  exercisable  until December
31, 2002,  at an exercise  price of $3.125 per share,  which is greater than the
market value of the common stock as of the date of grant. Montgomery obtains all
of its property  management  services from DIMC and must rely upon the employees
and  other  facilities  of DIMC  for all  day-to-day  management  decisions  and
actions.  See  "ITEM  7.  CERTAIN   RELATIONSHIPS  AND  RELATED   TRANSACTIONS."
Montgomery's  legal and accounting  work is done primarily  through  outside law
firms and CPA firms,  although most routine transactions are handled through the
staff  attorneys,  accountants,  and other  employees  of DIMC.  The  management
contract with DIMC has a five-year term.


Offices and Facilities

         Montgomery  obtains  the  shared  use of  executive  space and  related
services  at 400  Oyster  Point  Boulevard,  Suite  415,  South  San  Francisco,
California  94080,  under  a  cost  reimbursement   arrangement  with  DIMC,  an
affiliated   company.   See  "ITEM  7.   CERTAIN   RELATIONSHIPS   AND   RELATED
TRANSACTIONS."

                                       16
<PAGE>

- --------------------------------------------------------------------------------
        ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION
- --------------------------------------------------------------------------------

Overview

         The  following  discussion  should  be read  in  conjunction  with  the
Financial  Statements of Montgomery  and the Notes thereto  appearing  elsewhere
herein.

         Montgomery is a real estate company that emphasizes  investment in both
development  real  estate  assets  and  income  producing  real  estate  assets.
Montgomery  is  engaged  in  the  ownership,  leasing,  management,   operation,
development,  redevelopment,  acquisition, and sale of real estate assets in the
Greater San  Francisco  Bay Area.  Montgomery  currently  owns  retail  shopping
centers and an office  building and has a project ready for  development or sale
as either an office or as a hotel convenient to the San Francisco  International
Airport.  Montgomery  conducts all of its real  property  management  activities
through a written management agreement with a related  corporation,  Diversified
Investment  &  Management  Corporation  ("DIMC"),  which  is 100%  owned  by the
majority stockholder,  Mr. Maniar. Mr. Maniar currently owns in excess of 96% of
the stock of Montgomery.


         Montgomery's   financial  condition  and  results  of  operations  were
substantially  changed by the  acquisition of its four (4)  properties  from Mr.
Maniar in June 1999.  These four properties are: (1) the Keker & Van Nest Office
Building in San Francisco;  (2) the Orchard Supply Shopping Center in San Ramon,
California;  (3) the San Ramon Retail Center in San Ramon,  California;  and (4)
the Eccles  Project  land  located  in South San  Francisco,  California.  These
assets,  which have an appraised  value of  approximately  $23,340,000  based on
independent  appraisals,  were sold to  Montgomery by Mr. Maniar in exchange for
16,000,000   shares  of  Montgomery's   stock  and  the  assumption  of  related
indebtedness by Montgomery of approximately  $12,400,000,  together with payment
of certain costs  associated with the transfer.  The transaction with Mr. Maniar
closed on June 8, 1999.

         With the  acquisition of these assets,  Montgomery  became an operating
real estate company with approximately  80,000 square feet of leaseable property
and  approximately  7.4  acres  of land  ready  for  development  in  South  San
Francisco, California. The lease space is currently 100% occupied. Plans for the
development,  sale, or lease of the Eccles Project are currently being evaluated
by management.


Basis of Presentation of Financial Information


         The  acquisition of the four properties was accounted for as a "reverse
acquisition"   whereby,  for  accounting   purposes,   the  properties  acquired
Montgomery  under the  purchase  method of  accounting  and,  due to the lack of
significant  prior  Montgomery  operations,  was  substantially  recorded  as  a
recapitalization.  Accordingly,  the historical  financial  statements have been
restated after giving effect to the June 8, 1999, acquisition of Montgomery. The
financial  statements  were  prepared to give  retroactive  effect to January 1,
1998, of the reverse  acquisition  completed on June 8, 1999,  and represent the
operations of the properties.  Consistent with reverse  acquisition  accounting:
(i) all properties,  assets, liabilities,  and accumulated deficit are reflected
at the properties'  combined historical cost (as the accounting  acquirer);  and
(ii) the preexisting  outstanding shares of Montgomery (the accounting acquiree)
are  reflected  at their  net  asset  value as if  issued  on June 8,  1999.  In
addition,  the benefit of deferred tax assets created by the contribution of the
properties  on  June  8,  1999,   has  been  recorded  as  additional   capital.
Distributions  shown in the  accompanying  statement  of  stockholders'  deficit
represent


                                       17
<PAGE>

the properties' cash flows, and refinancing  proceeds  distributed to Mr. Maniar
prior to the reverse acquisition.

Results of Operations


Comparison of 1999 and 1998

         Montgomery's  net  loss  (after  extraordinary  items)  decreased  from
$361,051 to $154,902, or 57.1%, for 1999 compared to 1998.

         Montgomery's  total  revenues  increased  from  $1,316,794  in  1998 to
$1,369,977  in 1999,  or 4.0%,  primarily  because  of two  factors:  (a) rental
payments  commenced  November 1999 under the new lease with Alphagraphics 503 at
the San Ramon Retail Center,  and (b) rental  increases took effect  December 1,
1999 in the base rent from Keker & Van Nest.  Additionally,  increases in tenant
recoverables attributable to both the Orchard Supply Shopping Center and the San
Ramon Retail Center  effected  total  revenue.  Montgomery  expects that it will
continue to incur minor  variations in rental income due to differing  levels of
expenses  reimbursable  under the lease,  as well as by reason of  increases  in
certain base rents due to increases in the Consumer Price Index. Currently, with
the exception of the Eccles  Project,  all of  Montgomery's  properties are 100%
leased  under  lease  terms  extending  beyond  the  end of 2000 so that no rent
reductions due to vacancies are expected for the balance of the current year.

         Total  operating  expenses  increased  to  $642,960  during  1999  from
$590,504  during 1998, or  approximately  9.1%,  due primarily to an increase in
administrative expenses.

         Net  interest  expense was  approximately  equal  during 1999 and 1998,
reflecting a lower weighted  average interest rate in 1999 offset by larger loan
amounts.  As a result of  refinancings in late 1998 and early 1999, the previous
outstanding loans with principal balances aggregating  approximately $10,500,000
at a weighted average interest rate of 8.3% per annum were refinanced with loans
with aggregate original  principal balances of approximately  $12,400,000 with a
weighted average interest rate of 7.35%.

         Extraordinary  item  expenses of $153,077 for 1998 was a  non-recurring
item. Extraordinary items include prepayment penalties and unamortized loan fees
that were written off due to the early extinguishment of debt in connection with
1998 refinancing activity.


Liquidity and Capital Resources

         Montgomery has met its requirements for liquidity and capital resources
principally from cash provided by operating and financing activities.

Operating Activities


         Operating activities provided net cash of $145,518 and $11,467 for 1999
and  1998,   respectively.   Noncash   expenses   related  to  depreciation  and
amortization  of  $275,188  in 1999 more  than  offset  the net  loss.  In 1998,
depreciation  and  amortization of $329,566 and write-off of deferred loan costs
of $101,558  together more than offset the net loss.  In addition,  during 1999,
fluctuations in accrued interest and security deposits and prepaid rent provided
an aggregate of $77,974 in cash.  During 1998,  fluctuations in accrued interest
and security deposits and prepaid rent used cash of $131,210.


                                       18
<PAGE>

Investing Activities


         During 1999 and 1998, investing activities used varying amounts of cash
due to additions to  properties  for tenant  improvements  or payments for lease
commissions and loan costs. These amounts will continue to vary depending on the
level of activities of Montgomery in refinancing existing obligations,  entering
into new leases, or constructing improvements.


Financing Activities


         Montgomery's  financing  activities reflect the results of its debt and
equity  transactions.  During 1999,  financing  activities  provided net cash of
$52,770  as a result of both  issuances  of common  stocks  and notes  offset by
distributions and principal payments on notes.

         During  1998,  financing  activities  provided  net  cash of  $199,080,
reflecting  the net funds  provided by  refinancing  of certain of  Montgomery's
secured indebtedness and the distribution of financing proceeds to Mr. Maniar.

