CORNERSTONE REALTY FUND LLC
S-11/A, 2000-04-18
OPERATORS OF NONRESIDENTIAL BUILDINGS
Previous: MAKE IT HAPPEN MANAGEMENT, 10SB12G/A, 2000-04-18
Next: FSL SEPARATE ACCOUNT M, 485BPOS, 2000-04-18



<PAGE>

As filed with the Securities Exchange Commission on {February 4}[April 18, 2000]

                                                             File No.  333-76609
- --------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                               FORM S-{11A} [11A2]

            REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                          Cornerstone Realty Fund, LLC

      (Exact name of registrant as specified in its governing instruments)
                         4590 MacArthur Blvd., Suite 610
                             Newport Beach, CA 92660
                                 (949) 852-1007

   (Address, including zip code, and telephone number, including area code, of
                    registrant's principal executive offices)

                                Terry G. Roussel
                         4590 MacArthur Blvd., Suite 610
                             Newport Beach, CA 92660
                                 (949) 852-1007

 (Name, address, including  zip code, and telephone number, including area code,
   of    registrant's  agent   for   service   of  process)

                                   Copies to:
                           Karen Nicolai Winnett, Esq.
                        Oppenheimer Wolff & Donnelly LLP
                       500 Newport Center Drive, Suite 700
                             Newport Beach, CA 92660
                                 (949) 823-6000

         Approximate date of commencement of the proposed sale of the securities
to the public: As soon as practicable after this Registration  Statement becomes
effective.

         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. [ ]

         If this  Form is a  post-effective  amendment  filed  pursuant  to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act  registration   statement  number  of  the  earlier  effective  registration
statement for the same offering. [ ]

         If this  Form is a  post-effective  amendment  filed  pursuant  to Rule
462(d) under the Securities Act, check the following box and list the Securities
Act  registration   statement  number  of  the  earlier  effective  registration
statement for the same offering. [ ]

         If delivery of the  prospectus  is expected to be made pursuant to Rule
434, please check the following box. [ ]
<TABLE>
<CAPTION>

                         CALCULATION OF REGISTRATION FEE
================================================================================
  Title of            Amount    Proposed maximum   Proposed maximum  Amount of
  securities          to be      offering price        offering     registration
being registered   registered      per unit                price        fee
- --------------------------------------------------------------------------------
<S>                  <C>          <C>              <C>                <C>
Limited Liability
Company Units        100,000*      $500            $50,000,000         $13,900
</TABLE>
================================================================================

*        Includes Limited Liability Company Units that may be offered  upon  the
Managing Member's  exercise  of the  right  to sell up to an  additional  50,000
Limited Liability Company Units.

         The registrant hereby amends this  registration  statement on such date
or dates as may be necessary to delay its  effective  date until the  registrant
shall file a further amendment which specifically  states that this registration
statement shall  thereafter  become effective in accordance with section 8(a) of
the  Securities  Act of 1933 or until the  registration  statement  shall become
effective on such date as the Commission,  acting pursuant to said section 8(a),
may determine.

INFORMATION   CONTAINED  HEREIN  IS  SUBJECT  TO  COMPLETION  OR  AMENDMENT.   A
REGISTRATION  STATEMENT  RELATING  TO THESE  SECURITIES  HAS BEEN FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION.

THESE  SECURITIES MAY NOT BE SOLD NOR MAY OFFERS TO BUY BE ACCEPTED PRIOR TO THE
TIME THE REGISTRATION  STATEMENT  BECOMES  EFFECTIVE.  THIS PROSPECTUS SHALL NOT
CONSTITUTE  AN OFFER TO SELL OR THE  SOLICITATION  OF AN OFFER TO BUY NOR  SHALL
THERE  BE ANY SALE OF  THESE  SECURITIES  IN ANY  STATE  IN  WHICH  SUCH  OFFER,
SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR TO  REGISTRATION  OR  QUALIFICATION
UNDER THE SECURITIES LAWS OF ANY SUCH STATE.


<PAGE>


           PROSPECTUS SUBJECT TO COMPLETION, DATED ____________, 2000
                                   $3,000,000
                          CORNERSTONE REALTY FUND, LLC
                  UNITS OF LIMITED LIABILITY COMPANY INTERESTS
                  MINIMUM OFFERING OF 6,000 UNITS ($3,000,000)
                 MAXIMUM OFFERING OF 50,000 UNITS ($25,000,000)

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

         Cornerstone  Realty Fund, LLC is a California limited liability company
which will invest in  multi-tenant  industrial  business parks catering to small
business tenants.  We will purchase properties on an all cash basis. We will not
use debt financing.  Our managing member is Cornerstone  Industrial  Properties,
LLC, a California limited liability company.

         See "Risk Factors" beginning on page 5 for a discussion of the material
risks of  purchasing  units  including:

        o Our  units  will not be traded on any exchange or NASDAQ.
        o We do not own any  properties and have not specified any properties we
          will  purchase.  If we sell less than all the units, we may lack asset
          diversification.
        o You will rely completely on the managing member in managing the fund.
        o We have authorized the payment of substantial fees to managing  member
          and its affiliates:
                o Property management fee of 6% of rents
                o Property  refurbishment  supervision   fee  of 10% of property
                  improvements
                o Leasing commissions of up to 6% of scheduled rents
                o Sales commissions of up to 6% on properties sold
                o 10% of cash from operations each year until investors  receive
                  an 8% per year return, then 50% of cash from operations
                o After  investors  receive the return of their  investment, 10%
                  of cash from property sales until investors receive an overall
                  8%  per  year  return  taking into account all prior distribu-
                  tions,  and thereafter 50% of cash from property sales

        o {We  are not  charging  a  property acquisition  fee or a fixed  asset
          management  fee.}We  will pay  substantial fees to dealer  manager for
          selling the units:

                o Commissions  of 8% on first  $3,000,000  of  funds raised  and
                   7%  thereafter
                o Marketing  fees of 2.0% of funds raised less $30,000 o Expense
                  allowances  of 1 1/2% of funds raised
        o You   may  be   unable  to  resell  or dispose of units and there  are
          limitations on transfer.


         The dealer manager must sell the minimum  number of securities  offered
(6,000  units) if any are sold.  The dealer  manager is required to use only its
best efforts to sell the maximum number of securities  offered  (50,000  units).
The offering will end on ______,  2002.  Funds  received from  investors will be
placed in escrow at {Southern  California Bank} [US Bank National  Association],
Newport Beach,  California  until the minimum  offering  amount has been raised.
There is a minimum  investment  of $2,500  for 5 units or $1,000 for 2 units for
IRAs and tax-qualified retirement plans.


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
                                 Price to          Selling             Proceeds
                                  Public          Commissions           to Fund
- --------------------------------------------------------------------------------
<S>                          <C>                 <C>                <C>
Per Limited Liability
 Company Unit for the first
 $3,000,000 of Units.......         $500                $40                $460
Per Limited Liability
 Company Unit
 thereafter................         $500                $35                $465
Total Minimum..............   $3,000,000           $240,000          $2,760,000
Total Maximum..............  $25,000,000         $1,780,000         $23,220,000
Total Maximum with Right...  $50,000,000         $3,530,000         $46,470,000
- --------------------------------------------------------------------------------
</TABLE>
        Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of these securities or determined if this
prospectus  is truthful or  complete.  Any  representation  to the contrary is a
criminal offense.

                The date of this prospectus is __________, 2000

         The  information in this prospectus is not complete and may be amended.
We may not sell units until the registration statement filed with the Securities
and Exchange  Commission is effective.  This  prospectus is not an offer to sell
nor a solicitation  of an offer to buy the units in any state where the offer or
sale is not permitted.


<PAGE>

                                TABLE OF CONTENTS


PROSPECTUS SUMMARY............................................................1
RISK FACTORS..................................................................5
  We will not be able to diversify our investments if we raise only
  the minimum offering........................................................5
  The managing member may purchase Units to enable us to reach the minimum....5
  You are relying entirely on the managing member to manage the fund..........5
  There will not be a public market for the units.............................5
  There are limitations on your transfer of units.............................5
  We {are prohibited from forecasting the amount or certainty of the
  fund's results} [may not generate sufficient cash for distributions]........5
  You may have adverse tax consequences if you sell your units................5
  Cornerstone Ventures, Inc. and its officers also have management
  responsibilities to other entities..........................................5
  We are a new fund and we have no operating history for you to
  use in evaluating us........................................................6
  Your investment in the units will not provide you with tax
  shelter for your other income...............................................6
  Plan fiduciaries of ERISA plans investing in units could be
  responsible for fund losses.................................................6
  Year 2000 technology issues could affect our operations.....................6
  We have not identified any properties we plan to purchase...................6
  A delay in our purchase of properties may delay distributions to you........6
  We cannot assure you that desirable income-producing properties
  will be available for us to purchase or that the purchase terms
  will be economically attractive.............................................6
  Multi-tenant industrial properties accommodating small
  business tenants have a substantial on-going risk of tenant
  lease defaults..............................................................6
  Risks we do not control will affect the value of our properties.............7
  We may experience uninsured losses on our properties........................7
  We may be subject to environmental liabilities..............................7
  We will not seek any rulings from the Internal Revenue Service
  regarding any tax issues....................................................7
  If we lose our  "partnership"  status we would be taxed as a
  corporation.................................................................8]
  If we are classified as a  "publicly traded partnership"  we would
  be taxed as a corporation...................................................8
  The IRS may challenge our allocations of income, gain, loss, and deduction..8
  The IRS may disallow deduction of fees and expenses or reallocate basis.....8
  You may be taxed on income which exceeds the cash distributions
  made to you.................................................................8
  You may be subject to alternative minimum tax which could reduce tax
  benefits from your purchase of units........................................8
  Our federal income tax returns may be audited by the IRS....................8
  The state or locality in which you are a resident or in which we
  own properties may impose income tax on us or on your share of our
  taxable income..............................................................8
  Future events may result in federal income tax treatment of us and
  you that is materially and adversely different from the treatment
  we have described in this prospectus........................................9
WHO MAY INVEST................................................................9
ESTIMATED USE OF PROCEEDS....................................................10
[SELECTED FINANCIAL DATA.....................................................12
MANAGEMENT'S DISCUSSION OF FINANCIAL CONDITIONS AND RESULTS OF OPERATION.....13]
MANAGEMENT COMPENSATION...................................................14]{11
OUR MANAGEMENT COMPENSATION DIFFERS SIGNIFICANTLY FROM MANAGEMENT
COMPENSATION IN TYPICAL PUBLIC REAL ESTATE PROGRAMS..........................18}
FIDUCIARY RESPONSIBILITIES OF THE MANAGING MEMBER...........................17]
MANAGEMENT..................................................................18]
   Management Of The Managing Member........................................19]
   Compensation.............................................................19]
   Services Performed by Others.............................................19]
PRIOR PERFORMANCE...........................................................20]
CONFLICTS OF INTEREST.......................................................21


                                      (i)

<PAGE>
INVESTMENT OBJECTIVES AND POLICIES..........................................24]
   General..................................................................24]
   Types of Investments.....................................................24]
   Investment Restrictions..................................................24]
   Borrowing Policies.......................................................25]
   Distributions............................................................25]
   Managing Cash Distributions..............................................25]
   Sale of Fund Properties..................................................25]
   Authority of the Managing Member.........................................26]
BUSINESS....................................................................27]
   General..................................................................27]
   Multi-Tenant Industrial Business Parks...................................27]
   Higher Construction Costs................................................28]
   Acquisition Strategies...................................................28]
   Property Features........................................................29]
   Property Selection.......................................................29]
   The Asset Management Function............................................30]
   Property Management Services.............................................30]
SUMMARY OF THE OPERATING AGREEMENT..........................................32]
   General..................................................................32]
   Capital Contributions and Members........................................32]
   Capital Accounts.........................................................32]
   Control of Our Operations................................................32]
   Compensation of the Managing Member and Affiliates.......................32]
   Allocations and Distributions............................................32]
   Meetings of Members......................................................33]
   Voting...................................................................33]
   The unitholders may, without the concurrence of the managing member......33]
   Payments to Managing Member upon Removal.................................33]
   No Certificates for Units will be Issued.................................33]
   Transfer of Units........................................................33]
   Allocations and Distributions on Transfer of Units.......................34]
   Other Activities.........................................................34]
   Dissolution..............................................................34]
   Repurchase of Units.......................................................34
   Books and Records........................................................34]
   Reports.............................................................{31} [34]
   Power of Attorney........................................................35]
FEDERAL INCOME TAX CONSIDERATIONS...........................................36]
   General..................................................................36]
   Legal Opinion............................................................36]
   Partnership Status....................................................37] {34
   General Classification Rules ..............................................34
   Publicly Traded Partnership Rules ........................................34}
   Taxation of the Unitholders...............................................39]
   Qualified Plan Investors.................................................39]
   Basis of Units............................................................40
   Allocations of Net Income and Net Loss...................................40]
   Allocations to Newly Admitted Unitholders or Transferees of Units........40]
   Basis, At Risk, and Passive Activity Limitations on Deduction of Losses...41]
   Passive Activity Income...................................................41]
   Cash Distributions to Unitholders.........................................42]
   Alternative Minimum Tax...................................................42]
   Syndication and Organizational Expenses...................................42]


                                      (ii)
<PAGE>
   Tax Treatment of Certain Fees............................................42]
   Sale of Units............................................................43]
   Dissolution of the Fund..................................................43]
   Allocation of Fund's Purchase Price in Properties........................43]
   Property Held Primarily For Sale.........................................44]
   Capital Gains and Losses.................................................44]
   Audit of Income Tax Returns..............................................44]
   Election for Basis Adjustments...........................................44]
   Interest on Underpayment of Taxes........................................45]
   Accuracy-Related Penalties............................................45] {42
   Substantial Understatement Penalty ........................................42
   Substantial Valuation Misstatement Penalty ................................42
   Negligence Penalty .......................................................42}
   State and Local Taxes....................................................46]
   Foreign Investors as Unitholders.........................................46]
   Tax Shelter Registration.................................................46]
   Importance of Obtaining Professional Tax Advice..........................47]
ERISA CONSIDERATIONS........................................................48]
   ERISA Fiduciary Duties...................................................48]
   Prohibited Transactions..................................................48]
   Plan Asset Regulations...................................................48]
   Publicly Offered Securities...........................................48] {45
   Registered. .............................................................45
   Widely-Held .............................................................45
   Freely-Transferable .....................................................45}
   Real Estate Operating Company............................................49]
   Non-ERISA Plans..........................................................49]
THE OFFERING................................................................50]
   Offering Amounts and Length of Offering..................................50]
   How the Units are Being Offered..........................................50]
   Compensation to the Dealer Manager for Selling the Units.................50]
   Escrow Conditions........................................................51]
   Interest on Escrowed Funds...............................................51]
   How to Purchase Units....................................................51]
   Determination of Investor Suitability....................................51]
   Volume Discounts.........................................................51]
HOW TO SUBSCRIBE............................................................53]
YOUR REPRESENTATIONS AND WARRANTIES IN THE SUBSCRIPTION AGREEMENT...........54]
SUPPLEMENTAL SALES MATERIAL.................................................54]
LEGAL MATTERS...............................................................54]
EXPERTS.....................................................................55]
AVAILABLE INFORMATION.......................................................55]
ADDITIONAL INFORMATION......................................................55]
INDEX TO FINANCIAL STATEMENTS...............................................56]


PRIOR PERFORMANCE TABLES....................................................57]
   TABLE I   -   EXPERIENCE IN RAISING AND INVESTING FUNDS..................57]
   TABLE II  -  COMPENSATION TO SPONSOR AND AFFILIATES......................57]
   TABLE III - OPERATING RESULTS FROM PRIOR PROGRAMS........................57]
   TABLE IV - RESULTS OF COMPLETE PROGRAMS..................................57]
   TABLE V -  SALE OR DISPOSAL OF PROPERTY..................................57]
   TABLE VI - GENERAL INFORMATION OF PROJECTS...............................58]

EXHIBITS:

         Exhibit "A"     -  Operating Agreement


                                     (iii)
<PAGE>


         Exhibit "B"     -  Opinion of Tax Counsel
         Exhibit {"C"}["C-1"]  -  Subscription Agreement
         [Exhibit "C-2"  -  IRA Application and Subscription Document]




                               PROSPECTUS SUMMARY

This summary  highlights  selected  information  from the prospectus and may not
contain all of the information that is important to you.

The Fund:                 We are a    California limited liability company which
                          will invest in multi-tenant industrial business  parks
                          catering to small business tenants.   We will purchase
                          properties on an all cash basis.  We will not use  any
                          debt financing. We  will  purchase  existing,   leased
                          properties located in major  metropolitan areas in the
                          United States.

Term of Investment:       We expect to own our properties for 5  years, but   we
                          may hold our properties for a longer or shorter period
                          of time.  We are required by  the operating  agreement
                          to sell our properties and dissolve in the year 2010.

Investment Objectives     Our primary investment objectives are to:
And Policies              o  Reduce risk by acquiring  properties on an all cash
                             basis
                          o  Provide periodic cash   distributions from [rental]
                             operations
                          o  Increase  income  by  reducing  operating costs and
                             entering into leases with scheduled rent increases.
                          o  Generate additional income  on  sale  of properties
                             by using asset management  strategies  to  increase
                             property values

Depreciation Method:      We  intend  to   use   the   straight-line   method of
                          depreciation for real property and accelerated methods
                          of depreciation for personal property.


Fund Members:             By   purchasing units, you will become a member of the
                          fund.  You will not participate in management.
                                          ---
Management:               Our    managing   member    is  Cornerstone Industrial
                          Properties,   LLC,  a  California   limited  liability
                          company.  Our managing member  is managed by   Corner-
                          stone Ventures, Inc. Cornerstone  Ventures, Inc. is an
                          experienced real estate operating company specializing
                          in the   acquisition, operation and  repositioning  of
                          multi-tenant   industrial business parks  catering  to
                          small business tenants.

<TABLE>
<CAPTION>
<S>                        <C>                      <C>

                            ------------------       ---------------
                           |Cornerstone       |     |   Manager of
                           |Ventures, Inc.    |     |managing member
                            ------------------       ---------------
                                    |                       |
                            ------------------      ----------------
                            |Managing Member  |     |Manager of fund
                            ------------------      ----------------
                                    |
                            ------------------
                            |    Fund         |
                            ------------------
</TABLE>
                          Our managing member will:

                          o    Identify properties to be acquired
                          o    Create a business plan for  enhancing the  income
                               and values of our properties
                          o    Supervise   property    management,      leasing,
                               refurbishment, and operations of our   properties
                          o    Supervise our operations and our   communications
                               with you.

                                       1
<PAGE>

                          o    Supervise the sale of our properties

                          The historical performance of other programs managed
                          by Cornerstone  Ventures, Inc. and its affiliates   is
                          disclosed in the "Prior Performance" section of   this
                          prospectus beginning at page {17} [19].

                          The  address  and   telephone  number  of the managing
                          member is:

                               4590 MacArthur Boulevard
                               Suite 610
                               Newport Beach, California 92660
                               949/852-1007

Estimated Use of          The  minimum  amount  we  will  raise   is $3,000,000.
Proceeds:                 The maximum amount we  expect to raise is $25,000,000.
                          The managing member has  the right to have  the   fund
                          raise  up  to an additional $25,000,000.  The managing
                          member and its  affiliates  may purchase units in this
                          offering.  These purchases may be made to enable us to
                          reach  the  minimum  raise of $3,000,000.  We will use
                          the  money  raised  in  the  offering  to     purchase
                          properties  and  for  working  capital. The   managing
                          member estimates that we will pay an average purchase
                          price of $5,000,000 for each property we purchase.

Property Descriptions:    We do not presently own any properties.  As   of   the
                          date  of  this  prospectus, we  have  not  chosen  any
                          properties to purchase.  Properties which we  purchase
                          will be described in a supplement to the prospectus.


Compensation to the       We will pay the managing member and the dealer manager
 Managing Member and      significant  compensation for services in the offering
 Dealer/Manager:          of units and the management, leasing and sale of  pro-
                          perties as follows:
                          o Property management fee of 6% of rents
                          o Property    refurbishment  supervision fee of 10% of
                            property improvements
                          o Leasing Commissions of up to 6% of scheduled rents
                          o Sales commissions of up to 6% on properties sold
                          o 10% of  cash   from   operations  each  year   until
                            investors receive an 8% per year return, then 50% of
                            cash from operations
                          o After   investors   receive   the return  of   their
                            investment, 10%[of net proceeds from property sales]
                            until  investors  receive  an  overall  8% per  year
                            return taking into  account all prior distributions,
                            thereafter 50% of {cash} [net proceeds]from property
                            sales



                          The managing member will  not  charge us for property
                          acquisition fees which are typically paid in cash   to
                          the manager at the time a property  is first acquired.
                          The managing  member will not charge us a fixed  asset
                          management  fee   or  fund administration  supervisory
                          fee   which   are   generally  charged  on a quarterly
                          basis   throughout  the  life of  a   fund. In   other
                          programs,  these  fees  are   charged even  when   the
                          program    is   not  profitable.  The managing  member
                          believes   that   allocations   and   distribution and
                          managing  member  compensation  have  been  structured
                          to align the interests of  the  managing  member  with

                                       2
<PAGE>
your interests.


We will also  pay  fees  to  the  dealer manager   for
                          selling the offering:
                          o Commissions of 8% of the  first $3,000,000 [of]funds
                            raised and 7% thereafter
                          o Marketing  fees  of 2% of funds raised less $30,000
                          o Expense allowances of 1 1/2% of  funds raised


Operating Agreement:      The operating agreement governs the manner in which we
                          operate.   The  operating  agreement  is   included as
                          Exhibit "A" to this prospectus.


Distributions:
- --------------------------------------------------------------------------------
                                           Distributions to Unitholders
- --------------------------------------------------------------------------------
Net cash flow             Unitholders will  receive 90% of  net  cash flow  from
from operations           operations each yearuntil unitholders  have   received
                          distributions equal to an 8% per  annum return for the
                          year, and  early  investors  have  received  the early
                          investors' 12%  incentive   return,   and   thereafter
                          {unitholderswill}[unitholders will] receive 50% of net
                          cash flow from operations


Net proceeds from         Unitholders   will   receive 100% of net proceeds from
property sales            property   sales  until   unitholders   have  received
                          distributions equal to their original investment, then
                          unitholders will  receive 90% of  net  proceeds   from
                          property sales until unitholders have received  an  8%
                          per annum return    since the date of their investment
                          and early investors have received the early investors'
                          12% incentive return taking  into  account all   prior
                          distributions, and thereafter unitholders will receive
                          50% of net proceeds from property sales
- -------------------------- -----------------------------------------------------


Early investors 12%       Unitholders who purchase the first 6,000 units we sell
incentive return:         will receive the early investors' 12% incentive return
                          for a period of 12 months from the   date the purchase
                          price  for  those  units  is deposited in escrow.  The
                          early  investors' 12% incentive  return is equal to  a
                          12% annual, non-cumulative  simple return.  This   12%
                          incentive return is being made to the early  investors
                          instead  of  the  regular 8%  return.  [We  anticipate
                          making  distributions to pay the early investors'  12%
                          incentive  return  no  later  than 12 months after the
                          closing of the minimum offering.]

                          We will determine which investors  purchased the first
                          6,000 units based on the date  their  investment funds
                          are  deposited  in  escrow.  In the event  the  escrow
                          agent  receives  investment  funds  which exceed 6,000
                          units, investors  depositing funds on the day on which
                          we  sell  the first 6,000  units will be  chosen to be
                          included as early investors based first on the  amount
                          of their investment   with  larger  investments  being
                          given first priority and thereafter by random drawing.

                          Once   the  first    6,000   units  are  sold, we will
                          supplement    this  prospectus  to  advise   potential
                          investors that the early investors' 12% incentive
                          return is not available for units subsequently sold.



                                       3
<PAGE>
Amount and timing of      The amount and timing of distributions  we  make  will
distributions:            vary.  While we areselling units in this offering,  we
                          expect distributions to be erratic or non-existent due
                          to lack of completing a property  acquisition,  higher
                          uncertainty of cash flow  from rental  operations  and
                          our   higher  administrative  costs  relative  to  the
                          revenues we are   generating  from  rental operations.
                          The amount of distributions will  also  depend on  the
                          overall size of our fund.  If we sell less than all of
                          the units we are   offering, our fixed operating costs
                          will be higher  per  unit and will   reduce the amount
                          available for distributions per unit.

                          We anticipate that we will make our first distribution
                          of   net   cash  flow from operations no later than 12
                          months after the closing of the minimum offering.

Allocations:              The allocation provisions of  the operating  agreement
                          are designed to allocate net income  and  net loss  to
                          the managing member and the   unitholders in a similar
                          manner  as    cash   distributions    are   made.  The
                          allocations    include  balancing   or    "chargeback"
                          provisions   to   even   out   net income and net loss
                          allocations from year to year.


- -------------------------------------------------------------------------------
              Allocation of Net Income and Net Loss to Unitholders{
                                                           }
- --------------------------------------------------------------------------------
  Net Income              Net income is allocated (1) in an amount equal to  the
                          prior allocation of net loss to unitholders; (2) in an
                          amount equal to prior cash distributions to  unithold-
                          ers;  and  then  (3)  50%  to unitholders{  }
  ---------------------------------------- -------------------------------------
  Net Loss                Net loss is allocated (1) in an amount  equal  to  the
                          prior allocation of    net income; and then (2) 90% to
                          unitholders
  ---------------------------------------- -------------------------------------


The Offering:             We are offering a minimum of 6,000 units and a maximum
                          of  50,000  units  at  $500  per  unit.  We will raise
                          between  $3,000,000 and $25,000,000.  The   managing
                          member may increase the maximum amount we  will  raise
                          to up to $50,000,000.  The offering will end on _____,
                          2002.  If  we  do  not  raise $3,000,000  on or before
                          _______,  2001, subscription proceeds plus interest as
                          earned will be returned to subscribers within 10  days
                          thereafter.


Who May Invest:           You must meet one of two financial tests to invest  in
                          the units.  You must either

                          o have  a  net worth of at  least  $225,000  excluding
                            your home, home furnishings and automobiles or
                                                                        --
                          o have a net worth of at least $70,000 excluding  your
                            home, home  furnishings  and  automobiles  and  have
                                                                       ---
                            gross income in excess of $50,000 per year.

                          You  should  purchase  the units only as  a  long-term
                          investment.  You should not invest money which you may
                          need to use for emergencies.  You  may not  be able to
                          sell your units in the event of a financial  emergency
                          because there will not be a public trading market  for
                          units.

Risk Factors:             Before  purchasing  units, you should carefully review
                          the "Risk Factors" section  of  the  prospectus  which
                          follows this summary.



                                       4
<PAGE>

                                  RISK FACTORS

         You should carefully  consider the following risk factors and the other
information in this prospectus before purchasing units.

         We will not be able to diversify our  investments  if we raise only the
minimum offering.  Our ability to reduce risk by purchasing  multiple properties
in different  geographic  areas will be limited by the amount of funds we raise.
We will consider the purchase of  properties  with prices  ranging  between $2.5
million and $15 million.  We may not sell all of the units we are  offering.  If
only $3,000,000 is raised, we will be able to acquire only one property.

         The  managing  member  may  purchase  Units to  enable  us to reach the
minimum.  The managing  member may purchase up to $450,000 of units to enable us
to reach the minimum offering of $3,000,000.

         You are relying entirely on the managing member to manage the fund. You
will have no right or power to take part in the  management of the fund,  except
through the exercise of your limited  voting  rights  described in the operating
agreement.  You should not  purchase  units  unless you are willing to trust the
managing member to manage the fund.

         There will not be a public market for the units. You may not be able to
sell your units  promptly  or at the price you want.  You may not be able to use
your units as collateral  for a loan.  You may not be able to sell your units in
the  event  of a  financial  emergency.  You  should  purchase  units  only as a
long-term investment.

         There are limitations on your transfer of units.  Transfer of the units
is restricted by the operating agreement. You may not:

        o  Transfer  units  to   persons  who    do  not  meet  the  suitability
           requirements is described under "Who May Invest"  at  page 9 of  this
           prospectus
        o  Transfer partial units
        o  Transfer  less  than the  minimum  investment  of 5 units or 2  units
           for tax qualified  retirement plans
        o  Retain less than the minimum investment of 5 units or 2 units for tax
           qualified retirement plan following a transfer


         We {are  prohibited  from  forecasting  the amount or  certainty of the
fund's  results.  The use of  forecasts  in this  offering  is  prohibited.  Any
representations to the contrary and any predictions,  written or oral, as to the
amount or  certainty  of any present or future cash  benefit or tax  consequence
which  may  flow  from an  investment  in the  fund is not  permitted}  [may not
generate  sufficient  cash for  distributions.  If the rental  revenues from the
properties we acquire do not exceed our operating expenses,  we will not be able
to make cash distributions until such time as we sell a property].

         You may have adverse tax consequences if you sell your units[.  If your
original basis in your units is reduced by losses,  the sale of your units would
force you to  recapture  the prior losses even if the sale price was the same as
the amount you originally invested.]