         Montgomery  has net cash flow  from its  current  activities,  which it
believes it will be able to continue on a long-term basis,  providing sufficient
cash to cover  activities  other than new  acquisitions  or  developments  while
sheltering  cash flow from income tax by reason of the net taxable  loss that is
generated by depreciation and amortization.  However, Montgomery's positive cash
flow  may  not be  sufficient  to fund  expansion  or  acquisitions.  Montgomery
currently  generates  positive cash flow from operations  with noncash  expenses
such as depreciation and amortization generating a net loss. Montgomery plans to
achieve  net income  once the Eccles  Project is either  developed  or sold,  as
either  course of action will  substitute an income  producing  asset for a real
estate asset that currently generates a net loss based upon its carrying costs.


Equity in Real Estate


         Montgomery's properties have a value of approximately $23,340,000 based
on independent  appraisals obtained between September 1998 and November 1999, as
compared to the historical cost, net of  depreciation,  of $8,513,506 with which
such  properties  are reported in its  financial  statements  as of December 31,
1999. The related indebtedness secured by such properties totaled $12,338,166 as
of December 31, 1999. Montgomery believes that the amount by which the appraised
value of its properties exceeds the related  indebtedness  provides an important
financial  resource.  When circumstances  warrant, in the opinion of management,
Montgomery  may seek to  refinance  a  property  to  realize on a portion of the
appreciated  value  while  retaining  the  property  for  potential   additional
appreciation.  Generally,  Montgomery will try to structure such  refinancing so
that the  property  will  continue  to provide  sufficient  cash flow to meet or
exceed  requirements for related mortgage  amortization and operating  expenses.
Montgomery's  goal is to generate  current  positive  cash flow while  achieving
possible  investment return through potential long-term  appreciation.  Proceeds
from such refinancings will be used for Montgomery's capital requirements.


                                       19
<PAGE>

Capital Requirements

         Montgomery  plans to expand its asset base in the future.  Expansion is
currently  focused  primarily  upon the Eccles  Project in South San  Francisco,
California  that may be developed by Montgomery for offices or a hotel,  sale or
exchange, or a long-term ground lease. If Montgomery  undertakes  development of
the Eccles Project, it anticipates that approximately $30,000,000 in development
funding will be required.  Montgomery  may seek to borrow  required  development
funding from commercial financial sources, either alone or in conjunction with a
possible  development partner, in order to spread developmental risks and costs.
Montgomery  has not  obtained  any  commitment  for any  development  funding or
entered into discussions with any possible  development partner, and there is no
assurance  that  it will be able  to do so.  In lieu of  developing  the  Eccles
Project, either alone or with a development partner, Montgomery may seek to sell
or exchange the property or enter into a long-term  ground  lease,  in either of
which cases, no additional capital would be required by Montgomery.

         Montgomery  believes that  diversification is the key to long-term real
estate industry viability and success. Therefore,  Montgomery plans to diversify
its current  portfolio with future  acquisitions of income producing real estate
and/or real estate with development potential.  Montgomery will seek the capital
for such growth and diversification through both commercial loan sources as well
as the sale of equity or debt securities. Although there are no current specific
plans for additional capital at this time, as a long-term  strategy,  Montgomery
intends  to raise  sufficient  equity  to allow it to  expand  its  asset  base.
Montgomery  anticipates  that it will  combine  the  proceeds  from  any  equity
financing  with  proceeds  from loans secured by the  properties  purchased.  In
addition to purchasing  either a large single asset or multiple income producing
assets,  Montgomery  may  purchase  potential  development  sites.  No  specific
properties have been identified for possible acquisition.

Other Matters

         Montgomery  has  reviewed all recently  issued,  but not yet  accepted,
accounting   standards  in  order  to  determine  their  effects,   if  any,  on
Montgomery's financial condition or results of operations. Based on that review,
Montgomery  believes that none of these  pronouncements  will have a significant
effect on current or future earnings or operations.

Year 2000


         To  date,  Montgomery  has not  experienced  adverse  impacts  from its
software and systems as a result of the Year 2000 computer  problem,  nor has it
received  notice from any of its suppliers,  tenants,  or lenders of any impacts
resulting  from the Year 2000 problem.  However,  there can be no assurance that
this will continue to be the case or that adverse impacts will not result in the
future  from the Year  2000  problem.  Montgomery  has no year  2000  compliance
covenants in any of its leases or loan agreements.


                                       20
<PAGE>

- --------------------------------------------------------------------------------
     ITEM 4. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
- --------------------------------------------------------------------------------

         The following table sets forth, as of the date of this prospectus,  the
name,  address and shareholdings of each person who owns of record, or was known
by  Montgomery  to own  beneficially,  5% or more of the common stock  currently
issued and outstanding;  the name and  stockholdings  of each director;  and the
stockholdings  of all  executive  officers  and  directors  as a  group.  Unless
otherwise indicated, all shares consist of common stock, and all such shares are
owned beneficially and of record by the named person or group.
<TABLE>
<CAPTION>
                                                       Nature of             Number of            Percentage of
Name of Person or Group (1)                           Ownership(2)            Shares               Ownership(3)
- -----------------------------------------------    -------------------    ----------------     ---------------------
Directors and Principal Stockholders

<S>                                               <C>                     <C>                       <C>

  Dinesh Maniar                                    Common Stock            16,060,000(4)              97.3%
  President and Chairman                           Options                     10,000                  0.0%
  400 Oyster Point Boulevard, Suite 415                                   ------------
  South San Francisco, CA 94080                    Total                   16,070,000                 97.3%

  Keith A. Cannon                                  Common Stock               200,700(5)               1.2%
  Director                                         Options                     10,000                  0.0%
                                                                          ------------
                                                   Total                      210,700                  1.3%

  O. Lee Barnett                                   Options                     10,000                  0.0%
  Director, Treasurer and Assistant Secretary

  James M. Hanavan                                 Options                     10,000                  0.0%
  Director and Secretary

  Arthur A. Torres                                 Options                     10,000                  0.0%
  Director


All Executive Officers and Directors as a          Common Stock             16,260,700                98.5%
   Group (five persons)                            Options                      50,000                 0.3%
                                                                          -------------
                                                   Total                    16,315,700                98.6%
</TABLE>
- -------------------------
(1)      Unless otherwise indicated,  the address of the foregoing persons is in
         care of Montgomery at its corporate office.
(2)      Except as other noted, shares are owned beneficially and of record, and
         such record  stockholder has sole voting,  investment,  and dispositive
         power.  Beneficial ownership is determined in accordance with the rules
         of the Securities and Exchange Commission and generally includes voting
         or investment power with respect to securities.  Shares of common stock
         subject  to  stock  options  and  warrants  currently   exercisable  or
         exercisable  within 60 days are deemed to be outstanding  for computing
         the  percentage  ownership  of the person  holding such options and the
         percentage  ownership of any group of which the holder is a member, but
         are not deemed  outstanding  for computing the  percentage of any other
         person.
(3)      Calculations  of  total  percentages  of  shares  outstanding  for each
         individual  assumes the exercise of options and warrants and conversion
         of  convertible  debt held by that  individual to which the  percentage
         relates.  Percentages  calculated for totals of all executive  officers
         and  directors  as a group  assume  the  exercise  of all  options  and
         warrants  and  conversion  of  convertible  debt held by the  indicated
         group.
(4)      Includes  16,000,000  shares held of record by Dinesh Maniar and 60,000
         shares  held by his wife.  Does not  include  60,000  shares held by an
         adult child living outside of Mr. Maniar's house.
(5)      Includes shares held in Mr. Cannon's individual retirement accounts and
         13,000 shares owned by Mr. Cannon's wife.

                                       21
<PAGE>

- --------------------------------------------------------------------------------
    ITEM 5. DIRECTORS AND EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS
- --------------------------------------------------------------------------------

Executive Officers and Directors

         Montgomery's  articles of incorporation provide for the election of the
entire board of directors at each annual meeting of stockholders,  each director
to serve until the next annual  meeting and until such  director's  successor is
elected and  qualified.  Officers  are elected and serve at the  pleasure of the
board of directors.

         On May 26, 1999,  at a special  meeting of  stockholders,  Montgomery's
stockholders  elected  a new  board  of  directors.  O.  Lee  Barnett,  who  was
previously a director,  continued  as member of the new board and the  following
persons (nominees of Mr. Maniar) were elected:  Dinesh Maniar,  Keith A. Cannon,
Arthur A. Torres, and James M. Hanavan.

         The  following  table sets forth the name,  age,  and  position of each
current director and executive officer of the Company.