         Cornerstone  Ventures,  Inc.  and its  officers  also  have  management
responsibilities  to  other  entities.   Cornerstone  Ventures,  Inc.  may  have
conflicts  of  interests  in  allocated  management  time  between  us and other
entities.  These  other  entities  purchase,  operate  and sell the same type of
properties which we will be purchasing. Our managing member which is operated by
Cornerstone  Ventures,  Inc. may have conflicts of interest in determining which
entity  will  acquire a  particular  property.  A  conflict  could also arise in
deciding  whether or not to sell a property  since the  interest of the managing
member  and your  interests  may differ as a result of their  financial  and tax
position and the  compensation to which our managing member or affiliates may be
entitled to receive upon the sale of a property.

                                       5
<PAGE>


         We are a new fund and we have no  operating  history  for you to use in
evaluating  us.  [Investing  in a fund  which  does not  have a prior  operating
history may pose a higher risk.]


         Your  investment in the units will not provide you with tax shelter for
                                            ----
your other income.  We expect that any tax  deductions you are allocated from us
will not be sufficient to shelter all of the income you are allocated by us.

         Plan fiduciaries of ERISA plans investing in units could be responsible
for fund losses.  If our assets are "plan assets" under ERISA (1) the exemptions
from the "prohibited  transaction"  rules under ERISA might not be available for
our  transactions,  and (2) the  prudence  standards  of  ERISA  would  apply to
investments  made by us. We  believe  that our  assets  will not be ERISA  "plan
assets"  of  any  qualified  pension,  profit-sharing  and  stock  bonus  plans,
including  Keogh plans and IRAs that invest in the units. We have not obtained a
legal opinion on this issue. ERISA makes plan fiduciaries personally responsible
for any losses  resulting to any such plan from any breach of fiduciary duty and
the IRS imposes nondeductible excise taxes on prohibited transactions.

         Year 2000 technology issues could affect our operations.  Many computer
systems record years in a two-digit  format.  These systems may recognize a date
using  "00" as the year 1900  rather  than the year  2000.  This  could  lead to
disruptions  of operations.  We have confirmed that all of our computer  systems
will be able to function without  disruption due to Year 2000 issues.  We cannot
predict the extent to which the Year 2000 issues will affect the  operations  of
the properties we acquire or the companies  with whom we do business,  including
providers of financial  reporting,  investor relations and management  services,
sellers and purchasers of properties and tenants.  Disruptions in the systems of
others could have a material adverse effect on our business financial  condition
and  results  of  operations.  The  worst  case  scenario  would  be that (1) we
experience limited operational  problems with the properties we acquire,  (2) we
receive  inaccurate  financial  reports from others,  and (3) that we experience
delays in receipt of money due to us. Few computer-based systems are used in the
operation of multi-tenant  industrial real properties other than fire monitoring
systems  which  automatically  notify  the fire  department.  A failure of these
systems can be temporarily  addressed by providing  on-site after hours security
personnel.  Because  we are  buying  the  properties  for all  cash,  inaccurate
financial  reports or delay in receipt of funds due to us over a short period of
time is not expected to require extensive contingency plans.

         We have not identified any properties we plan to purchase.  Our ability
to achieve  our  investment  objectives  and to make cash  distributions  to you
depends upon the properties we purchase.  You will not have a chance to evaluate
the  purchase  terms or  financial  data  concerning  the  properties  before we
purchase them.

         A delay in our purchase of properties may delay  distributions  to you.
Our  ability  to  accomplish  our  investment   objectives  and  the  timing  of
distributions  of cash to you will  depend  upon the  success  and timing of our
purchase  of  properties.  There may be a  substantial  period of time before we
purchase a property, which would delay our making distributions to you.

         We cannot assure you that desirable income-producing properties will be
available  for us to purchase or that the  purchase  terms will be  economically
attractive.  We  cannot  assure  you that we will be  successful  in  purchasing
properties on financially  attractive terms or that, if we purchase  properties,
the  properties  we purchase  will be desirable  properties  or will increase in
value.

         Multi-tenant industrial properties accommodating small business tenants
have a substantial on-going risk of tenant lease defaults.  If a tenant defaults
on a lease,  we will  generally  lose rental income and have to pay legal costs,
repair  costs and  re-leasing  commissions.  We may be unable  to  re-lease  the
property for as much rent as we  previously  received.  We may incur  additional
expenditures in re-leasing the property. We could experience delays in enforcing
our rights and collecting rents due from a defaulting tenant.



                                       6
<PAGE>


         Risks we do not control  will affect the value of our  properties.  The
values of the properties we purchase will be affected by:

        o  changes in the general economic climate
        o  oversupply  of space  or  reduced  demand  for real  estate  in local
           area
        o  competition from other available space
        o  governmental  regulations
        o  changes in zoning or tax laws
        o  interest  rate  levels
        o  availability  of  financing
        o  potential liability under environmental laws

         These  factors  may  cause  our  rental  income  and the  value  of our
properties to decrease and may make it difficult for us to sell properties.

         We may  experience  uninsured  losses on our  properties.  We intend to
obtain commercial  general liability  insurance and property damage insurance on
our properties.  We believe this insurance will be adequate to cover most risks.
We may not obtain  earthquake  insurance  on our  properties  due to the lack of
available and affordable earthquake insurance. If one of our properties sustains
damage as a result of an earthquake,  we may incur  substantial  losses and lose
our investment in the property.  If we, as a property owner, incur any liability
which is not fully  covered by  insurance,  we would be liable for such amounts,
and the return you receive on your investment could be reduced.

         We may be subject to environmental liabilities. An owner or operator of
real estate may be required by various federal and state  environmental laws and
regulations to investigate and clean up hazardous or toxic substances,  asbestos
containing  materials,  or  petroleum  product  releases  at the  property.  The
presence of contamination or the failure to remedy  contamination will adversely
affect the owner's  ability to sell or lease real estate.  The owner or operator
of a site may be liable to third parties for damages and injuries resulting from
environmental contamination.

         We will obtain  satisfactory Phase I environmental  assessments on each
property we purchase.  A Phase I assessment is an  inspection  and review of the
property,  its  existing and prior uses,  aerial maps and records of  government
agencies  for  the  purpose  of  determining  the  likelihood  of  environmental
contamination.  A Phase I assessment includes only non-invasive  testing.  Where
indicated,  we may also obtain a Phase II assessment of the property. A Phase II
assessment  involves  further  exploration  and may include soils testing,  lead
paint testing or asbestos  testing.  The managing  member may  determine  that a
Phase  I or  Phase  II  environmental  assessment  is  satisfactory  even  if an
environmental  problem  exists and has not been resolved at the time we purchase
the  property.  This could happen if the seller has agreed in writing to pay for
any costs we incur or if the  managing  member  determines  that the  problem is
minor or can be easily  remediated  by us at a reasonable  cost.  It is possible
that a seller  will not be able to pay the  costs we incur or that the  managing
member may underestimate  the cost of remediation.  It is also possible that all
environmental liabilities will not be identified or that a prior owner, operator
or current occupant has created an environmental  condition which we do not know
about.  We are unable to assure you that future laws,  ordinances or regulations
will not  impose  material  environmental  liability  on us or that the  current
environmental  condition of our properties  will not be affected by our tenants,
or by the condition of land or operations in the vicinity of our properties such
as the presence of underground storage tanks or groundwater contamination.

         We will  not  seek  any  rulings  from  the  Internal  Revenue  Service
regarding any tax issues.  We are relying on opinions of our legal counsel.  The
opinions are based upon representations and assumptions and conditioned upon the
existence  of  specified  facts.  The opinions are not binding on the IRS or the
courts. For a more complete  discussion of the tax risks and tax consequences of
an investment in units, see "Federal Income Tax Considerations."

                                       7
<PAGE>


         If we lose our "partnership" status we would be taxed as a corporation.
Our  legal  counsel  has  given  the  opinion  included  as  Exhibit  "B" to the
prospectus  that we will be treated as a  "partnership"  for federal  income tax
purposes  and  that  we will  not be  treated  as an  association  taxable  as a
corporation,  subject to the publicly-traded  partnership rules discussed below.
If we were to be  reclassified  as an association  taxable as a corporation,  we
would be taxed on our net  income at rates of up to 35% for  federal  income tax
purposes.  All items of our income, gain, loss,  deduction,  and credit would be
reflected  only on our tax returns and would not be passed through to you. If we
were treated as a corporation,  distributions to you would be ordinary  dividend
income to the  extent of our  earnings  and  profits,  and the  payment  of such
dividends would not be deductible by us.

         If we are  classified as a "publicly  traded  partnership"  we would be
taxed as a corporation.  The application of "publicly traded  partnership" rules
to us will be based upon future  facts.  The IRS may  determine  that we will be
treated as a  "publicly-traded  partnership" if our units are publicly traded or
frequently  transferred.  We have included provisions in the operating agreement
designed  to  avoid  this  result.  Our  classification  as  a  "publicly-traded
partnership"  could result in our being taxed as a  corporation.  Our net income
could be treated as portfolio income rather than passive income.

         The IRS may  challenge  our  allocations  of income,  gain,  loss,  and
deduction.  The operating agreement provides for the allocation of income, gain,
loss and  deduction  among  the  unitholders.  The rules  regarding  partnership
allocations  are  complex.  It is  possible  that  the  IRS  could  successfully
challenge the  allocations in the operating  agreement and  reallocate  items of
income,  gain, loss or deduction in a manner which reduces benefits or increases
income allocable to you.

         The IRS may  disallow  deduction  of fees and  expenses  or  reallocate
basis.  The IRS may  challenge or disallow our deduction of some or all fees and
expenses.  The IRS could seek to reallocate our basis in properties  among land,
improvements and personal  property.  This could result in reduced tax losses or
increased income without a corresponding increase in net cash flow to you.

         You may be taxed on income which exceeds the cash distributions made to
you. In any year in which we report  income or gain in excess of  expenses,  you
will be required to report your share of such net income on your personal income
tax returns even though you may have received total cash distributions which are
less than the amount of net income you must report.

         You may be subject to  alternative  minimum tax which could  reduce tax
benefits from your purchase of units. The effect of the alternative  minimum tax
upon you depends on your  particular  overall tax and financial  situation.  You
should consult with your tax advisor regarding the possible  application of this
tax.

         Our federal  income tax  returns may be audited by the IRS.  This could
result in an audit by the IRS of your federal  income tax  returns.  An audit of
your  returns  could  result in  adjustments  to items on your  returns that are
related or unrelated to us. There are special procedures pertaining to audits of
partnership  tax returns  which may reduce the control that you would  otherwise
have over proceedings concerning any proposed adjustment of our tax items by the
IRS. If the IRS determines that you have underpaid tax, you would be required to
pay the amount of the underpayment  plus interest on the  underpayment.  You may
also be liable  for  penalties  from the date the tax  originally  was due.  See
"Federal Income Tax  Considerations - Audit of Income Tax Returns, - Interest on
Underpayment of Taxes, and - Accuracy-Related Penalties."

         The state or  locality  in which you are a resident  or in which we own
properties  may impose income tax on us or on your share of our taxable  income.
Many states have  implemented or are  implementing  programs to require entities
taxed as partnerships to withhold and pay state income taxes owed by nonresident
partners  on  income-producing  properties  located in their  states.  We may be
required to withhold state taxes from cash  distributions  otherwise  payable to
you. These  collection and filing  requirements at the state or local level, and
the  possible  imposition  of state or local  taxes on the fund,  may  result in
increases in our  administrative  expenses which would reduce cash available for
distribution to you. Your tax return filing obligations and expenses may also be
increased  as a result  of  expanded  state  and local  filing  obligations.  We



                                       8
<PAGE>

encourage  you to consult with your own tax advisor on the impact of  applicable
state and local taxes and state tax withholding requirements.

         Future events may result in federal  income tax treatment of us and you
that is materially and adversely  different from the treatment we have described
in this prospectus.  The discussion in this prospectus of the federal income tax
aspects  of the  offering  is based on  current  law,  including  the code,  the
treasury  regulations,  administrative  interpretations,  and  court  decisions.
Changes  could affect  taxable years  arising  before and after such events.  We
cannot assure you that future  legislation  and  administrative  interpretations
will not be applied retroactively.

                                 WHO MAY INVEST

         This  offering is directed only to persons of legal age in the state of
his or her residence who have  substantial  net worth or  substantial  recurring
income or both. Units will be sold only to persons  representing  that they have
either

     (1) a net  worth  of at  least  $225,000  exclusive  of  their  home,  home
furnishings --------- and personal automobiles, or --

     (2) a  net  worth  of at  least  $70,000  exclusive  of  their  home,  home
furnishings  and  personal  automobiles,  and annual  gross  income in excess of
$50,000.

         The  suitability   standards   referred  to  above  represent   minimum
suitability  requirements for prospective  investors and do not necessarily mean
that the units are a suitable investment for such investors.

         An  investment  in the  units  may  also  be  suitable  for  tax-exempt
entities,  including tax qualified  retirement  plans  including  IRAs and Keogh
plans.  See "Federal Income Tax  Considerations  - Qualified Plan Investors" and
"ERISA Considerations."

         In the case of the purchase of units by fiduciary accounts,  one of the
foregoing conditions must be met by the fiduciary or by the fiduciary account or
by the donor who directly or  indirectly  supplies the funds for the purchase of
the units. In the case of gifts to minors, one of the foregoing  conditions must
be met  either by the  custodian  or by the person who  directly  or  indirectly
supplies the funds for such purchase.

     We anticipate that comparable  suitability  standards will be imposed by us
in connection with any resale of units. See "Summary of the Operating Agreement"
and "Federal Income Tax Considerations"










                                       9
<PAGE>


                            ESTIMATED USE OF PROCEEDS

         The  following  table tells you about how we expect to use the funds we
raise, assuming we sell the minimum and maximum number of units we are offering.
The managing  member and its  affiliates  may purchase  units in this  offering.
These purchases may be made to enable us to reach the minimum offering amount of
$3,000,000.  Many of the  numbers in the table are  estimates  because we cannot
determine all expenses precisely at this time.
<TABLE>
<CAPTION>

                                    Minimum offering            Maximum offering
                                      6,000 units                 50,000 units
                                 --------------------------  -------------------
                                   Dollar    Percent of       Dollar  Percent of
                                   amount    gross offering   amount      gross
                                   raised    proceeds         raised    offering
                                                                        proceeds
                                 --------------- ----------  ------------------
<S>                              <C>         <C>             <C>         <C>

Gross offering proceeds          $3,000,000     100.0%       $25,000,000  100.0%
Offering expenses:
      Selling commissions           240,000       8.0%         1,780,000    7.1%

      Marketing support fee          30,000       1.0%           470,000    1.9%

      Expenses reimbursed to
       dealer manager                30,000       1.0%           470,000    1.9%

      Due diligence expense
       allowance fee                 15,000       0.5%           125,000    0.5%

      Other organization and
        offering expenses           120,000       4.0%                      4.0%
                                 -----------    ------       -----------  ------
Amount available for investment  $2,565,000      85.5%       $21,375,000   85.5%
                                 ===========    ======       ===========  ======

Prepaid terms and fees related    Not determinable at this time.
        to purchase of property
  Cash purchase price             Not determinable at this time.

 Real estate or other
    commissions,  finder's
    fees,  selection fees or
    non-recurring  manage-
    ment fees, payable to the
    managing member                   0           0%                   0     0%

         Reserves                    60,000       2%             400,000     2%
                                 ----------    -------       -----------   -----
 Proceeds invested  including
    reserves for operating and
    capitalized tenant
    improvements and leasing
    concessions                  $2,565,000      85.5%       $17,100,000   85.5%

 Public offering expenses           435,000      14.5%         3,625,000   14.5%
                                 ----------    -------       -----------   -----
 Total application of proceeds   $3,000,000     100.0%       $25,000,000  100.0%
                                 ==========    =======       ============ ======
</TABLE>



                                       10
<PAGE>




         [Public offering  expenses which are also referred to as organizational
and offering  expenses are those expenses  incurred by the fund in preparing the
fund for  registration  and offering the fund units including sales  commissions
and other amounts paid to  broker-dealers in connection with sale of the units.]
We will not pay organizational and offering expenses in excess of 14.5% of gross
offering proceeds.























                                       11
<PAGE>


                            [SELECTED FINANCIAL DATA

         The following  selected  financial  data are derived from the financial
statements  of  Cornerstone  Realty  Fund,  LLC.  The  data  should  be  read in
conjunction  with the financial  statements,  related notes, and other financial
information  included  herein and the  "Management's  Discussion and Analysis of
Financial Condition and Results of Operations" which follows.

                          Statement of Operations Data
                          ----------------------------
<TABLE>
<CAPTION>

                                                                Period from
                                                             October 28, 1998
                                             Year Ended       (Inception) to
                                          December 31, 1999  December 31, 1998
                                          -----------------  ------------------
<S>                                       <C>                <C>
         Revenues                         $        -0-       $            -0-

         Net loss                            (166,176)                 (62,594)

         Net loss per unit                         N/A                    N/A

         Cash distributions per unit               N/A                    N/A


                               Balance Sheet Data
                               ------------------

                                                   As of December 31
                                               1999                1998
                                               ----                ----

         Total Assets                     $   180,453        $          74,278

         Total liabilities (all current)      407,223                  134,872
</TABLE>







                                       12
<PAGE>


                      MANAGEMENT'S DISCUSSION OF FINANCIAL
                      CONDITIONS AND RESULTS OF OPERATIONS

Liquidity

         The fund is in the  organizational  stage.  The  fund's  organizational
activities have been financed to date through advances from the managing member.
The fund will continue to incur  organizational  and offering  expenses until it
has completed the  registration  of its units with the  Securities  and Exchange
Commission  and state  securities  commissions  and  completed  the sale of such
units.  The  fund  is  dependent  on  the  managing  member  providing   capital
contributions  and  advances  in order  for it to meet its  obligations  as they
become  due.  Provided  the fund is able to sell the  minimum  offering of 6,000
units, the fund will use the gross offering  proceeds  received from the sale of
units to pay offering  and other  organizational  expenses and to reimburse  the
managing member for amounts advanced for  organizational and other expenses only
in the amounts and  percentages  set forth in the  "Estimated  Use of  Proceeds"
section at page 10 of this prospectus.  The fund will not reimburse the managing
member for any amounts  advanced for  organizational  expenses  which exceed the
amounts and percentages set forth in the "Estimated Use of Proceeds" section.

Capital Resources

         The fund intends to use the net proceeds  from the sale of its units to
acquire  multi-tenant   industrial   properties  and  for  capital  improvement,
operating and other reserves.  The fund has not identified any properties  which
it  may  purchase  and  has  not  made  any  material   commitment  for  capital
expenditures.

Results of Operations

         The fund is in the  organizational  stage and the fund has generated no
revenues.  The fund's  expenses,  including  interest  on  advances,  aggregated
$61,594 for the period from  October 28, 1998  (inception)  to December 31, 1998
and aggregated $166,176 for the year ended December 31, 1999. Organizational and
other start-up expenses and associated losses are expected to continue until the
organization of the fund is completed.]









                                       13
<PAGE>


                             MANAGEMENT COMPENSATION

         Our  management  compensation  differs  significantly  from  management
compensation in typical public real estate programs.  The managing member is not
charging a property  acquisition fee or a fixed asset management fee. Instead of
these fixed fees,  we have  allocated a greater  share of net proceeds  from the
sale and operating cash flow of properties to the managing member.  Our managing
member's  compensation  is  dependent  to a larger  degree on the success of the
fund. We believe that your  financial  interests and the financial  interests of
our managing  member are more closely  aligned than in other similar real estate
programs.

         The following table  summarizes the  compensation,  reimbursements  and
distributions which we will pay directly or indirectly to the managing member or
its affiliates.  The actual amounts  received will depend on the number of units
sold and the values of our properties.  The table does not include distributions
to the managing  member or its affiliates  based on their purchase and ownership
of units.  Where there are maximum amounts or ceilings on the compensation which
the managing  member or its affiliates may receive for services  rendered to us,
the managing  member and its affiliates may not charge us more by  reclassifying
their services under a different  compensation or fee category. The compensation
arrangements  between  us,  the  managing  member  and its  affiliates  were not
                                                                             ---
determined by arm's-length negotiations. See "Conflicts of Interest."

  <TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
 Type of Compensation
            and                Method of Compensation           Estimated Amount
         Recipient
- --------------------------------------------------------------------------------
                                ORGANIZATION AND
                                 OFFERING STAGE
- --------------------------------------------------------------------------------
<S>                       <C>                            <C>
Selling Comissions        Up to 8% of offering proceeds  $240,000 if 6,000 units
payable to the dealer     on the first $3,000,000        sold; $1,780,000 if
manager and partici-      raised and 7% of offering      50,000 units are sold
pating brokers            proceeds thereafter.
- --------------------------------------------------------------------------------
Marketing support fee     Up to 2.0% of offering         $30,000 if 6,000 units
payable to the dealer     less $30,000                   sold; $470,000 if
manager and participa-                                   50,000 units are sold
ting brokers
- --------------------------------------------------------------------------------
Reimbursement of non-       Up to 1% of offering         $30,000 if 6,000 units
accountable expenses        proceeds                     are sold; $250,000 if
payable to the dealer                                    50,000 units are sold
manager and participa-
ting brokers
- --------------------------------------------------------------------------------
Due diligence expense        Up to 0.5% of offering      $15,000 if 6,000 units
allowance fee payable to     proceeds                    are sold; $125,000 if
the dealer manager and                                   50,000 units are sold
participating brokers
- --------------------------------------------------------------------------------
Reimbursement to managing    Reimbursement of actual     Estimated at $120,000
member and its affiliates    expenses and costs          if 6,000 units are sold
for organizational and                                   or $1,000,000 if 50,000
offering expenses                                        units are sold but not
                                                         determinable at this
                                                         time
- --------------------------------------------------------------------------------
                               ACQUISITION STAGE
- --------------------------------------------------------------------------------
Acquisition fees payable
to the managing member and
its affiliates                  NONE                            NONE
- --------------------------------------------------------------------------------
</TABLE>


                                       14
<PAGE>
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
 Type of Compensation         Method of Compensation        Estimated Amount
    and Recipient
- --------------------------------------------------------------------------------
<S>                       <C>                            <C>
Reimbursement to the        Reimbursement of actual       Not determinable
managing  member and its     expenses and costs.             at this time.
affiliates for acquisition
expenses incurred in the
acquisition of properties
including non-refundable
option payments on pro-
perty not acquired,
surveys, appraisals, title
insurance and escrow fees,
legal and accounting fees
and expenses, architect-
ural and engineering
reports, environmental and
asbestos  audits, travel
and communication
expenses and other related
expenses
- --------------------------------------------------------------------------------
                                Operational Stage
- --------------------------------------------------------------------------------
Fund administration
supervisory fee payable
to the managing member                  None                    None
- --------------------------------------------------------------------------------
Fixed asset management
fee payable to the
managing member                         None                    None
- --------------------------------------------------------------------------------
Property management fees  Property management fees equal  Not determinable
payable to the managing   to 6% of the gross rental         at this time
member and/or its         income generated by each
affiliates some or all    property will be paid monthly
of which may be paid to
third parties
- --------------------------------------------------------------------------------
Property refurbishment    Property refurbishment          Not determinable
supervision fee payable   supervision fee equal to 10%     at this time
to the managing member    of the cost of tenant improve-
and/or its affiliates     ments or capital improvements
some or all of which may  made to our properties
be paid to unaffiliated
third parties
- --------------------------------------------------------------------------------
Leasing commissions       Leasing commissions paid upon   Not determinable
payable to the managing   execution of each lease equal     at this time.
member and/or its         to 6% of rent scheduled to be
affiliates some or all    paid during the first and
of which may  be paid to  second year of the lease, 5%
unaffiliated third        during the third and fourth
parties                   years and 4% during the fifth
                          and later years.
</TABLE>

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

                                       15
<PAGE>
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
  Type of Compensation         Method of Compensation        Estimated Amount
    and Recipient
- --------------------------------------------------------------------------------
<S>                       <C>                            <C>
Incentive share of net    10% of net cash flow from        Not determinable
cash flow from operations operations each year until         at this time.
payable to the managing   unitholders have received
member.                   distributions equal to an 8%
                          per annum, simple return for
                          the year or the early investors
                          12% incentive return, then 50%
                          of net cash flow from
                          operations.
- --------------------------------------------------------------------------------
Reimbursement of actual   Reimbursement of actual          Not determinable
costs of goods, materials expenses and costs                 at this time
and other services
supplied to the fund by
the managing member
- --------------------------------------------------------------------------------
                                LIQUIDATION STAGE
- --------------------------------------------------------------------------------
Incentive share of net    After the unitholders have       Not determinable
sales proceeds payable    received an amount equal to        at this time.
tothe managing member.    their aggregate capital
                          contributions, 10% of proceeds
                          from property sales until the
                          unitholders have received an
                          amount equal to an aggregate 8%
                          per annum, cumulative, non-
                          compounded return taking into
                          account all prior distributions
                          and thereafter 50% of proceeds
                          from property sales.
- --------------------------------------------------------------------------------
</TABLE>





                                       16
<PAGE>




                FIDUCIARY RESPONSIBILITIES OF THE MANAGING MEMBER

         The managing member is accountable to us as a fiduciary.  This requires
the  managing  member to  exercise  good faith and  integrity  in  handling  our
affairs.  The managing member has fiduciary  responsibility  for the safekeeping
and use of our money and  properties.  The managing member may not use or permit
anyone else to use our assets except for our exclusive benefit.

         The operating  agreement  requires us to indemnify the managing  member
and its affiliates from any damage,  liability,  legal fees and expenses arising
from  participation in our operations.  We will only indemnify  persons who have
acted in good faith and in a manner reasonably believed to be in, or not opposed
to,  our best  interests.  We will not  indemnify  persons  for acts which are a
breach of  fiduciary  duty,  fraud,  gross  negligence  or  willful  misconduct.
Indemnity  payments  will be made only from our assets.  You are not required to
make payments from your separate assets.

         The operating agreement provides that the managing member is not liable
to us or you for errors in judgment or other acts or  omissions  which are not a
breach of fiduciary duty, fraud,  willful  misconduct or gross  negligence.  The
operating  agreement  may  limit  your  rights to bring an  action  against  the
managing member for simple negligence.  Further, if we are required to indemnify
the managing member, any damages would be paid by us and adequate legal remedies
may not be  available  to you or  affordable  in the event the  managing  member
breaches its fiduciary  obligations  to us or you. The damage from the breach of
fiduciary duty could exceed the available assets of the managing member. You may
not be able to  afford  the  legal  fees and costs of  bringing  a legal  action
against the managing member.

         The managing member will not be indemnified against liabilities arising
under the  Securities Act of 1933,  unless it succeeds in defending  against the
claims or the  indemnification  is  approved  by the  court.  The court  will be
advised   that  the   Securities   and   Exchange   Commission   believes   that
indemnification  for violations of securities law violates the Securities Act of
1933. In the opinion of the Securities and Exchange Commission,  indemnification
for  liabilities  arising  under the  Securities  Act of 1933 is against  public
policy and therefore unenforceable.





                                       17
<PAGE>


                                   MANAGEMENT

         Cornerstone  Industrial   Properties,   LLC  is  a  California  limited
liability  company  which was  organized  solely  for the  purpose  of being our
managing  member.  The manager of the managing  member is Cornerstone  Ventures,
Inc. Cornerstone  Ventures,  Inc. is the owner of {50%} [45%] of the {ownership}
[equity  profits]  interests in our Managing Member [and has sole voting control
with  respect  to  operations  of the  fund].  Terry  G.  Roussel  is  the  sole
shareholder of Cornerstone Ventures, Inc.

         Terry  G.  Roussel,  age 46,  is one of the  founding  shareholders  of
the Cornerstone-related entities which commenced operations in 1989. Mr. Rousse
is  President  {and}[,]  Chief  Executive  Officer  [and  sole  shareholder]  of
Cornerstone  Ventures,  Inc., the operating  member of the Managing  Member.  In
1993,  Cornerstone  related  entities  were  formed  for the  purpose  of  joint
venturing in the acquisition and  repositioning of multi-tenant  industrial real
estate with Koll Capital Markets Group,  Inc., a wholly owned subsidiary of Koll
Management  Services,  Inc. At the time of the joint  venture  with  Cornerstone
Ventures,  Inc., Koll Management Services,  Inc. was one of the largest managers
and operators of commercial  real estate in the United  States.  In August 1997,
Koll Capital Markets Group, Inc. was acquired by CB Richard Ellis (NYSE: {CBRE)}
[CBG)]. Mr. Roussel is responsible for the ongoing  supervision,  management and
administration  of Cornerstone  Ventures,  Inc., as well as related  Cornerstone
entities including ongoing joint ventures with Koll Capital Markets Group, Inc.,
and its parent company CB Richard Ellis.


         Under the direction of Mr. Roussel,  Cornerstone Ventures, Inc. and its
affiliates  continue  as the  managing  partner of these  above-described  joint
ventures. As managing partner of the above-described joint ventures, Cornerstone
and its affiliates are responsible for the acquisition,  operation, leasing, and
disposition  of all jointly  owned  properties.  In  connection  with  acquiring
properties for the account of these joint  ventures,  Mr. Roussel has personally
supervised  the  acquisition  of each  property,  has initiated and directed the
business plan for each property,  and has arranged  financial joint ventures for
the purpose of financing the acquisition of such properties.

         Mr. Roussel attended California State University at Fullerton  where he
graduated with honors in 1977 and holds a B.A. in Business Administration.