             Name                  Age                Title
         ----------------         -----      -----------------------------------
         Dinesh Maniar             59        Chairman of the Board of Directors
                                               and President
         Keith A. Cannon           59        Director
         O. Lee Barnett            60        Director and Assistant Secretary
         James M. Hanavan          55        Director and Secretary
         Arthur A. Torres          53        Director

         Dinesh  Maniar  has  been an  industrial  and  commercial  real  estate
developer  since 1973. Mr. Maniar is president of the Maniar  Investment  Group,
consisting  principally of Diversified Investment and Management Corporation and
several  affiliated   companies  active  in  residential,   retail,  and  office
development,  management,  and  investment.  Mr.  Maniar  has built  and  leased
commercial  buildings of  approximately  2,000,000  square feet.  Several of Mr.
Maniar's  projects  have been  purchased by such  companies as  Prudential  Life
Insurance  Company,  Bank of America Trust  Company,  Equitable  Life  Assurance
Company and Grosvenor International. Mr. Maniar's projects have been occupied by
leading national and international  firms such as Japan Foods  (Kikkoman),  Coca
Cola,  Duracell,  Aero  Electronics,   Bally,  OMI,  Mead  Paper,  and  National
Semiconductor.

         Keith A. Cannon, a resident of Carlsbad,  California, has been for over
five years a stockbroker and registered  representative of Wilson-Davis & Co., a
broker-dealer  based in Salt Lake City, Utah. Since March 1993, he has served as
branch president.

         O. Lee Barnett has been  self-employed  since 1961 as a tax  accountant
and management consultant.  From 1969 until 1989, Mr. Barnett was also a trustee
of Mortgage  Investment  Trust of Utah,  located in Salt Lake City, Utah, a real
estate  investment trust investing in discounted real estate contracts and other
real  estate  evidences  of  indebtedness  as well as  unimproved  and  improved
commercial and residential  real estate.  From 1961 to the present,  Mr. Barnett
has been an investor in various real estate properties. Mr. Barnett was involved
in the  development  of real  estate  subdivisions  in Salt Lake  County,  Utah,
between 1986 and 1989.  Mr.  Barnett holds a Bachelor of Science degree from the
University  of Utah,  Salt Lake City,  Utah,  in Banking and  Finance  which was
obtained in 1961.

                                       22
<PAGE>

         James M. Hanavan has been a stockholder in the San Francisco  office of
the law firm of Bullivant Houser Bailey since June 1997. Previously, Mr. Hanavan
was a senior litigation partner with Gordon & Rees, LLP. Mr. Hanavan has over 20
years  experience  specializing  in  the  defense  of  accountants,   attorneys,
financial planners,  ERISA plan  administrators,  real estate brokers, and other
professionals.  Mr. Hanavan has  substantial  experience in real  estate-related
litigation,  as well  as in  providing  business  counseling  and  transactional
services for a variety of clients.  Mr.  Hanavan  received his B.S.  degree from
Pennsylvania  State University in 1967 and his juris doctor degree from American
University, Washington College of Law in 1973.

         Arthur A. Torres is chairman of the California  Democratic  Party since
February  1996. He served as a California  State Senator from 1982 to 1994 and a
California  State  Assemblyman  from  1972 to 1982.  He  serves  on the board of
directors for the California  Planning and  Conservation  League,  Heal the Bay,
Coalition for Clean Air, and Los Angeles Educational  Alliance for Restructuring
Now.  As a  senator,  he served on  numerous  committees  advocating  healthcare
insurance reform,  environmental  protection,  and business. Mr. Torres received
his B.A.  degree from the  University of  California,  Santa Cruz, and his juris
doctor degree from the University of California, Davis-School of Law.

- --------------------------------------------------------------------------------
                         ITEM 6. EXECUTIVE COMPENSATION
- --------------------------------------------------------------------------------

         To date,  Montgomery has not compensated any of its executive  officers
or  directors  for  their  services  as  such.  Montgomery  does not  intend  to
compensate  its chief  executive  officer,  Mr.  Maniar,  during  2000.  Certain
executive  officers will be compensated  indirectly through the reimbursement of
allocable costs for certain services provided.

         On December 21,  1999,  it was  determined  that the board of directors
would  receive a $300  honorarium  payment per meeting.  Prior to such date,  no
individuals  received  payment for  services as a director.  Additionally,  each
member of the board of directors  received  options to purchase 10,000 shares of
common stock, such options exercisable through December 31, 2002, at an exercise
price of $3.125  per share.  James T Graeb,  general  counsel to DIMC,  received
options to purchase  5,000  shares of common  stock,  such  options  exercisable
through December 31, 2002, at an exercise price of $3.125 per share.

                                       23
<PAGE>

- --------------------------------------------------------------------------------
             ITEM 7. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
- --------------------------------------------------------------------------------

         Unless  otherwise  indicated,  the terms of the following  transactions
between  related  parties  were  not  determined  as a result  of  arm's  length
negotiations.

Issuance of Common Stock at Organization

         In connection with its  organization,  Montgomery  issued for $0.05 per
share,  or an  aggregate of $15,000,  an  aggregate of 300,000  shares of common
stock to three persons,  including 125,000 shares to Clemons F. (Bud) Walker and
100,000 shares to O. Lee Barnett,  both of whom were then executive officers and
directors.

Public Offering of Common Stock

         In late 1997, Montgomery sold a total of 200,000 shares of common stock
at  $1.00  per  share  for a total  of  $200,000  in  reliance  on  registration
exemptions  provided  by Rule  504  promulgated  under  Regulation  D under  the
Securities  Act of 1933.  The offering was made  pursuant to a prospectus  dated
November 26, 1997.

Refinancing of Properties Conveyed to Montgomery

         Between October 1997 and March 1999, Mr. Maniar refinanced the previous
loans on the four  parcels of  improved  and  unimproved  real  estate that were
thereafter conveyed to Montgomery in June 1999 in exchange for 16,000,000 shares
of common stock and the  assumption  of such related  indebtedness.  Each of the
previous loans  contained a provision that would have required  repayment of the
entire outstanding  principal balance plus accrued interest on conveyance of the
properties to Montgomery.  Prior to such refinancings,  the previous outstanding
loans had principal balances aggregating approximately $10,532,388 at a weighted
average interest rate of 8.30% per annum.  The new loans,  assumed by Montgomery
as  permitted  by the  provisions  of the new  loans  when the  properties  were
conveyed to it, had an aggregate  original  principal  balance of  approximately
$12,400,000 with a weighted  average  interest rate of 7.35%. The  approximately
$1,860,000  by which the net  proceeds  from the new loans  exceeded  the amount
required to repay the loans  refinanced plus  approximately  $100,000 in related
costs was retained by Mr.  Maniar.  Such amount has been reported as part of the
distributions for 1998 and 1997 in the accompanying financial statements.

Issuance of Common Stock to Acquire Properties


         In June 1999,  Montgomery  issued and  delivered  16,000,000  shares of
common stock and assumed approximately $12,400,000 in indebtedness in connection
with the acquisition of four parcels of improved and unimproved real estate from
Mr. Maniar.  As part of the transaction for the conveyance of such properties to
Montgomery,  the board of directors was expanded  from two to five persons,  one
incumbent director, Clemons F. (Bud) Walker resigned to devote his time to other
business interests, and Mr. Maniar and persons designated by him were elected to
the resulting four vacancies. Mr. Maniar was appointed president of Montgomery.


         This acquisition of Montgomery's  current principal properties has been
accounted for as a "reverse  acquisition"  in which Mr. Maniar is treated as the
acquiring company and Montgomery is

                                       24
<PAGE>

treated as the  acquired  company,  even though the legal  structure  of and the
transaction designates Montgomery as the acquiring company and Mr. Maniar's four
properties  as the acquired  company.  For a more  detailed  description  of the
accounting treatment,  see "ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN
OF OPERATION."

         The terms of the foregoing  transaction were the result of arm's length
negotiations  between  Montgomery's  management  and board of directors  and Mr.
Maniar.  The board of directors  of  Montgomery  concluded  that the issuance of
16,000,000 shares of common stock in exchange for the properties acquired was in
the best interest of Montgomery  and its  stockholders  in view of the equity in
such  properties as reflected by the amount by which the  $22,565,000  aggregate
appraised market value (now $23,340,000 based on recent  appraisals  obtained by
Montgomery)  exceeded the  approximately  $12,400,000 in aggregate  indebtedness
assumed  and the  prospects  and  opportunities  that such  acquisition  and the
related expertise and experience of new management afforded Montgomery.