         James V. Camp, age 38, has been a Senior Vice President,  Secretary and
Director of  Cornerstone  Ventures,  Inc.  since its formation in 1995. Mr. Camp
joined the  Cornerstone-related  entities in 1993.  Mr. Camp  oversees  the real
estate operations of Cornerstone Ventures,  Inc. including  acquisitions,  asset
management and  dispositions.  In this  capacity,  Mr. Camp reviews all property
submittals,  coordinates  with the real estate  brokerage  community and manages
property acquisitions including purchase negotiations,  due diligence and escrow
closings. Once properties are purchased,  Mr. Camp oversees the asset management
function including  property leasing,  property  management,  tenant improvement
construction,  property  refurbishment and entitlement  processing through local
governmental municipalities.

         From late 1989 to early 1993,  Mr. Camp served as a project  manager of
Burke  Commercial   Development,   a  Southern  California  based  developer  of
industrial  buildings.  Mr. Camp's  responsibilities  included  site  selection,
project design,  construction management,  leasing and sales. Mr. Camp began his
real estate  career in 1988 as a commercial  leasing  agent with  Trammell  Crow
Company where he was responsible for leasing bulk  distribution  warehouse space
and build-to-suit industrial development projects.


         Mr.  Camp is an  active  member of the  Orange  County  Chapter  of the
National  Association  of Industrial  and Office  Parks,  where he served on the
Board of Directors and also serves as Co-Chairman of the  {membership}  [Special
Events] Committee. Prior to 1998, Mr. Camp served as a Director and Treasurer of
the Commercial Industrial Development Association.





                                       18
<PAGE>
         Mr. Camp received his Masters of Business Administration  degree   from
the  University  of Michigan in 1988.  Mr.  Camp also  graduated  with cum laude
honors from the  University  of Southern  California in 1983 where he received a
Bachelor  of Science  Degree in  Business  Administration  with an  emphasis  in
accounting.


Management {Of The} [of the] Managing Member


         The  managing  member is  managed by  Cornerstone  Ventures,  Inc.  The
managing  member is owned by Cornerstone  Ventures,  Inc. and various  investors
none of whom  {are}  have any  voting  rights or  control  with  respect  to the
operations of the managing  member.  The  management  of the managing  member is
vested solely in Cornerstone Ventures, Inc.

Compensation

         We will  reimburse  the  managing  member  for its direct  expenses  in
administering the fund and pay the managing member compensation for its services
as provided in the operating agreement.  The managing member will also receive a
percentage of net cash flow from operations and net sales proceeds.  We will not
pay the  managing  member any other  compensation  for its  services as managing
member. See "Management Compensation."

Services Performed by Others

         The  managing  member  and its  affiliates  intend to hire  independent
persons and  companies to provide  services to us as called for by the operating
agreement or, which in the opinion of the managing member,  would be in our best
interests.  We will pay the cost of all such  services  other than  services for
which we are paying the managing member to perform.






                                       19
<PAGE>


                                PRIOR PERFORMANCE


         This  section  provides  you  with  information  about  the  historical
experience  of real estate  programs  organized  and  sponsored  by  Cornerstone
Ventures,  Inc. and its affiliates,  the manager of our managing  member.  Since
February   1993,   Cornerstone   entities   have   been   responsible   for  the
identification,  acquisition and operation of multi-tenant industrial properties
being  acquired by two real  estate  operating  joint  ventures  formed  between
Cornerstone  and Koll Capital  Markets  Group,  Inc. The two joint ventures have
historically operated under the name of Koll Cornerstone.  Between February 1993
and August 1997, Koll Capital Markets Group,  Inc., was owned by Koll Management
Services,  Inc. In August 1997, Koll Capital Markets Group, Inc. was acquired by
CB Richard  Ellis  (NYSE:  {CARE)}  [CBRE)].  Both joint  ventures  continue  in
operation today and Cornerstone  {continues in its} [entities continue in their]
capacity as managing partner for these entities.  The above-described  operating
joint ventures are unrelated to the fund.  Neither Koll nor CB Richard Ellis has
any involvement with the fund.


        Cornerstone  Ventures,  Inc.  intends   to  bring  the  same  level   of
managerial expertise to us  as it has  brought to  the unrelated  joint ventures
between Koll Capital Markets Group, Inc. and CB Richard Ellis, Inc.


         A tabular presentation of information about these programs is presented
under "Prior  Performance  Tables" at page {52} [57] of this prospectus.  All of
these  programs  used debt  financing to acquire  properties  and had  different
investment policies and objectives than we have.


         You will not receive any interest in these programs or properties,  and
you should not assume that you will experience  investment returns comparable to
the investors in these other programs.


         During  the  last  ten  years,   Cornerstone  Ventures,  Inc.  and  its
affiliates have sponsored {7}[8] real estate limited partnerships which raised a
total of {$16,077,699}  [$18,315,699]  from {37}[52]  investors.  These programs
acquired a total of {10}[11] properties, all of which were existing multi-tenant
industrial  business  parks located in Southern  California.  The total purchase
price of these properties was {$55,896,000} [$61,746,000], a significant portion
of which was  represented by borrowed funds.  Of these  properties,  {3}[5] have
been sold in their entirety [as of December 31, 1999 and another property was in
escrow and closed in January  2000.  Subdivided  portions of 4 of the  remaining
properties have sold as of December 31, 1999}.


         Because all of these prior private  programs  acquired their properties
with  substantial  amounts of borrowed  money and most had different  investment
objectives,  their  investment  objectives are not believed to be similar to our
investment objectives.

         As of the date of this  prospectus,  the managing  member believes that
there have been no major adverse business developments or conditions experienced
by any prior program that would be material to you.  Operating  results of these
prior programs may be found in Table III of the Prior Performance Tables.


         During the most recent  three years,  these  programs  have  acquired 2
properties,  {all of} which  were multi-tenant industrial business parks located
in  Southern  California.  Each  of  these  properties  was  acquired using debt
financing of approximately 75% of the purchase price of the properties.


         Cornerstone Ventures, Inc. and  its  affiliates  have not sponsored any
prior public programs.





                                       20
<PAGE>


                              CONFLICTS OF INTEREST

         We are  subject to various  conflicts  of  interest  arising out of our
relationship  with  the  managing  member  and its  affiliates.  Following  is a
discussion of all of the material conflicts of interest. The managing member and
its affiliates  will try to balance our interests with their own interests.  The
managing  member  has a  fiduciary  duty to  conduct  our  affairs  in your best
interests and to act with  integrity and in good faith in all matters  involving
our business. See "Fiduciary Responsibilities of the Managing Member."

         The  managing  member and its  affiliates  may  purchase  units in this
offering. Purchases of up to $450,000 of units may be made to enable us to reach
the minimum raise of $3,000,000. The managing member will not purchase more than
$450,000 of units.

         The  managing  member  and its  affiliates  also  expect to form,  sell
interests in and manage  other  public and private  real estate  entities and to
continue to make real estate investments. The managing member was formed for the
purpose of being the  managing  member of the fund and other funds to be offered
in the future and has no other  investment  interests at this time.  Cornerstone
Ventures,  Inc.  invests for itself and through joint  ventures in  multi-tenant
industrial  properties.  See "Prior Performance Tables."  Cornerstone  Ventures,
Inc. has also invested in an internet marketing company offering vacation resort
information  to travel agents.  The managing  member and its affiliates may own,
operate,  lease, and manage  multi-tenant  industrial business parks that may be
suitable investments for us.

         Affiliates of the managing member may purchase multi-tenant  industrial
properties  at the  same  time  that  we are  purchasing  properties.  If  these
properties are located near our properties, the value of our investments and our
lease  income  from our  properties  and our cash flow  could be  affected.  The
managing  member believes that it is unlikely that its ownership or operation of
any  other  properties  would  have a  material  adverse  effect on the value or
business of our properties.

         Affiliates  of the  managing  member may have  conflicts of interest in
allocating management time, services and functions between us and other existing
and future real estate joint ventures and programs and other business  ventures.
We rely on the  managing  member and its  affiliates  to manage and  oversee our
daily operations and our assets.  Cornerstone Ventures, Inc., the manager of the
managing  member,  manages  multi-tenant  industrial  properties for three joint
venture  entities and is developing an internet  travel  resource  company.  The
amount of time Cornerstone Ventures, Inc. will spend on fund affairs will depend
on the amount we raise and the number of  properties  we  purchase.  There is no
minimum  amount of time  which  Cornerstone  Ventures,  Inc.  has  committed  to
allocate  to fund  management.  The fund will use  outside  agents for  investor
relations and reporting,  accounting, on-site property management,  construction
of tenant improvements,  leasing,  environmental assessments and appraisals. The
managing member and its affiliates believe they have access to sufficient staff,
including  outsourcing  to outside  independent  agents,  to be fully capable of
performing their responsibilities for the fund.

         As a result of their existing  relationships  and past experience,  the
managing member and its affiliates regularly will have opportunities to purchase
properties  that are  suitable for us to  purchase.  The managing  member or its
affiliates also may be subject to potential conflicts of interest in determining
which  entity will  acquire a  particular  property.  In an effort to  establish
standards for resolving these potential  conflicts,  the managing member and its
affiliates  have agreed to the  guidelines set forth below and in Section 9.5 of
the operating  agreement.  The managing member has a fiduciary obligation to act
in your best  interests  and will use its best efforts to assure that we will be
treated as  favorably  as any joint  venture or other  program  with  investment
objectives   that  are  similar  to  or  the  same  as  ours.   See   "Fiduciary
Responsibilities of the Managing Member."

         A conflict  could arise in the decision of the  managing  member or its
affiliates  whether  or not to  sell a  property,  since  the  interests  of the
managing  member and its affiliates and your interests may differ as a result of
their  financial  and tax positions  and the  compensation  to which they may be
entitled  upon  the  sale of a  property.  The  managing  member  would  have an
incentive  to  retain  a  property  if the  property  management  fees,  leasing

                                       21
<PAGE>

commissions  and  construction  supervision  fees it was receiving  exceeded the
sales  commission and percentage of cash from net sales it would receive on sale
of the  property.  See  "Management  Compensation"  for a  description  of these
compensation arrangements.


         {In the  unlikely  event that} [If] we and another  investment  program
managed by the  managing  member or its  affiliates  attempted  to sell  similar
properties  at the same time,  a conflict  could arise since the two  investment
programs potentially could compete with each other for a suitable purchaser.  In
order to resolve this potential conflict, the managing member and its affiliates
have  agreed not to attempt  to sell any of our  properties  at the same time as
property owned by another  investment  program managed by the managing member or
its  affiliates  if the two  properties  are within a  five-mile  radius of each
other,  unless the managing  member  believes  that a suitable  purchaser can be
located for each property.


         None of the agreements for services performed by the managing member is
the result of arm's-length negotiations.  The managing member and its affiliates
will be engaged to perform  various  services  for us and will  receive fees and
compensation  for such  services.  It is  possible  that  the fund  will pay the
managing  member more than it would pay a third party for  comparable  services.
See "Management Compensation."

         The owner of  Cornerstone  Ventures,  Inc.,  is forming a broker dealer
which will likely  become the dealer  manager prior to the  termination  of this
offering.  This  relationship  may create  conflicts  for the dealer  manager in
fulfilling its due diligence obligations. The participating brokers are expected
to make their own due diligence  investigations.  The initial dealer manager, or
any  subsequent  dealer  manager   affiliated  with  the  managing  member,  can
participate  in the offer and sale of securities  offered by other programs that
may have investment objectives similar to ours.

         Oppenheimer  Wolff &  Donnelly  LLP,  which  serves  as our  securities
counsel in this offering,  may also serve as securities counsel for the managing
member and its affiliates in connection with other matters.  We and you will not
have separate counsel. Pursuant to Section 12.1 of the operating agreement, each
unitholder

        o     Acknowledges that counsel did not represent the interests  of  the
              unitholders and

        o     Waives  any  conflict  of  interest   with  respect  to  counsel's
              representation  of the fund.

        o     In the event any controversy  arises  following the termination of
              this offering in which our interests appear to be in conflict with
              the  interests of the  managing  member or its  affiliates,  other
              legal counsel may be retained for one or more of the parties.

         The  operating  agreement  contains  provisions  designed  to  minimize
conflicts of interest.

        o     The  operating  agreement  prohibits us from  purchasing  any real
              estate investments from, or selling any real estate investment to,
              the managing  member or its  affiliates  or any entity  affiliated
              with or managed  by any of them.  We do not intend to enter into a
              lease for any  property  with such persons or to make loans to any
              persons.

        o     The operating  agreement  prohibits the  commingling  of our funds
              with the funds of any other person or entity.

        o     The  operating  agreement  prohibits  the managing  member and its
              affiliates from receiving  rebates or give-ups or participating in
              reciprocal  business  arrangements  which would have the effect of
              increasing  the   compensation  of  the  managing  member  or  its
              affiliates  or  circumventing  the  restrictions  against the fund
              dealing with the managing member or its affiliates.

        o     The  operating  agreement  prohibits  the managing  member and its
              affiliates   directly  or  indirectly   from  paying  or  awarding
              commissions  to any person  engaged by a  potential  investor  for
              investment  advice to induce such person to advise the purchase of
              the units.  This does not  prohibit  the  payment of normal  sales
              commissions to registered broker-dealers for selling the units.

                                       22
<PAGE>

         In order to reduce or eliminate  potential  conflicts of interest,  the
operating agreement contains a number of restrictions on transactions between us
and the managing member or its affiliates,  future offerings,  and allocation of
properties among affiliated ventures. These restrictions include the following:

        o     All  transactions  where the  managing  member  or its  affiliates
              provide  goods or  services to us,  other than those  specifically
              provided  for in the  operating  agreement,  must be  pursuant  to
              written agreements which may be terminated  without penalty,  upon
              60 days'  prior  written  notice,  by a vote of members  holding a
              majority of the outstanding units. The terms must be comparable to
              the terms  available  from  unrelated  parties.  The  compensation
              payable must be competitive with the amount charged by independent
              parties for comparable goods or services.

        o     Reimbursement  to the managing member or its affiliates for goods,
              materials  and  services  other than as provided in the  operating
              agreement  is  limited  to the cost we would  pay an  unaffiliated
              party for goods, materials, and services which the managing member
              believes are reasonably necessary for our prudent operation.

        o     The managing  member and its  affiliates  have agreed that, in the
              event an  investment  opportunity becomes available which is suit-
              able for us and another entity with the same investment objectives
              and structure,  and for  which we and the other entity have suffi-
              cient funds available to invest,  then the investment  opportunity
              will be first  offered to the entity  which has waited the longest
              period of time since it was last offered an investment opportunity
              . In determining  whether  or not  an  investment  opportunity  is
              suitable  for  more  than  one  investment  program,  the managing
              member and its affiliates will examine such factors  as  the  cash
              requirements  of  each  investment  program,  the  effect  of  the
              acquisition  on  diversification   of  each  investment  program's
              investments by geographic area, the anticipated cash flow of  each
              investment program,  the size of the  investment,  the  amount  of
              funds available to each investment program, and the length of time
              such  funds  have  been  available  for investment.

                                       23
<PAGE>

                       INVESTMENT OBJECTIVES AND POLICIES

General

     Our primary investment objectives are to:

        o    reduce risk by acquiring properties on an all cash basis
        o    provide periodic cash distributions from [rental] operations
        o    increase  income by reducing  operating  expenses and entering into
             leases with scheduled rent escalations
        o    generate additional income on sale of our properties by using asset
             management strategies to increase {their} [property] values

Types of Investments

         We  will  try  to  acquire  a  diversified  portfolio  of  multi-tenant
industrial  business  parks.  Each  property  we  purchase  will  have 5 or more
business  tenants and some  properties may have more than 100 business  tenants.
Having multiple and diverse tenants is intended to mitigate the impact which may
be experienced from losing a single tenant. We will purchase  properties located
in  major   metropolitan   areas   throughout  the  United  States.   Geographic
diversification  of our properties is also intended to mitigate the impact which
may be experienced from an economic downturn in any one geographic location.  We
will acquire properties on an all cash basis using no debt financing.

         We will acquire  properties that are currently  existing and generating
income from rental operations. We will not develop new properties or acquire raw
land.

         We will attempt to acquire  multi-tenant  industrial  business parks at
prices below what the managing member  estimates the new  development  cost of a
similar property located within a competitive geographic area to be. Our ability
to acquire  properties at prices below new development cost is subject to market
conditions and there is no assurance that we will be able to do so.

         Although,  we  are  permitted  to  invest  in  multi-tenant  industrial
properties  through  partnerships or joint ventures with  non-affiliates  of the
managing member that own or operate one or more properties provided we acquire a
controlling  interest in the general  partnerships or joint ventures,  we do not
expect that we will do this.  If we do this,  (1) the fund and the other  entity
must have similar  investment  objectives,  (2) there will be identical  sponsor
compensation  and no  duplicate  fees  payable  to the  managing  member and its
affiliates, (3) our investment and the investment of the other entity will be on
substantially  the same terms and conditions,  and (4) we will have the right of
first  refusal  to buy the  property  if the joint  venture  decides to sell the
property.

Investment Restrictions

         We have not engaged in the following  types of activities and it is our
policy not to engage in any of the following types of activities:

o issue  securities  which are senior to or have  priority over the units o make
loans to any persons o invest in the securities of other issuers for the purpose
of exercising  control o underwrite  securities of other issuers o engage in the
rapid purchase and sale (churning) of investments o offer securities in exchange
for property o repurchase or otherwise reacquire our units or other securities

         These policies  cannot be changed by our managing member without a vote
                         ------
of unitholders.



                                       24
<PAGE>

        We will not:
        o    issue units other than for cash
        o    make loans or investments in real property mortgages
        o    make loans to any persons
        o    operate in such  a manner as to be  classified  as   an  investment
             company  for purposes of the Investment  Company Act of 1940
        o    invest more than $10,000,000 in any single property
        o    engage in roll up transactions o invest in trust deeds, mortgage or
             other similar obligations

Borrowing Policies

         We  intend  to  acquire  properties  for  all  cash  and  without  debt
financing.  We are  authorized to borrow the greater of $100,000 or five percent
of the invested  capital  contributions of all unitholders on an unsecured basis
in order to meet our  operating  expenses.  If we borrow money from the managing
member or its  affiliates,  the managing member or affiliate will loan the money
to us at its cost of  borrowing  but not in excess of that  charged by unrelated
lending institutions on comparable loans for the same purpose.

Distributions

         We will  distribute  net  cash  flow  from  operations  to  unitholders
periodically.  We anticipate that we will begin making periodic distributions of
net cash flow from  operations not later than 12 months after the closing of the
minimum offering. Distributions will be made to the unitholders as of the record
dates selected by the managing member.

         The amount and timing of  distributions we make will vary. While we are
selling  units in this  offering,  we  expect  distributions  to be  erratic  or
non-existent  due to the uncertainty of cash flow and our higher  administrative
costs relative to revenues being generated by leasing of properties.  The amount
of  distributions  will also depend on the overall size of our fund.  If we sell
less than all of the units we are offering,  our fixed  operating  costs will be
higher per unit and will reduce the amount available for distributions per unit.

         The frequency of the  distributions  we make will depend on the cost of
making the distributions and the dates on which properties are acquired. We will
not make distributions more frequently than quarterly and may make distributions
much less  frequently to minimize our operating cost and maximize your return on
investment.

         Our distributions will be made at the discretion of the managing member
depending  primarily on net cash flow from operations and our general  financial
condition.  We intend to increase  distributions  based on increases in net cash
flow from operations.

Managing Cash Distributions

         We expect  distributions  to fluctuate until the offering is terminated
and the funds we raise  are used to  purchase  properties.  After  that,  to the
extent  possible,  we will attempt to avoid the  fluctuations  in  distributions
which might result if distributions  were based strictly on cash received during
the  distribution  period.  We may use net cash  flow from  operations  received
during prior periods or during subsequent periods,  but prior to the date of the
distribution,  in  order to pay  annualized  distributions  consistent  with the
distribution  level we establish from time to time. Our ability to maintain this
policy is dependent upon our net cash flow from operations. We cannot assure you
that we will have net cash flow from operations  available to pay distributions,
or that the amount we distribute will not fluctuate.

Sale of Fund Properties

         We  expect  to own our  properties  for 5  years,  but we may  hold our
properties  for a longer or shorter  period of time.  The actual  time we sell a
property will depend upon factors  which we cannot  predict  today.  In deciding

                                       25
<PAGE>

whether or not to sell a property,  the managing  member will consider  factors,
such as

        o    the value of the property
        o    the availability of buyers
        o    our investment objectives
        o    the current real estate and money market conditions
        o    operating results of the property.

         Net cash flow from operations and net sale proceeds will be distributed
to  unitholders  in  accordance  with the  operating  agreement  and will not be
reinvested in additional properties. The managing member will decide whether net
sales  proceeds from the sale of properties  will be applied to working  capital
reserves for our contingent or future liabilities,  for repair or improvement of
properties or to distributions.

Authority of the Managing Member

         The  managing  member is vested with full  authority  as to our general
management and  supervision of our business and affairs.  You will have no right
to participate in management.  All our policies other than those specified in or
limited by the operating agreement may be changed by the managing member without
a vote of the members.  The managing member will determine how our business will
be conducted.  You should not purchase units unless you are willing to trust the
managing member with all aspects of our management.






                                       26
<PAGE>

                                    BUSINESS

General

         We will acquire and operate a diversified portfolio of existing, leased
multi-tenant  industrial  business parks catering to the small business  tenant.
Investment   opportunities  in  multi-tenant   industrial   business  parks  are
ordinarily  not readily  available to investors  other than large  institutional
investors and experienced real estate  operators with specialized  knowledge and
experience in a specific geographic area.

         The properties we acquire will cater to the small  business  tenant and
have lease terms averaging two to three years.  During economic  conditions when
rental rates are rising rapidly, these relatively short-term leases should allow
us  to  increase  rental  income  at a  faster  rate  than  on  properties  with
longer-term  leases.  This occurs at times when the annual rental rate increases
provided  for in  existing  leases are less than the  actual  level of growth in
market rents.

         We  will  purchase  properties  located  in  major  metropolitan  areas
throughout the United States. We will emphasize the acquisition of properties in
geographic areas nationwide that have historically demonstrated strong levels of
demand for rental space by tenants requiring small industrial buildings. We will
attempt to acquire  the  highest  quality  properties  available  in the highest
demand locations.

         We will acquire  properties that are currently  existing and generating
income from rental operations. We will not develop new properties or acquire raw
land.

         We will attempt to acquire properties at prices below what the managing
member  estimates the new development  cost of a similar property located within
the same  competitive  geographic  area to be. In stabilized  market areas where
tenant demand for space is high,  when a tenant's lease expires,  the tenant may
not be able  to  find a  competitive  space  to  rent.  In  high  tenant  demand
locations,  rental rates and property values should  eventually  increase to the
levels  necessary to justify the  construction  of competitive  properties.  The
increase in rental rates and property values is expected to occur to balance out
the high levels of tenant demand for space as compared to the restricted amounts
of  available  space for a tenant  to  choose  from.  If this  occurs,  we could
experience  financial gain as a result of having  acquired  properties at prices
below their new development cost.

Multi-Tenant Industrial Business Parks

         Multi-tenant  industrial  business  parks  comprise  one of  the  major
segments of the  commercial  real estate  market on a  nationwide  basis.  These
properties  contain a large number of diversified  tenants and differ from large
warehouse  and   manufacturing   buildings   which  rely  on  a  single  tenant.
Multi-tenant  industrial  business  parks are ideal  for small  businesses  that
require  both  office  and  warehouse  space.  This  combination  of office  and
warehouse space cannot generally be met in other commercial property types.

         Of  all  businesses  in  the  United  States,   approximately  80%  are
classified as "small business". Office parks serve businesses that are generally
service oriented.  Industrial parks accommodate businesses that need both office
and warehouse space. The primary difference between these two types of buildings
is the  percentage  of  office  space  within  a given  unit.  We  will  acquire
multi-tenant  industrial  business  parks with varying  percentages  of interior
office improvements. We may acquire properties with interior office improvements
approaching 100% which will have limited or no warehouse or assembly space.

         The typical  multi-tenant  industrial  business park  includes  100,000
square feet of rentable  space with  rental unit sizes  ranging  from 500 square
feet to 30,000 square feet. This type of property  accommodates  tenant's growth
patterns.  For example, a 1,200 square foot tenant may grow to 2,400 square feet
by leasing the adjacent unit. This  flexibility  diversifies the owner's risk of
losing a tenant as the  tenant's  business  grows.  A  single-tenant  industrial
building cannot accommodate a tenant's growth.



                                       27
<PAGE>
         One of the most attractive features of multi-tenant industrial business
parks is the ability to adapt to changing  market  conditions.  In good economic
times,  new  businesses  are  forming  and  existing   businesses  are  growing.
Multi-tenant  industrial  business  parks  can  accommodate  this  growth  via a
tenant's  expansion  into  multiple  units.  It is not  uncommon to see a tenant
occupy 2 to 4 units as its business  expands.  In difficult  economic  times,  a
tenant's space requirements often contract.  Many tenants who previously outgrew
their space in a multi-tenant industrial business park, move back during periods
of contraction  since they can no longer afford the larger facility they leased.
Tenants move through this type of property in growing and declining economies.

         These  factors  contribute  to the  advantage  of shorter  lease  terms
inherent in multi-tenant  industrial business parks. Lease terms generally range
from month-to-month to 5 years. The average lease term is 2 to 3 years.  Leasing
activity is typically more diversified with smaller-size  tenants.  The managing
member views regularly expiring leases with varying lease terms as an attractive
diversification  feature of multi-tenant  industrial  business  parks.  The most
significant  benefit  of  shorter  term  leases is that we can  adjust the rents
upward to market  more  rapidly  in an upward  trending  market.  In a  downward
trending  rental rate market,  tenants tend to renegotiate  lease terms downward
whether or not they have entered into long-term  leases.  Leasing for properties
that we purchase will contain stipulated rent escalation  provisions when market
conditions allow. After rental adjustment, a property's income and the resulting
cash flow will adjust accordingly.

Higher Construction Costs

         Compared to  industrial  buildings  that serve the large or single user
tenant,  costs to construct  multi-tenant  buildings  serving the small business
tenant can be 50% to 60% higher due to the following differences:

        o    Two restrooms  generally  required for each individual tenant space
        o    Numerous walls to separate  individual tenant spaces
        o    Multiple entrances for each tenant space
        o    Utility connections for each tenant space
        o    Separate office build-out in each tenant space
        o    Separate HVAC installations
        o    Individual truck roll-up doors for each tenant space
        o    Construction interest expense  significantly  higher  due to longer
             initial lease-up with numerous tenants

         These additional features drive up the cost of multi-tenant  industrial
business parks as compared to other industrial properties.

Acquisition Strategies

         Cornerstone Ventures, Inc. specializes in the  multi-tenant  industrial
segment of the  commercial  real estate market.  As managing  partner in a joint
venture with a nationally prominent real estate company,  Cornerstone  Ventures,
Inc.  has   substantial   operating   experience   investing  in  and  operating
multi-tenant industrial business parks.

         Among Cornerstone Ventures,  Inc.'s acquisition strategies,  one is the
recognition of opportunities to purchase multi-tenant  industrial business parks
at prices below replacement cost.  Cornerstone Ventures,  Inc. has observed that
such  opportunities  exist because  rental rates at projects  configured for the
small  business  tenant are at times below the levels  necessary  to justify the
development  of new  projects.  With market rents at such  levels,  the managing
member may be able to identify an  opportunity to purchase a property at a price
below the levels needed to justify development of competitive properties.

         Because  projects  serving the needs of the small  industrial  business
tenant may be  currently  operating  at or near  capacity  in many  sub-markets,
rental rates are expected to continue to rise to the point where  development of
new space is  justified.  Compared to  single-user  industrial  properties  that
typically  have longer lease terms,  the  shorter-term  multi-tenant  industrial
business  park leases  allow for  greater  opportunities  to increase  rents and


                                       28
<PAGE>
maximize  revenue  growth in upward  trending  markets.  The  managing  member's
acquisition strategy,  therefore,  will be to purchase and reposition properties
and capitalize on shorter lease terms,  rising rents,  increasing  cash flow and
increasing market value.


         We  expect  to  achieve   diversification  by  purchasing  multi-tenant
industrial  business  parks  serving  the small  business  tenant in high tenant
demand markets nationwide.  The number of properties which we will purchase will
depend on the  amount of funds we raise in this  offering  and upon the size and
location  of the  properties  we  purchase.  The  maximum  dollar  amount of net
proceeds  which  we  will  invest  in  any  single  property  is   {$15,000,000}
[$10,000,000].  If we sell only the minimum number of units, the managing member
estimates that we will acquire only one property.  If we sell the maximum number
of units,  we may  acquire  up to 10 or more  properties.  These  estimates  are
subject to significant variations based on the individual purchase price of each
property.


Property Features

         Land:  Lot sizes for the  properties we purchase will  generally  range
from  approximately  4 to 25 acres  depending  upon the number of buildings  and
building sizes.  Individual  buildings contained in any specific property may be
located on a single parcel of land or on multiple parcels of land depending upon
the  configuration  and  layout of the entire  project.  Sites will be zoned for
industrial,  commercial  and/or  office  uses  depending  on local  governmental
regulations.  The location of each  property to be acquired  will be  considered
carefully  and we  will  focus  on  purchasing  what  we  consider  to be  prime
properties in prime locations.