Promissory Note to Stockholder

         Montgomery  agreed  to  pay  the  closing  costs  associated  with  the
acquisition of the properties from Mr. Maniar.  In order to allow  Montgomery to
maintain its liquidity, Mr. Maniar did not demand immediate  reimbursement,  but
instead agreed to advance $80,000 of said costs. Montgomery issued to Mr. Maniar
a promissory note in the amount of $80,000 bearing  interest at 10% per annum as
repayment of the amount advanced. The promissory note was paid in full in 1999.

Reimbursement to DIMC for Office Use and Administrative Support

         Montgomery   obtains   the  use  of  office   facilities   and  related
administrative support from DIMC, a corporation owned by Mr. Maniar,  president,
director, and principal stockholder of Montgomery.  DIMC's executive offices are
located  at  400  Oyster  Point  Boulevard,  Suite  415,  South  San  Francisco,
California.   In   addition,   Montgomery   reimburses   DIMC  for  the  use  of
communications  and data  processing  systems,  secretarial  and  administrative
services,  office supplies,  and related support at their approximate  allocable
direct  cost,  as estimated by DIMC,  with a minimum  monthly  payment of $7,500
(such  minimum  monthly  payment  to be  increased  to  $10,000 at June 2000 and
$15,000  at June  2001).  Management  estimates  that  the  total  amount  to be
reimbursed to DIMC for office use and  administrative  support  during 1999 will
not exceed $52,500.

         Montgomery uses DIMC's professional property management and development
staff, including attorneys,  accountants,  engineers, and similar professionals,
as  determined by the  management of Montgomery to be needed in connection  with
its business  activities,  subject to  coordination  with DIMC.  Montgomery will
reimburse DIMC its direct costs for such services,  including  allocable payroll
burdens,  employee benefits,  and related costs. Such costs will vary, depending
on the nature and extent of services actually required by Montgomery. Montgomery
estimates  that  costs  incurred  for  such  purposes  in  connection  with  the
development of the Eccles Property could range from $400,000 to $500,000, unless
unusual or  extraordinary  development  problems or delays are  encountered,  in
which case amounts actually  reimbursed my be larger.  Further,  Montgomery will
reimburse  DIMC  for  property  leasing  and  related  management   services  in
connection with  re-leasing any of Montgomery's  properties on the expiration or
termination of any existing lease.

         Amounts   reimbursed   by   Montgomery  to  DIMC  under  the  foregoing
arrangements may include reimbursement of salaries to persons who may also serve
as officers and directors of Montgomery.

                                       25
<PAGE>


Conflicts of Interest in Future Transactions

         In  future  transactions  between  the  Company  and one or more of its
officers or directors,  an entity in which such officers or directors also serve
as officers or directors, or in which they have a financial interest, the common
or interested  director is obligated to disclose such full  circumstances to the
board of  directors  who will then  consider  the terms of the  transaction  and
determine whether it is in the best interest of and fair to Montgomery,  without
the participation or vote of the common or interested director.


- --------------------------------------------------------------------------------
                       ITEM 8. DESCRIPTION OF SECURITIES
- --------------------------------------------------------------------------------

         Montgomery is authorized  to issue  80,000,000  shares of common stock,
$0.001 par value; and 20,000,000 shares of preferred stock, $0.001 par value.

Common Stock

         As  of  the  date  of  this  registration  statement,   Montgomery  had
16,500,000 shares of common stock issued and outstanding.  The holders of common
stock are  entitled to one vote per share on each matter  submitted to a vote at
any  meeting of  stockholders.  Holders of common  stock do not have  cumulative
voting rights,  and therefore,  a majority of the outstanding shares voting at a
meeting of stockholders are able to elect the entire Board of Directors,  and if
they do so, minority  stockholders would not be able to elect any members to the
Board of Directors.  Montgomery's  bylaws  provide that a majority of the issued
and  outstanding  shares of Montgomery  constitutes  a quorum for  stockholders'
meetings,  except with respect to certain matters for which a greater percentage
quorum is required by statute.

         Stockholders  of  Montgomery  have  no  preemptive  rights  to  acquire
additional shares of common stock or other  securities.  The common stock is not
subject to redemption and carries no subscription or conversion  rights.  In the
event of liquidation  of Montgomery,  the shares of common stock are entitled to
share equally in corporate assets after  satisfaction of all liabilities and the
payment of any liquidation preferences.

         Holders of common stock are  entitled to receive such  dividends as the
Board of Directors may from time to time declare out of funds legally  available
for the payment of  dividends.  Montgomery  seeks  growth and  expansion  of its
business  through the  reinvestment of profits,  if any, and does not anticipate
that it will pay dividends on the common stock in the foreseeable future.

Preferred Stock

         Under Montgomery's articles of incorporation, the board of directors is
authorized,  without  stockholder  action,  to issue up to 20,000,000  shares of
preferred  stock in one or more  series  and to fix the  number  of  shares  and
rights,  preferences and limitations of each series.  Among the specific matters
that may be  determined  by the board of directors  are the dividend  rate,  the
redemption price, if any,  conversion  rights, if any, the amount payable in the
event of any voluntary  liquidation or  liquidation  of the Company,  and voting
rights, if any.

                                       26
<PAGE>

Penny Stock

         The Securities and Exchange  Commission has promulgated rules governing
over-the-counter  trading  in penny  stocks,  defined  generally  as  securities
trading below $5 per share that are not quoted on a national securities exchange
or Nasdaq or which do not meet other  substantive  criteria.  Under such  rules,
Montgomery's  common stock is regulated as a penny stock. As a penny stock,  the
common stock is subject to  regulations  that impose  additional  sales practice
requirements  on  broker-dealers  who sell such securities to persons other than
established  customers and accredited  investors,  generally  institutions  with
assets  in  excess  of  $5,000,000  or  individuals  with net worth in excess of
$1,000,000 or annual income  exceeding  $200,000 or $300,000  jointly with their
spouse.  For  transactions  covered by the rule, the  broker-dealer  must make a
special suitability determination for the purchaser and transaction prior to the
sale.  Consequently,  the rule may affect the ability of  broker-dealers to sell
securities  of  Montgomery  and may also  affect the  ability of  purchasers  of
Montgomery's common stock to sell their shares in the secondary market. This may
also cause fewer  broker-dealers  willing to make a market and it may affect the
level of news coverage received by Montgomery.

         Further, if the price of the common stock is below $5 per share and the
issuer does not have  $2,000,000 or more in net tangible assets or is not listed
on a registered national  securities exchange or Nasdaq,  sales of such stock in
the secondary trading market are subject to certain additional rules promulgated
by the  Securities  and  Exchange  Commission.  Montgomery's  stock is currently
subject to these additional rules.  These rules generally  require,  among other
things,  that  brokers  engaged in  secondary  trading of penny  stocks  provide
customers with written  disclosure  documents,  monthly statements of the market
value of penny stocks, disclosure of the bid and asked prices, and disclosure of
the  compensation  to the  broker-dealer  and the  salesperson  working  for the
broker-dealer  in connection with the  transaction.  These rules and regulations
may  affect the  ability  of  broker-dealers  to sell  Montgomery's  securities,
thereby  effectively  limiting the liquidity of Montgomery's  securities.  These
rules may also adversely  affect the ability of persons who acquire common stock
of Montgomery to resell their securities in any trading market that may exist at
the time of such intended sale.

                                       27
<PAGE>

                                    PART II

- --------------------------------------------------------------------------------
        ITEM 1. MARKET PRICE OF AND DIVIDENDS ON THE REGISTRANT'S COMMON
                     EQUITY AND RELATED STOCKHOLDER MATTERS
- --------------------------------------------------------------------------------

Limited Trading Market

         Montgomery  completed  a public  offering  of 200,000  shares of common
stock in  December  1997,  to  approximately  25  purchasers  in  Nevada  and 25
purchasers outside of the United States.  Since approximately  January 20, 1998,
Montgomery's common stock has been quoted on the OTCEBB under the symbol "MGRY."
On  January  14,  2000,  Montgomery's  stock  symbol  was  appended  with an "E"
symbolizing that as of said date, Montgomery had not registered its common stock
under the Securities  and Exchange Act of 1934, as required by recently  adopted
regulations.