         Buildings: The actual buildings contained in any project will generally
be rectangular in shape and constructed  utilizing concrete tilt up construction
methods  and in some  cases  brick  and  mortar  methods.  Building  sizes  will
generally  range from 5,000 to 200,000  square feet divided into  leasable  unit
sizes ranging from 500 square feet to 30,000 square feet. We will generally look
for the following building features:

        o    Functional site plan offering ample tenant parking and  good  truck
             and car circulation
        o    Multiple truck doors with ground level and dock high loading
        o    Ceiling clear heights in each tenant space from 14 feet to 24  feet
             high
        o    Attractive  front  entry  with  a location for tenant's address and
             sign
        o    Quality office improvements  including  private  offices, restrooms
             and reception area
        o    Minimum of 100 amps of electrical service
        o    Heating, ventilating and  air  conditioning  systems for the office
             area
        o    Fire sprinklers where required by local governmental agencies

         We will  evaluate  a  property's  physical  condition  and,  if capital
improvements  are  necessary,  we will  incorporate  this  into the  acquisition
analysis for the property.

Property Selection

         The  managing  member  will  have  experienced  staff  engaged  in  the
selection and  evaluation of properties  which we may acquire.  The  acquisition
process  will be  performed  by the  managing  member with no  acquisition  fees
payable to the managing member by us. All property acquisitions will be approved
by the managing  member based upon its  experience  in the area of  multi-tenant
industrial  business  parks and our  investment  objectives  and supported by an
appraisal prepared by a competent independent appraiser.

         We will purchase  properties  based on the independent  decision of the
managing  member  after  an  examination  and  evaluation  of some or all of the
following:

        o    Functionality  of the  physical  improvements  at the  property
        o    Historical financial  performance of the property
        o    Current  market  conditions for leasing space at the  property
        o    Proposed  purchase  price,  terms,  and  conditions



                                       29
<PAGE>
        o    Potential cash flow and profitability of the property
        o    Estimated  cost  to  develop  a new competitive property within the
             immediate market area
        o    Demographics of the area in which the property is located
        o    Demand for space by small business tenants in the immediate  market
             area
        o    Rental rates and occupancy levels  at  competing  business parks in
             the immediate area
        o    Historical tenant demand for space at the property
        o    Current market  versus  actual rental  rates at the property and in
             the immediate area
        o    Operating expenses being incurred and  expected to be  incurred  at
             the property
        o    Potential  capital  improvements and leasing commissions reasonably
             expected to be expended
        o    A  review  of   the  terms  of  each  tenant lease in effect at the
             property
        o    An  evaluation  of  title  and  the obtaining of satisfactory title
             insurance
        o    An  evaluation  of  a  current  appraisal  conducted by a qualified
             independent appraiser
        o    An  evaluation  of  any  reasonably  ascertainable  risks  such  as
             environmental contamination

         The managing member intends to bring us the same expertise  Cornerstone
Ventures,  Inc. has  exercised in the  accumulation  and  operation of its joint
venture properties. See "Management" and "Prior Performance."

The Asset Management Function

         Asset management includes preparation, implementation,  supervision and
monitoring  of a business  plan  specifically  designed for each  property.  The
managing  member  will  perform  the  asset  management  function  for  us at no
additional  charge.  The  managing  member  will  perform  the  following  asset
management services for us:

        o    Supervise the day-to-day  operations of property managers  assigned
             to each property
        o    Select  and  supervise  the  on-going  marketing efforts of leasing
             agents  responsible  for  marketing  the  property  to  prospective
             tenants
        o    Coordinate  semi-annual  rental surveys of competitive  projects in
             the  local  geographic area - this function is designed to maintain
             the  property at the highest possible rental rates allowable in the
             market where the property is located
        o    Approve lease terms  negotiated by leasing agents  with new tenants
             and tenants  renewing their leases - this includes making sure that
             lease rates  being  attained are in line with market  conditions as
             well as  in line  with  the  then  current  operating  plan for the
             property
        o    Review  and  approve  any  capital  improvements  necessary  at the
             property, including tenant improvements necessary to lease space
        o    Supervise  the  collection  of  rent and resolution of tenant lease
             defaults
        o    Review monthly  financial  reports  prepared by property   managers
             with a  focus on improving  the cost  efficiency  of operating  the
             property
        o    Prepare annual  property operating  budgets for review and approval
             by senior management
        o    Prepare  regular  updates  regarding  operations of the property as
             compared to budget estimates

         Although most real estate operating companies charge a separate fee for
asset management services, the managing member will not charge us a separate fee
for such services.

Property Management Services

         The managing  member is responsible for providing  property  management
services for our  properties.  The managing  member will be responsible  for all
day-to-day operations for each property, including the following:

        o    Invoice tenants for monthly rent
        o    Collect rents
        o    Pay property level operating expenses
        o    Solicit bids from vendors for monthly contract services
        o    Provide property level financial statements on a monthly basis
        o    Review and comment on annual property operating budgets


                                       30
<PAGE>
        o    On-going assessment of potential risks or hazards at the property
        o    Clean up and prepare vacant units to be leased
        o    Supervise tenant improvement construction
        o    Supervise tenant and owner compliance with lease terms
        o    Supervise tenant compliance with insurance requirements
        o    Periodically inspect tenant spaces for lease compliance
        o    Respond to tenant inquiries

         Due to the short-term nature of the tenant leases, as well as the large
number of small  business  tenants  at each  property,  multi-tenant  industrial
business parks are highly management  intensive.  The type of properties we will
acquire are generally  considered  to be more  management  intensive  than other
types of commercial real estate used by larger business tenants with longer term
leases. For this reason,  property  management fees for multi-tenant  industrial
properties are generally higher than property management fees for other types of
commercial  real estate.  The managing  member believes in providing a very high
level of  property  management  service in order to  maximize  the value of each
property.  The managing  member may subcontract for such services with either an
affiliate or third party property management organization.
















                                       31
<PAGE>


                       SUMMARY OF THE OPERATING AGREEMENT

         You should read and familiarize  yourself with the operating  agreement
that appears as Exhibit "A" to this  prospectus.  The following  statements  are
brief  summaries of the material  provisions of the operating  agreement.  These
summaries are not complete. These summaries do not modify or amend the operating
agreement. In the event these summaries differ from the operating agreement, the
provisions of the operating agreement will control.

General

         We are a California  limited  liability  company.  A limited  liability
company is a business  organization that is generally  intended to be taxed as a
"partnership"  for federal income taxation  purposes,  while  providing  limited
liability  for its  members.  The  owners of the equity  interests  in a limited
liability  company are called  "members."  For federal  income tax  purposes,  a
limited liability  company,  like a partnership,  is a pass-through  entity, and
generally its income and losses are taxed only at the member level. See "Federal
Income Tax  Considerations." The business affairs of a limited liability company
are governed by an operating agreement, which is like a partnership agreement.

Capital Contributions and Members

         Our initial members will be our managing  member,  Terry G. Roussel and
the  persons  who  purchase  units  in  this  offering.   The  initial   capital
contributions  will be the amounts  contributed  by the managing  member and Mr.
Roussel, and the proceeds of this offering. Mr. Roussel will contribute the same
amount for his units as other  unitholders.  The managing member and unitholders
are as the fund's "members."

Capital Accounts

         We  will  establish  and  maintain a  separate capital account for each
member.  Except as otherwise provided in the operating agreement

        o    no interest will accrue on your capital  contribution  or  on  your
             positive capital  account  balance
        o    you will not have any right to withdraw  any part of  your  capital
             account or  to demand or receive the return of your capital contri-
             bution
        o    you will have the right to receive  distributions from  us only  as
             determined by the managing member
        o    you will not be required to  make any  further  contribution to our
             capital or make any loan to us
        o    you  will  not  have  any  liability for  the  return  of any other
             member's capital account or capital  contributions

Control of Our Operations

         The  managing  member is  vested  with  full,  exclusive  and  complete
discretion in the management and control of our business.

Compensation of the Managing Member and Affiliates

         See "Management Compensation".

Allocations and Distributions

         See "Prospectus Summary" at page 1 of this prospectus.



                                       32
<PAGE>

Meetings of Members

         There will be no regularly scheduled meetings of our members.  Meetings
of our members may be called by the managing member, and will be called upon the
written request to the managing  member of unitholders  holding in the aggregate
at least ten percent (10%) of the units.

Voting

         Unless a greater  or lesser  quorum is  required  by law,  the  members
present at a meeting in person or by proxy who,  as of the record  date for such
meeting, are holders of a majority of all the issued and outstanding units shall
constitute a quorum at the  meeting.  When an action is to be taken by a vote of
the members,  it will be authorized by the  affirmative  vote of the unitholders
holding a majority of all the issued and outstanding units. See "Management".

         Approval of the members is required to:


        o    permit the voluntary withdrawal of the {merging} [managing] member
        o    appoint a new managing member
        o    sell all or substantially  all of the fund's  assets other  than in
             the ordinary course of business
        o    adopt an agreement of merger or reorganization
        o    change the character  of the  business  and affairs of the fund
        o    commit any act that would make it impossible for the fund to  carry
             on its ordinary  business and affairs
        o    commit any act that would contravene any provision of the articles,
             the operating agreement, or the limited liability company law

The unitholders may, without the concurrence of the managing member:

        o    amend or  restate  the  articles  or this  agreement  provided  an
             amendment  which modifies the  compensation  or  distributions   to
             which the  managing   member is  entitled,  or affects  its duties,
             requires the consent  of the managing  member and provided  that an
             amendment is required,  in  the opinion of tax counsel to the fund,
             to permit the fund to be  taxed as a partnership for federal income
             tax purposes, shall not require the approval of the unitholders
        o    remove the managing member
        o    elect a new managing member
        o    dissolve the fund

Payments to Managing Member upon Removal

         Upon the removal or  termination  of the managing  member,  the fund is
required to pay the terminated  managing member all amounts owed to the managing
member. The fund may terminate the terminated managing member's interest in fund
income,  losses,  distributions and capital by payment of an amount equal to the
then present  fair market value of the  terminated  managing  member's  interest
determined by agreement of the terminated  managing  member and the fund, or, if
they cannot agree,  by arbitration in accordance  with the rules of the American
Arbitration  Association.  The expense of arbitration  shall be borne equally by
the terminated managing member and the fund.

No Certificates for Units will be Issued

         Ownership of the units will be  registered on the books of the fund. No
certificates evidencing ownership of the units will be issued.

Transfer of Units


         If  you  want  to  transfer  your  units  subsequent  to  your  initial
investment,  you must comply with the  applicable  provisions  of the  operating
agreement among other restrictions.  The managing member may impose "suitability
standards" of the type described  under "Who {Should} [May] Invest" at page 9 of




                                       33
<PAGE>

this prospectus to transfers of units by you. You may not transfer less than the
minimum number of units investors are required to purchase in this offering. You
may not transfer,  fractionalize or subdivide units if you will retain less than
this minimum  number of units.  You may not separate  financial  rights of units
from the  units  and  assign  them  separately  from the  units.  You must pay a
transfer fee of $250 to cover our costs.


         The managing  member must consent to all transfers or  dispositions  of
units.  "Prohibited  dispositions" are set forth in Section 7.2 of the operating
agreement.  Subject  to  the  limitations  and  restrictions  of  the  operating
agreement,  all  transfers  which comply with the operating  agreement  shall be
effective as of the last day of the month  following the date in the  assignment
and receipt of notice of such assignment by the managing member, or such earlier
date as may be required by applicable  rules and regulations.  Further,  you may
not sell or transfer units if our legal counsel  believes it would result in our
termination or result in adverse tax consequences to us or our unitholders.

         Upon delivery of the completed and executed  assignment to the managing
member and its acceptance thereof,  the assignee becomes entitled to receive the
various benefits of ownership of the units, including income,  distributions and
losses.

Allocations and Distributions on Transfer of Units

         In the event of a transfer of units,  we will make all  allocations and
distributions as of the last day of the calendar month for which such allocation
or  distribution is to be made by us. All allocations of net income and net loss
to any unit  which may have  been  transferred  during a year will be  allocated
between the transferor and the transferee  based on the number of days that each
was recognized as the holder or assignee of the unit,  without regard to results
of our  operations  during the calendar year and without  regard to whether cash
distributions  were made to the  transferor  or  transferee  during the calendar
year.

Other Activities

         The managing member is generally permitted to compete  with us  without
 limitation.  See "Conflicts of Interest."

Dissolution

         We will dissolve and our affairs will be wound up on the first to occur
of the following events:

               December 31, 2010

               the entry of a decree of judicial dissolution, as provided  under
               California law

               by the consent of unitholders owning a majority of all the issued
               and outstanding units

Repurchase of Units

         The  fund  will not  repurchase  units.  The  managing  member  and its
affiliates  may, but are not required to,  purchase units from  unitholders  who
want to sell their units.  The managing  member and its affiliates will hold any
units purchased by them for investment and will not resell the units.

Books and Records

         You have the right to inspect our  records  including a list of all our
unitholders  and their  ownership  interest.  The fund will  maintain  copies of
appraisals for all properties  acquired by the fund for at least five years. The
appraisals shall be made available to you for inspection and duplication.




                                       34
<PAGE>

Reports

         We will  provide you with the  following  reports,  statements  and tax
information:

         Within 75 Days of the End of Our Taxable Year. Information necessary in
the preparation of the Federal income tax returns and state income and other tax
returns with regard to the jurisdictions where the properties are located.

         Within 120 Days of the End of Our Taxable Year.  Upon  request,  annual
financial  statements (balance sheet,  statement of income or loss, statement of
unitholders'  and  managing  member's  equity  and a  statement  of cash  flows)
prepared  in  accordance  with  generally  accepted  accounting  principles  and
accompanied  by a  report  therein  containing  the  opinion  of an  independent
certified public accountant;  an annual report on our business; an annual report
identifying the various types of  distributions to unitholders and the source of
such  distributions;  and a  detailed  statement  of any  transactions  with the
managing member or its affiliates,  and of fees,  commissions,  compensation and
other benefits paid or accrued to the managing  member or its affiliates for the
fiscal year completed,  the amount paid or accrued to each recipient, the source
of each distribution and the services performed.

         Within 60 Days of the End of Each of the First Three Fiscal Quarters of
Our  Taxable  Year.  Upon  request,  the  information  specified  in Form  10-Q,
beginning  with the fiscal  quarter in which we are first  required  to register
under Section 12(g) of the Securities Exchange Act of 1934.

         If We are Not a "Reporting Company." If filings are not required by the
Securities and Exchange  Commission,  a semiannual  report for the first six (6)
months of  operations  will be  prepared  containing  at least a balance  sheet,
statement  of income and cash flow  statement  and other  pertinent  information
regarding the fund and furnished  upon request  within 60 days following the end
of the first six (6) month period.