         There  has  been  no   established,   consistent   trading  market  for
Montgomery's   common  stock  at  any  time.   Quotations   are  published  only
intermittently.  Therefore,  there  is no  reliable  information  from  which to
present data respecting regular trading prices and market activity. As a result,
the trading  volumes and prices for  Montgomery's  common  stock are expected to
fluctuate without regard to the business activities of Montgomery.  There can be
no assurance that a viable trading market will develop for  Montgomery's  common
stock in the future.

         The trading volume of the common stock is extremely limited, reflecting
the small  number of shares  believed by  Montgomery  to be eligible  for public
trading and the limited number of  stockholders.  Montgomery  believes that less
than 200,000 shares of the 16,500,000 currently issued and outstanding shares of
common stock are eligible for sale in any trading  market that may exist for the
common  stock.  This small  number of shares  available  to be  publicly  traded
creates the potential for significant changes in the trading price of the common
stock as a result of relatively  minor  changes in the supply and demand.  It is
likely that trading  prices and volumes for the common  stock will  fluctuate in
the future, without regard to the business activities of Montgomery.


         Only a very  limited  number of  transactions  in the common  stock are
believed  to  have  occurred.  Because  of  the  lack  of  specific  transaction
information  and  Montgomery's  belief  that such  quotations  are  particularly
sensitive to actual or anticipated volume of supply and demand,  Montgomery does
not believe that such quotations are reliable indicators of a trading market for
the common stock. In this limited  market,  brokers  typically  publish no fixed
quotations  to  purchase a minimum  number of shares at a published  price,  but
express  a  willingness  to buy or sell the  securities  and  from  time to time
complete  transactions  in the securities at negotiated  prices.  As of March 9,
2000,  the common stock was quoted,  subject to the  foregoing  limitations  and
qualifications, at $2.875 bid.

         As of the  date  of  this  amended  registration  statement,  the  last
reported sale for the common stock was at $2.875 per share.


                                       28
<PAGE>


         Between  April 23,  1998,  and  February 9 ,2000,  the common stock was
traded on the OTCEBB under the symbol  "MGRY."  Since  February  10,  2000,  the
common  stock has been quoted in the "pink  sheets"  published  by the  National
Quotations  Bureau.  There was no public trading market for Montgomery's  common
stock prior to April 23, 1998.  The following  table sets forth the high and low
closing bid quotations for  Montgomery's  common stock as reported on the OTCEBB
or the "pink  sheets," as the case may be, for the periods  indicated,  based on
interdealer  bid  quotations,   without  markup,   markdown,   commissions,   or
adjustments (which may not reflect actual transactions).


                                                        High           Low
                                                   ------------  -------------
   1999
       Fourth Quarter..............................   $  2.50      $   2.875
       Third Quarter...............................   $  2.0625    $   2,875
       Second Quarter..............................   $  2.00      $   3.0625
       First Quarter...............................   $  1.625     $   2.00

   1998
       Fourth Quarter..............................   $  1.50      $   1.75
       Third Quarter...............................   $  1.50      $   1.625
       Second Quarter (commencing April 23, 1998)..   $  1.00      $   1.625

         Montgomery estimates that as of March 15, 2000, it had approximately 47
stockholders.

Penny Stock Regulations

         Montgomery's  stock  is  presently  regulated  as  a  penny  stock  and
broker-dealers  will be  subject to such  regulations  which  impose  additional
requirements on Montgomery and on broker-dealers  who want to publish quotations
or make a market in the  Montgomery  common stock.  See "ITEM 8.  DESCRIPTION OF
SECURITIES."

Dividend Policy

         Montgomery  has never paid cash  dividends  on the common  stock or its
preferred  stock  and does not  anticipate  that it will  pay  dividends  in the
foreseeable future.  Montgomery  currently intends to continue a policy of using
retained earnings primarily for the expansion of its business.

Transfer Agent

         Montgomery's  registrar and transfer agent is Silver State  Registrar &
Transfer Corp., 3541 Summer Estates Circle, Salt Lake City, Utah 84121.

                                       29
<PAGE>

- --------------------------------------------------------------------------------
                           ITEM 2. LEGAL PROCEEDINGS
- --------------------------------------------------------------------------------

         Montgomery  is not a party to, and its  properties  are not the subject
of, any material pending legal  proceedings,  and no material legal  proceedings
have been threatened by Montgomery or, to the best of its knowledge, against it.

- --------------------------------------------------------------------------------
             ITEM 3. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
- --------------------------------------------------------------------------------

         None.

- --------------------------------------------------------------------------------
                ITEM 4. RECENT SALES ON UNREGISTERED SECURITIES
- --------------------------------------------------------------------------------

         Since inception,  Montgomery has sold securities  without  registration
under  the  Securities  Act on the  terms  and  circumstances  described  in the
following paragraphs.


         In connection with the organization of Montgomery,  it issued for $0.05
per share, or an aggregate of $15,000,  an aggregate of 300,000 shares of common
stock to three persons,  including 125,000 shares to Clemons F. (Bud) Walker and
100,000 shares to O. Lee Barnett,  both of whom were then executive officers and
directors and accredited  investors,  as defined under the  Securities  Act, and
Delta Financial  Resources.  Delta Financial Resources  ("Delta"),  George Town,
Cayman  Islands,  and British  West  Indies,  acquired its shares at the time of
incorporation of Montgomery. Delta signed a subscription agreement in connection
with this  transaction,  confirming  that it was a  sophisticated  investor with
training and  experience in financial and investment  matters,  was able to bear
the risks of this  investment,  and was  acquiring  the stock for  investment as
"restricted  securities." No offers were made to any other persons in connection
with the transaction.


         In May 1999, Montgomery issued 16,000,000 shares of common stock to Mr.
Dinesh Maniar,  subject to a stop transfer  instruction which was removed at the
closing  on  June 8,  1999.  At the  closing  Montgomery  assumed  approximately
$12,400,000 in  indebtedness  in connection with the acquisition of four parcels
of improved and unimproved real estate from Mr. Maniar with fair market value by
third-party  appraisals  between  September  1998 and January  1999  aggregating
$23,340,000  ($22,565,000  at the  time  of the  transaction).  As  part  of the
transaction  for the conveyance of such  properties to Montgomery,  the board of
directors  was  expanded  from  two to  five  persons,  one  incumbent  director
resigned,  and Mr.  Maniar and  persons  designated  by him were  elected to the
resulting four vacancies. Mr. Maniar was appointed president of Montgomery.  Mr.
Maniar is an accredited investor, as defined under the Securities Act.

         The securities  issued in the transactions  described above were issued
in reliance on the  exemption  from the  registration  and  prospectus  delivery
requirements  of the  Securities  Act provided in ss. 4(2) thereof.  Each of the
persons or entities  acquiring the securities  acknowledged  that the securities

                                       30
<PAGE>

were  "restricted  securities" as defined in rule 144 under the Securities  Act;
that such shares could not be transferred  without  registration or an available
exemption therefrom,  that such purchaser was required to bear the economic risk
of the investment for an indefinite  period,  and that Montgomery would restrict
the transfer of the  securities in  accordance  with such  representations.  The
certificates  representing the foregoing shares bear an appropriate  restrictive
legend conspicuously on their face, and stop transfer instructions were noted on
Montgomery's stock transfer records. No underwriter participated in any sales.


         In December 1997,  Montgomery  sold a total of 200,000 shares of common
stock  at  $1.00  per  share  for  a  total  of  $200,000  to  approximately  25
stockholders  in Nevada  and 25  stockholders  outside  the United  States.  The
securities were sold pursuant to a disclosure  document dated November 26, 1997,
which  contained  certain  information  about  Montgomery and the offering.  The
public  offering was  completed in reliance on the exemption  from  registration
provided by Rule 504 promulgated under the Securities Act.

         Montgomery  believes the  exemption  provided by Rule 504 was available
for the  offering  because of the  following  circumstances:  (i) the  aggregate
offering  price,  when  integrated  with all sales  within the  previous  twelve
months,  did not  exceed  $1,000,000;  (ii)  Montgomery  was not  subject to the
reporting  requirements of section 13 or 15(d) of the Securities Exchange Act of
1934,  as amended;  (iii)  Montgomery  was not an investment  company;  and (iv)
Montgomery was not a development stage company with no specific business plan or
purpose but was organized for the purpose of managing and acquiring an ownership
interest in commercial and industrial income producing real estate.


                                       31
<PAGE>

- --------------------------------------------------------------------------------
               ITEM 5. INDEMNIFICATION OF DIRECTORS AND OFFICERS
- --------------------------------------------------------------------------------

         Montgomery's articles of incorporation contain provisions providing for
the  indemnification  of officers and directors by Montgomery to the full extent
permitted by Nevada corporate law.

                                    PART F/S

         The  financial  statements of  Montgomery  Realty Group,  including the
auditors' report, are included  beginning at page F-1 immediately  following the
signature page of this report.

- --------------------------------------------------------------------------------
                                   SIGNATURES
- --------------------------------------------------------------------------------

         Pursuant to the  requirements of section 12 of the Securities  Exchange
Act of 1934, the registrant  has duly caused this  registration  statement to be
signed on its behalf by the undersigned, thereunto duly authorized.


Dated:  March 16, 2000.                     MONTGOMERY REALTY GROUP, INC.
                                            (Registrant)

                                            By Dinesh Maniar
                                               ------------------------------
                                               Dinesh Maniar, President


                                       32
<PAGE>

MONTGOMERY REALTY GROUP, INC.

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

                                                                       Page

INDEPENDENT AUDITORS' REPORT                                            F-2

FINANCIAL STATEMENTS:

   Balance Sheets - December 31, 1999 and 1998                          F-3

   Statements of Operations - Years Ended December 31, 1999 and 1998    F-4

   Statement of Stockholders' Deficit - Years Ended December 31, 1999
     and 1998                                                           F-5

   Statements of Cash Flows - Years Ended December 31, 1999 and 1998    F-6

   Notes to Financial Statements                                        F-7



                                      F-1
<PAGE>

INDEPENDENT AUDITORS' REPORT

To the Board of Directors of
  Montgomery Realty Group, Inc.:

We have audited the accompanying balance sheets of Montgomery Realty Group, Inc.
(the "Company") as of December 31, 1999 and 1998, and the related  statements of
operations, stockholders' deficit and cash flows for the years then ended. These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

In our  opinion,  such  financial  statements  present  fairly,  in all material
respects,  the  financial  position of the  Company as of December  31, 1999 and
1998,  and the results of its  operations  and its cash flows for the years then
ended in conformity with generally accepted accounting principles.




DELOITTE & TOUCHE LLP

San Francisco, California
January 21, 2000

                                      F-2
<PAGE>
<TABLE>
<CAPTION>
MONTGOMERY REALTY GROUP, INC.

BALANCE SHEETS
DECEMBER 31, 1999 AND 1998
- ------------------------------------------------------------------------------------------------------------------------
                                                                                               1999           1998
ASSETS

PROPERTY:
<S>                                                                                          <C>             <C>
  Land                                                                                       $ 2,699,500     $ 2,699,500
  Building                                                                                     5,040,000       5,040,000
  Improvements                                                                                 3,279,384       3,257,784
                                                                                             -----------     -----------
           Total                                                                              11,018,884      10,997,284

  Less accumulated depreciation                                                               (2,505,378)     (2,284,673)
                                                                                             -----------     -----------

           Property, net                                                                       8,513,506       8,712,611

CASH                                                                                             134,361             130

TENANT RECEIVABLES                                                                                31,137           3,527

PREPAID EXPENSES AND OTHER ASSETS                                                                 36,949           5,884

DEFERRED LEASE COMMISSIONS, Net of accumulated amortization of
  $3,081 and $146,402, respectively                                                               13,995          23,667

DEFERRED LOAN COSTS, Net of accumulated amortization of $25,384
  and $32,341, respectively                                                                      134,906         137,260

DEFERRED RENT RECEIVABLE                                                                          40,425          74,321

DEFERRED TAX ASSET                                                                             1,492,435            -
                                                                                             -----------     -----------
TOTAL ASSETS                                                                                 $10,397,714     $ 8,957,400
                                                                                             ===========     ===========

LIABILITIES AND STOCKHOLDERS' DEFICIT

LIABILITIES:
  Notes payable                                                                              $12,338,166     $12,376,326
  Accounts payable                                                                                67,292          52,170
  Accrued interest                                                                                68,112          49,835
  Security deposits and prepaid rent                                                             103,150          43,453
                                                                                             -----------     -----------
TOTAL LIABILITIES                                                                             12,576,720      12,521,784
                                                                                             -----------     -----------

COMMITMENTS AND CONTINGENCIES (Note 5)

STOCKHOLDERS' DEFICIT:
  Common  stock,  $0.001 par value;  authorized  80,000,000  shares;  issued and
    outstanding, 16,500,000 shares at December 31, 1999,
    16,000,000 shares at December 31, 1998                                                        16,500          16,000
  Preferred stock, $0.001 par value; authorized 20,000,000 shares; no
    shares issued and outstanding at December 31, 1999 and 1998                                     -               -
  Additional capital                                                                           1,692,742               -
  Accumulated deficit                                                                         (3,888,248)     (3,580,384)
                                                                                             -----------     -----------
TOTAL STOCKHOLDERS' DEFICIT                                                                   (2,179,006)     (3,564,384)
                                                                                             -----------     -----------
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT                                                  $10,397,714     $ 8,957,400
                                                                                             ===========     ===========
</TABLE>

See notes to the financial statements.


                                      F-3
<PAGE>
<TABLE>
<CAPTION>
MONTGOMERY REALTY GROUP, INC.

STATEMENTS OF OPERATIONS
YEARS ENDED DECEMBER 31, 1999 AND 1998
- -----------------------------------------------------------------------------------------------------------------------

                                                                                                1999             1998
REVENUES:
<S>                                                                                          <C>             <C>
  Rent                                                                                       $ 1,367,749     $ 1,316,285
  Other                                                                                            2,228             509
                                                                                             -----------     -----------
           Total revenues                                                                      1,369,977       1,316,794
                                                                                             -----------     -----------

EXPENSES:

  Real estate taxes                                                                               99,288         105,978
  Utilities                                                                                       11,900          12,799
  Repairs and maintenance                                                                         10,559           6,260
  General building                                                                                16,383          17,302
  Administration                                                                                 136,178          67,699
  Insurance                                                                                       20,109           9,296
  Management fee                                                                                  73,355          41,604
  Depreciation                                                                                   220,705         220,345
  Amortization (Note 1)                                                                           54,483         109,221
                                                                                             -----------     -----------
           Total expenses                                                                        642,960         590,504
                                                                                             -----------     -----------

INCOME BEFORE INTEREST EXPENSE, INCOME TAXES AND
  EXTRAORDINARY ITEM                                                                             727,017         726,290

INTEREST EXPENSE, NET                                                                           (925,004)       (934,264)
                                                                                             -----------     -----------

LOSS BEFORE EXTRAORDINARY ITEM AND INCOME TAXES                                                 (197,987)       (207,974)

EXTRAORDINARY ITEM, EARLY EXTINGUISHMENT OF DEBT                                                    -           (153,077)
                                                                                             -----------     -----------

LOSS BEFORE INCOME TAXES                                                                        (197,987)       (361,051)

DEFERRED INCOME TAX BENEFIT                                                                       43,085            -
                                                                                             -----------     -----------
NET LOSS                                                                                     $  (154,902)    $  (361,051)
                                                                                             ===========     ===========

LOSS PER COMMON SHARE BEFORE EXTRAORDINARY
  ITEM, BASIC AND DILUTED                                                                    $    (0.010)   $     (0.013)

EXTRAORDINARY ITEM PER COMMON SHARE, BASIC
  AND DILUTED                                                                                       -             (0.010)
                                                                                             -----------     -----------
NET LOSS PER COMMON SHARE, BASIC AND DILUTED                                                 $    (0.010)    $    (0.023)
                                                                                             ===========     ===========
WEIGHTED AVERAGE NUMBER OF COMMON SHARES,
  BASIC AND DILUTED                                                                           16,282,967      16,000,000
                                                                                             ===========     ===========
</TABLE>

See notes to the financial statements.

                                      F-4
<PAGE>
<TABLE>
<CAPTION>
MONTGOMERY REALTY GROUP, INC.

STATEMENTS OF STOCKHOLDERS' DEFICIT
YEARS ENDED DECEMBER 31, 1999 AND 1998
- ----------------------------------------------------------------------------------------------------------------------------

                                        Shares of
                                          Common         Common      Additional          Accumulated
                                          Stock          Stock         Capital              Deficit            Total

<S>                                       <C>            <C>         <C>                 <C>              <C>
BALANCE, January 1, 1998                   16,000,000     $ 16,000                        $(1,574,475)      $(1,558,475)

DISTRIBUTIONS                                                                              (1,644,858)       (1,644,858)

NET LOSS                                                                                     (361,051)         (361,051)
                                           ----------     --------                        -----------       -----------

BALANCE, December 31, 1998                 16,000,000       16,000                         (3,580,384)       (3,564,384)

DISTRIBUTIONS
  January 1, 1999 through
  June 8, 1999                                                                               (152,962)         (152,962)

CONTRIBUTIONS                                                             $ 28,892                               28,892

REVERSE ACQUISITION OF
  MONTGOMERY REALTY
  GROUP, INC., June 8, 1999                   500,000          500         214,500              -               215,000

REVERSE ACQUISITION -
  TAX BENEFIT                                                            1,449,350                            1,449,350

NET LOSS                                                                                     (154,902)         (154,902)
                                           ----------     --------     -----------        -----------       -----------
BALANCE, December 31, 1999                 16,500,000     $ 16,500     $ 1,692,742        $(3,888,248)      $(2,179,006)
                                           ==========     ========     ===========        ===========      ============
</TABLE>

See notes to the financial statements.


                                      F-5
<PAGE>
<TABLE>
<CAPTION>

MONTGOMERY REALTY GROUP, INC.

STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 1999 AND 1998
- -----------------------------------------------------------------------------------------------------------------------
                                                                                          1999              1998

CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                                                      <C>              <C>
  Net loss                                                                                  $(154,902)       $ (361,051)
  Depreciation and amortization                                                               275,188           329,566
  Deferred rent receivable                                                                     33,896            47,092
  Deferred taxes                                                                               43,085              -
  Write-off of deferred loan costs                                                               -              101,558
  Adjustments to reconcile net loss to net cash provided by
    operating activities:
    Tenant receivables                                                                        (27,610)              527
    Prepaid expenses and other assets                                                         (31,065)             (910)
    Accounts payable                                                                           15,122            25,895
    Accrued interest                                                                           18,277           (78,184)
    Security deposits and prepaid rent                                                         59,697           (53,026)
                                                                                            ---------      ------------
           Net cash provided by operating activities                                          145,518            11,467
                                                                                            ---------      ------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions to property                                                                       (21,600)             -
  Payment of lease commissions and loan costs                                                 (42,457)         (210,417)
                                                                                            ---------      ------------
           Net cash used in investing activities                                              (64,057)         (210,417)
                                                                                            ---------      ------------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from issuance of notes payable                                                      52,990        12,475,063
  Payments on notes payable                                                                   (91,150)      (10,631,125)
  Issuance of common stock                                                                    215,000              -
  Distributions                                                                              (152,962)       (1,644,858)
  Additional capital contribution                                                              28,892              -
                                                                                            ---------      ------------
           Net cash provided by financing activities                                           52,770           199,080
                                                                                            ---------      ------------
INCREASE IN CASH                                                                              134,231               130

CASH, BEGINNING OF YEAR                                                                           130               -
                                                                                            ---------      ------------
CASH, END OF YEAR                                                                           $ 134,361      $        130
                                                                                            =========      ============
</TABLE>

See notes to the financial statements.


                                      F-6
<PAGE>

MONTGOMERY REALTY GROUP, INC.

NOTES TO FINANCIAL STATEMENTS

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

1.    ORGANIZATION, BASIS OF PRESENTATION, AND SUMMARY OF
      SIGNIFICANT ACCOUNTING POLICIES

      Organization and Ownership  Structure - Montgomery Realty Group, Inc. (the
      "Company")  was  formed on August  20,  1997 and did not have  significant
      operations  from its formation  through June 7, 1999. On June 8, 1999, the
      Company  completed the acquisition of four properties in the San Francisco
      Bay Area (the  "Properties")  held by Dinesh  Maniar,  a private  investor
      ("Mr. Maniar"),  in exchange for 16,000,000 shares of the Company's common
      stock  and  the  assumption  of  the   outstanding   indebtedness  of  the
      Properties.  The acquisition of the Properties has been accounted for as a
      "reverse   acquisition"  and   recapitalization   whereby,  for  financial
      reporting  purposes,  the Properties  acquired the Company.  See "Basis of
      Presentation," below.

      The Properties are summarized as follows:
<TABLE>
<CAPTION>
                                                                                                      Maniar
                         Name                       Location                     Use             Acquisition Date

<S>                                       <C>                         <C>                             <C>
      Keker & Van Nest Office
        Building                           San Francisco, CA           Professional offices            1980
      Orchard Supply Shopping
        Center                             San Ramon, CA               Retail shopping center          1991
      San Ramon Retail Center              San Ramon, CA               Retail shopping center          1991
      Eccles Project                       South San Francisco, CA     Land                            1980
</TABLE>

      Basis of  Presentation  - The  acquisition of the Properties was accounted
      for as a "reverse  acquisition"  whereby,  for  accounting  purposes,  the
      Properties  acquired the Company  under the purchase  method of accounting
      and,  due to  the  lack  of  significant  prior  Company  operations,  was
      substantially recorded as a recapitalization.  Accordingly, the historical
      financial statements have been restated after giving effect to the June 8,
      1999  acquisition  of the  Company.  The  financial  statements  have been
      prepared to give retroactive effect of the reverse  acquisition  completed
      on June 8, 1999 and represent the operations of the Properties. Consistent
      with reverse  acquisition  accounting:  (i) all of the Properties' assets,
      liabilities  and  accumulated  deficit  are  reflected  at their  combined
      historical  cost (as the  accounting  acquirer)  and (ii) the  preexisting
      outstanding shares of the Company (the accounting  acquiree) are reflected
      at their net asset value as if issued on June 8, 1999.  In  addition,  the
      benefit  of  deferred  tax  assets  created  by  the  contribution  of the
      Properties  on June 8,  1999  has been  recorded  as  additional  capital.
      Distributions shown in the accompanying statement of stockholders' deficit
      represent the Properties' cash flows and refinancing  proceeds distributed
      to Mr. Maniar prior to the reverse acquisition.

      Management   Estimates  -  The  preparation  of  financial  statements  in
      conformity  with  generally  accepted   accounting   principles   requires
      management  to make  estimates  and  assumptions  that affect the reported
      amounts of assets and liabilities and disclosure of contingent  assets and
      liabilities  at the dates of the  financial  statements  and the  reported
      amounts of revenues  and expenses  during the  reporting  periods.  Actual
      results could differ from those estimates.

                                      F-7
<PAGE>

      Property is stated at cost.  Depreciation is computed on the straight-line
      method over the estimated useful lives of the assets, which range from ten
      to 40 years.  When the Company concludes that the recovery of the carrying
      value of a property is impaired,  it reduces such  carrying  amount to the
      estimated fair value of the investment.

      Maintenance and minor repairs and replacements are expensed when incurred.

      Impairment of Long-Lived Assets - The Company evaluates the recoverability
      of its long-lived  assets in accordance with SFAS No. 121,  Accounting for
      the  Impairment  of  Long-Lived  Assets  and for  Long-Lived  Assets to be
      Disposed  of.  SFAS No. 121  requires  recognition  of  impairment  losses
      related to long-lived  assets in the event the net carrying  value of such
      assets exceeds the future  undiscounted  cash flows  attributable  to such
      assets.  The Company assesses the impairment of its long-lived assets when
      events or charges in circumstances  indicate that the carrying value of an
      asset may not be recoverable.

      Deferred lease commissions are amortized on a straight-line basis over the
      lives of the related leases.

      Deferred loan costs are amortized on a  straight-line  basis over the term
      of the loan.

      Revenue  Recognition - Rental  revenue is recognized in an amount equal to
      minimum base rent plus fixed rental increases amortized on a straight-line
      basis over the term of the lease.  Differences  between revenue recognized
      and amounts due under the lease  agreement  are recorded as deferred  rent
      receivable in the  accompanying  balance  sheets.  Tenant  recoveries  are
      recognized when earned.

      Stock-Based  Compensation - The Company accounts for stock-based  employee
      compensation  using the  intrinsic  value method  prescribed in Accounting
      Principles Board Opinion No. 25, Accounting for Stock Issued to Employees.
      The Company reports  non-employee  stock-based  compensation in accordance
      with SFAS No. 123, Accounting for Stock-Based Compensation.

      Income taxes are accounted for using the asset and liability method, under
      which  deferred taxes are provided for the temporary  differences  between
      the financial  reporting  basis and the tax basis of the Company's  assets
      and liabilities.  The operations of the Properties have been excluded from
      the  calculation of the tax provision for the period prior to June 8, 1999
      as the income  taxes of such  operations  were the  responsibility  of Mr.
      Maniar.

      Basic and diluted  loss per share are computed by dividing net loss by the
      weighted  average  number of shares  outstanding of 16,282,967 in 1999 and
      16,000,000 in 1998.

                                      F-8
<PAGE>

2.    PROPERTY

      Net book value of the  property at December 31, 1999 and 1998 and the most
      recent appraisal value are as follows:
<TABLE>
<CAPTION>
                                           Net Book Value                Appraisal          Appraisal
             Property                 1999              1998              Value                Date
<S>                                <C>               <C>               <C>               <C>
      Keker & Van Nest Office
        Building                    $3,052,132        $3,172,727        $ 6,750,000        October 1998
      San Ramon Retail Center
        and Orchard Supply                                                                 September 1998/
      Shopping Center                4,921,874         5,000,384          7,640,000          December 1998
      Eccles Project                   539,500           539,500          8,950,000        November 1999
                                    ----------        ----------        -----------
Total                                $8,513,506        $8,712,611       $23,340,000
                                    ===========       ===========       ===========
</TABLE>

        Appraisal values are derived from independent appraisal reports prepared
        by members of the Appraisal Institute. Determination of estimated market
        value involves subjective judgement because the actual market value of a
        real estate investment can be determined only by negotiation between the
        parties in a sales transaction.

        The San Ramon Retail Center and Orchard Supply  Shopping Center includes
        the net book values and appraisal  values of both properties as they are
        adjoining properties.

                                      F-9
<PAGE>

3.    NOTES PAYABLE

      Notes payable as of December 31, 1999 and 1998 were as follows:

<TABLE>
<CAPTION>
                                                                           1999              1998

<S>                                                                  <C>                 <C>
        Promissory  note with a bank in the  principal  amount of
          $4,800,000,  dated  November  25,  1998.  The  note  is
          secured  by deeds of trust and  assignment  of rents on
          Keker & Van Nest Office  Building and bears interest at
          the fixed  rate of 6.67% per annum  through  January 1,
          2009.   Monthly  interest  and  principal  payments  of
          $32,251 are required  through  January 1, 2009 when the
          remaining  principal  and accrued  interest are due and
          payable.                                                     $ 4,756,125        $ 4,800,000

        Line of  credit  with a bank for a maximum  borrowing  of
          $2,000,000,  dated March 23, 1998.  The line is secured
          by deeds of trust  and  assignment  of rents on  Eccles
          Project and bears  interest at the prime rate plus 1.0%
          (9.50% at December 31, 1999). Monthly interest payments
          are  required   through   March  23,  2000.                    1,999,000          1,946,010

        Promissory  note with a bank in the  principal  amount of
          $5,100,000, dated July 22, 1998. The note is secured by
          deeds  of trust  and  assignment  of  rents on  Orchard
          Supply  Shopping Center and bears interest at the fixed
          rate of 7.05% per annum through August 1, 2008. Monthly
          interest and principal payments of $34,102 are required
          through August 1, 2008 when the remaining principal and
          accrued   interest  are  due  and  payable.                    5,038,041          5,085,316

        Promissory  note with a bank in the  principal  amount of
          $545,000, dated September 29, 1998. The note is secured
          by deeds of trust and  assignment of rents on San Ramon
          Retail Center and note bears interest at the fixed rate
          of 11%  per  annum  through  June  1,  2000,  when  the
          principal  and accrued  interest  are due and  payable.
                                                                           545,000            545,000
                                                                       -----------        -----------
        Total                                                          $12,338,166        $12,376,326
                                                                       ===========        ===========
</TABLE>

      On June 2,  1999,  the  Company  entered  into a  shareholder  loan in the
      principal  amount of $80,000.  The note bore interest at the fixed rate of
      10.00% per annum  through  December  1, 1999.  The note was repaid in full
      upon maturity.

      Interest  paid on the notes in 1999 and 1998 was $911,436 and  $1,017,177,
      respectively.

                                      F-10
<PAGE>

      Principal installments due on the notes payable subsequent to December 31,
      1999 are as follows:

          2000                                                      $ 2,642,642
          2001                                                          105,654
          2002                                                          113,165
          2003                                                          120,519
          2004                                                          129,088
          Thereafter                                                  9,227,098
                                                                    -----------
          Total                                                     $12,338,166
                                                                    ===========

      Losses  resulting from early  extinguishment  of debt,  such as prepayment
      penalties  and  write-offs  of deferred  loan  costs,  are  recognized  as
      extraordinary items in the accompanying statements of operations.

4.    OPERATING LEASES WITH TENANTS

      The rental operations  include leasing  commercial office and retail space
      to tenants under non-cancelable  operating leases. As of December 31, 1999
      and 1998, two tenants occupied 90% of leasable square feet and represented
      87% and 88% of total 1999 and 1998 revenue, respectively.

      Minimum future rent under  noncancelable  operating  leases extending past
      December 31, 1999 are summarized as follows:

          2000                                                      $ 1,359,000
          2001                                                        1,345,000
          2002                                                        1,331,000
          2003                                                        1,328,000
          2004                                                        1,264,000
          Thereafter                                                  4,369,000
                                                                    -----------
          Total                                                     $10,996,000
                                                                    ===========

5.    TRANSACTIONS WITH AFFILIATES AND COMMITMENTS AND CONTINGENCIES

      The Properties and the Company  entered into  management  agreements  with
      Diversified  Investment and Management  Corporation ("DIMC"), an affiliate
      of Mr. Maniar. The current agreement,  dated June 9, 1999, extends through
      December 31, 2005 and requires management fees to be paid to DIMC equal to
      the greater of 3% of gross  revenues or a fixed amount equal to $7,500 per
      month for the first twelve months, $10,000 per month for the second twelve
      months,  and  $15,000  per  month  thereafter.  Management  fees paid were
      $52,500 and  $41,604 in 1999 and 1998,  respectively.  Accrued  management
      fees of $20,855 are included in accounts payable at December 31, 1999.

6.    STOCK OPTIONS

      In December  1999,  the Company  granted stock options to purchase  55,000
      shares  of  common  stock  exercisable  through  December  31,  2002 at an
      exercise  price of $3.125  per  share.  The  options  were  granted to its
      directors  (50,000 shares) and the general counsel to DIMC (5,000 shares).
      No compensation  expense has been  recognized in the financial  statements
      for the stock  options.  The fair  value of the stock  based  awards is de
      minimus at December 31, 1999.

                                      F-11
<PAGE>

7.    INCOME TAXES

      The Company provides a deferred tax expense or benefit equal to the change
      in the  deferred  tax  assets  during  the year.  Deferred  tax assets and
      liabilities   at  December  31,  1999   related   primarily  to  temporary
      differences  resulting  from differing tax and book bases of fixed assets,
      net operating loss  carryforwards,  and deferred state taxes.  Significant
      components of the Company's net deferred tax balances at December 31, 1999
      were as follows:

          Deferred tax assets:
            Differing bases of fixed assets                         $1,527,889
            Net operating loss carryforwards                            38,461
            Other                                                       92,965
                                                                    ----------
                Total deferred tax assets                            1,659,315
                                                                    ----------
          Deferred tax liabilities:
            Deferred state taxes                                      (112,479)
            Other                                                      (54,401)
                                                                    ----------
                Total deferred tax liabilities                        (166,880)
                                                                    ----------
          Net deferred tax assets                                   $1,492,435
                                                                    ==========


      The 1999 income tax benefit consists of the following:

          Deferred income tax benefit:
            Federal                                                    $37,300
            State                                                        5,785
                                                                       -------
               Total income tax benefit                                $43,085
                                                                       =======


      The  reconciliation  between  the  Company's  1999  effective  tax rate on
      earnings before income taxes and the statutory  federal income tax rate of
      34% was as follows:

          Statutory federal rate                                         34.0%
          State income taxes, net of federal income tax benefit           1.9
          Income excluded from provision                                (14.2)
                                                                        ------
          Effective tax rate                                             21.7%


                                     ******


                                      F-12


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