         Within 60 Days of the End of Each Quarterly Period of Our Taxable Year.
Upon request,  a statement of compensation  received by the managing member from
us during the  quarter,  including  the  nature of  services  rendered  or to be
rendered by the managing member, and any other relevant information.

         Within 60 Days of the End of Each Quarterly  Period in which We Acquire
Properties.  Upon  request,  a  special  report  setting  forth  details  of the
acquisition by us of  properties.  The report may be in the form of a supplement
to the prospectus and may be distributed  to unitholders  more  frequently  than
quarterly if deemed appropriate by the managing member.

Power of Attorney

         Each unitholder, by executing the Subscription Agreement,  appoints the
managing member as such unitholder's attorney in fact with to sign:

        o    the operating agreement
        o    any certificate or other  instrument,  including   registrations or
             filings  concerning  the  use of fictitious  names and necessary or
             appropriate filings under the federal and state securities laws
        o    documents required to dissolve and terminate the fund
        o    amendments and modifications to the articles of organization or any
             of the documents described above
        o    amendments and modifications to the operating agreement which  have
             been approved pursuant to the terms thereof

         All loan and security agreements,  notes, instruments and other similar
documents  which are necessary or desirable for the fund to conduct its business
as contemplated by the operating agreement.



                                       35
<PAGE>

                        FEDERAL INCOME TAX CONSIDERATIONS

General

         This summary  discusses the material federal income tax  considerations
that  reasonably  can be anticipated to affect an investment in the fund by you.
This summary assumes that you are an individual.  It does not generally  discuss
the federal  income tax  consequences  of an  investment in the fund peculiar to
corporate  taxpayers,  tax-exempt  pension  or  profit-sharing  trusts  or IRAs,
foreign taxpayers, estates, or taxable trusts or to transferees of units.

         YOU ARE URGED TO CONSULT YOUR OWN TAX ADVISOR WITH  SPECIFIC  REFERENCE
TO YOUR OWN TAX AND FINANCIAL  SITUATION INCLUDING THE APPLICATION AND EFFECT OF
STATE,  LOCAL, AND OTHER TAX LAWS AND ANY POSSIBLE CHANGES IN THE TAX LAWS AFTER
THE DATE HEREOF. THIS SECTION IS NOT TO BE CONSTRUED AS A SUBSTITUTE FOR CAREFUL
TAX PLANNING.

         Except as expressly  noted, the statements,  conclusions,  and opinions
contained  herein are based on existing law as  contained in the Code,  Treasury
Regulations,  administrative rulings, and court decisions as of the date of this
prospectus.  No rulings have been or will be requested  from the IRS  concerning
any of the tax matters described herein. Accordingly,  there can be no assurance
that the IRS or a court will agree with the following  discussion or with any of
the positions taken by the fund for federal income tax reporting purposes.

Legal Opinion

         The U.S. Treasury  Department has set forth certain guidelines that are
to be followed by practitioners  who provide opinions  analyzing the federal tax
effects of so-called "tax shelter" investments.  Generally,  in such an opinion,
the practitioner  must provide,  where possible,  an opinion as to whether it is
"more likely than not" that you will prevail on the merits of each  material tax
issue presented by the offering as well as an overall  evaluation of whether the
material  tax benefits in the  aggregate  more likely than not will be realized.
Where the practitioner  cannot give such an opinion with respect to any material
tax  issue,  the  opinion  must set forth  the  reasons  for the  practitioner's
inability to opine as to the likely outcome.  Likewise, the opinion must explain
why the  practitioner is unable to give an overall  evaluation.  For purposes of
these  guidelines,  a "tax shelter" is an investment  which has as a significant
and intended feature for federal income or excise tax purposes the generation of
tax losses or credits to offset taxable income from other sources.

         Oppenheimer  Wolff & Donnelly LLP ("counsel") does not believe that the
fund  constitutes a "tax shelter" because the production of losses or credits to
offset  income or tax  liability  from  other  sources is not a  significant  or
specifically  intended  feature of an investment in the fund, it merely  follows
from the  pass-through  nature of the fund.  Thus,  counsel is not  required  to
render an overall  opinion  with  respect to  realization  of the  material  tax
benefits from such investment.  Nevertheless,  counsel has rendered its opinion,
which is attached  hereto as Exhibit "B" with  respect to all  material  federal
income  tax  issues  presented  by an  investment  in the fund for which a legal
opinion is possible:

         Counsel's opinion  addresses the following  material federal income tax
issues:


        o    Classification  of the fund as a partnership for federal income tax
             purposes
        o    Exemption of the fund from publicly traded  partnership status
        o    {Limitations on your deductions of fund loss due to the basis,  at-
             risk  and passive loss rules}
              [Treatment  of  your  fund  interest  as  a  passive  activity]
        o    Characterization  of your  fund net  income  as  passive  income
        o    Substantial economic  effect of  allocations  of fund net income or
             net loss
        o    Exemptions of the fund from tax shelter registration requirements


         As of the date of this  prospectus,  the fund has not  invested  in any
properties. Therefore, it is impossible at this time to opine on the application
of the law to the specific facts which will only exist when such investments are


                                       36
<PAGE>
made. In addition,  Counsel is unable to express an opinion as to certain issues
because of their inherently factual nature or which will vary for each investor.

         The tax issues which are  discussed  below but for which no opinion has
been given because of the lack of actual facts with respect to the issue, or the
inherently factual nature of the inquiry, or the issue being dependent upon your
specific situation, are as follows:

        o    Depreciation and cost recovery deductions
        o    Income tax treatment of certain payments made by the fund
        o    Possible  taxation  of investments by qualified plans and other tax
             exempt entities
        o    Sales of fund property
        o    Classification of the fund as a dealer in property
        o    Sales of fund units
        o    Special tax rates applicable to long-term capital gains and  losses
             from the fund
        o    Tax consequences upon fund dissolution
        o    Special tax rules for foreign investors
        o    State and local tax consequences to investors
        o    Special fund-level audit rules
        o    Federal penalties possibly applicable to tax understatements

Partnership Status

         The fund is expected to be treated as a  partnership  for tax  purposes
with  "pass-through"  tax  consequences to you as an investor.  Treatment of the
fund as a  "partnership"  for federal  income tax  purposes is essential to your
ability to derive tax benefits from your purchase of units.  If, for any reason,
the fund were classified as an association taxable as a corporation:

        (1)  the fund  would be  subject to federal  income  tax on any  taxable
             income  it  earned  at regular federal corporate tax rates of up to
             35%,

        (2)  you  would  not be required or entitled to take into  account  your
             distributive  share of the tax items of the fund, and

        (3)  distributions of cash or property by the fund would be taxed to you
             (without  a  corresponding  deduction   to  the  fund),  first,  as
             dividend   income   to   the  extent  of  the  fund's  current  and
             accumulated  earnings  and  profits, and second, as capital gain to
             the  extent  that  any remaining distributions exceed your basis in
             units.


         General  Classification  Rules.  It is the  opinion  of  Counsel  that,
subject  to [the  assumptions  set  forth  in] the  discussion  below  regarding
"publicly traded  partnerships,"  the fund will be classified as a "partnership"
and not as an  "association  taxable as a  corporation"  for federal  income tax
purposes if such issue were  challenged  by the IRS,  litigated  and  judicially
decided.  The  fund has been  formed  as a  "limited  liability  company"  under
California  law.  A  California  limited  liability  company  is  considered  an
"eligible  entity" under Treasury  Regulations  classifying  business  entities.
Since  its  formation,  the fund has had at least  two  members.  Under  current
Treasury  Regulations,  a newly formed domestic  eligible entity that has two or
more owners will  automatically  qualify for  "partnership"  tax  classification
status [subject to other Code provisions that may alter such status, such as the
publicly traded partnership  rules,  discussed below]. The fund, as a California
limited  liability  company,  has been formed as a qualifying  domestic eligible
entity,  and,  accordingly,  it  automatically  will  default  to  "partnership"
classification  status  [subject  to other Code  provisions  that may alter such
status, such as the publicly traded partnership rules, discussed below].



         Publicly  Traded  Partnership  Rules. It is the opinion of counsel that
{it is more likely than not that the}  [assuming  certain  trading  safe harbors
described  below  are  met,]  fund  will not be  treated  as a  publicly  traded
partnership taxable as a corporation. Section 7704 of the Code provides that any
"publicly  traded  partnership"  will be taxed as a  "corporation"  for  federal



                                       37
<PAGE>

income tax purposes even though such  partnership  otherwise would be classified
as a partnership  for federal income tax purposes.  It is important for the fund
to  avoid  "publicly  traded   partnership"   status  due  to  the  adverse  tax
consequences  of  such  "corporate"   classification  status  on  the  fund  and
unitholders,  as described  above.  A partnership is considered to be a publicly
traded partnership if interests in the partnership are (or become)


        (1)  traded on an established securities market or

        (2)  readily tradable on a secondary  market (or  the  substantial equi-
             valent thereof).

         The IRS has issued  regulations  under  Section 7704 (the "Section 7704
Regulations")  that set forth  limited  safe harbors  from the  definition  of a
publicly  traded  partnership,  at least two of which may be  applicable  to the
fund:

        (1)  interests  in   a   partnership  will  not  be  considered  readily
             tradable  on  a  secondary  market or  the  substantial  equivalent
             thereof   if   the   partnership   does  not   participate  in  the
             establishment  of  the  market or the  inclusion  of its  interests
             thereon and  the  partnership does not recognize any transfers made
             on  the  market by redeeming  the  transferor  partner or admitting
             the  transferee  as a partner or otherwise  recognizing  any rights
             of the transferee; or

        (2)  interests  in   a  partnership  will   not  be  considered  readily
             tradable if, for  any  taxable year of the partnership,  the sum of
             the  percentage   interests  in   partnership  capital  or  profits
             represented by  partnership  interests  that  are sold or otherwise
             disposed of during the  taxable  year does  not  exceed two percent
             (2%) of the total interests in partnership capital or profits.

         Since a significant  portion of the fund's gross income will consist of
rental income from commercial  real estate,  the fund may also meet an exception
from publicly traded partnership status set forth in Code Section 7704(c) due to
its receipt of such  qualifying  income in the amount of ninety percent (90%) or
more of its gross income. An exception from "publicly traded partnership" status
exists under Code Section 7704(c) for certain  partnerships where ninety percent
(90%) or more of their gross  income  consists of certain  "qualifying"  passive
types of income (including interest,  dividends, certain real property rents and
gain from the sale or other  disposition of real property and gain from the sale
or disposition of capital  assets).  If only the qualifying  income exception is
relied upon to avoid publicly traded  partnership  status,  the passive activity
rules,  pursuant to Code Section 469(k), will be applied separately with respect
to the fund,  thus,  for example,  preventing  fund net income from being offset
against passive activity losses of unitholders from other sources.

         The  operating  agreement  prohibits  the managing  member or any other
member from:


        (1)  listing,  facilitating, or  recognizing  the trading of units on an
             established securities market or
        (2)  creating for units or  facilitating or recognizing the trading of
             units  on a  secondary  market  (or  the  substantial  equivalent
             thereof)  within the meaning of Code Section 7704 and the Section
             7704 Regulations promulgated thereunder.  The managing member has
             also  agreed  to take all  steps  reasonably  available  (and the
             operating  agreement  grants broad powers to the managing member)
             to (a)  prevent  the  trading  of units by  third  parties  on an
             established  securities  market  or a  secondary  market  (or the
             substantial  equivalent thereof) or (b) to allow any transfers of
             units which could cause the fund to violate the safe  harbors set
             forth in the Section 7704 Regulations.

         Based on (1) the items set forth above, (2) on the  representations  of
the  managing  member  that the  fund  units  will be  issued  in a  transaction
registered  under the Securities  Act, (3) the  representations  of the managing
member  that  the  units  in the  fund  will  not be  traded  on an  established
securities  market,  {and}(4) the  covenant of the managing  member that it will
take all  actions  necessary  to prevent  the  interests  in the fund from being
traded on a secondary market or the substantial equivalent thereof, [and (5) the
assumption  that the trading safe harbors  discussed  above and set forth in the
Section  7704  Regulation  will be met by the fund,]  Counsel is of the  opinion



                                       38
<PAGE>

{that  it is more  likely  than  not}  that the fund  will not be  treated  as a
"publicly traded partnership" for federal income tax purposes if such issue were
challenged  by the  IRS,  litigated  and  judicially  decided.  There  can be no
assurance,  however,  that the IRS will not  successfully  contend that the fund
should be treated as a publicly traded  partnership  based on, for example,  the
recognition  of transfers  in  contravention  of the  operating  agreement,  the
actions of third  parties not within the control of the  managing  member or the
fund, the  ineffectiveness of the provisions of the operating agreement designed
to avert the  creation  of a  secondary  market (or the  substantial  equivalent
thereof),  or the fund failing to generate sufficient qualifying gross income to
avoid such status.


Taxation of the Unitholders

         As a partnership, you will be required to report on your federal income
tax returns,  and to take into account in determining  your own income tax, your
allocable shares of the income, gain, loss,  deductions and tax preference items
of the fund for the portion of any year during which you are a unitholder of the
fund. The fund itself will not be subject to tax.

         You  are  subject  to tax on your  distributive  shares  of the  fund's
taxable  income  and  items of fund  income,  gain,  or items of tax  preference
required to be taken into account  separately  even though you may have received
total cash  distributions  that are less than the amount of reportable income or
gain to you, or less than the resultant  federal  income tax  liability.  To the
extent that the resultant  income tax imposed on you exceeds cash  distributions
to you in any year,  such excess will constitute an  out-of-pocket  expense that
must be funded by you from other sources.

Qualified Plan Investors

         Because  the fund  will not  incur  indebtedness  with  respect  to the
properties  it  acquires,  distributions  by the  fund  you to you if you  are a
tax-exempt  entity are not  expected to  constitute  UBTI unless the  tax-exempt
entity  borrows  funds to acquire  its units (or  otherwise  incurs  acquisition
indebtedness  within the meaning of the Code with respect to its  acquisition of
units),  or units are  otherwise  used in an unrelated  trade or business of the
tax-exempt  entity.  Qualified  plans  generally are exempt from federal  income
taxation  except to the extent that their  "unrelated  business  taxable income"
("UBTI") from all sources  exceeds  $1,000  during any fiscal year.  Income from
partnerships will be considered UBTI unless an exemption  applies.  For example,
dividends,  interest,  royalties,  certain rents,  and gains from  non-inventory
sales of property,  among other items,  are excluded,  as well as all deductions
directly  connected with such UBTI;  provided,  however,  that if such otherwise
exempt  income  is  from  "debt-financed  property"  the  exemption  may  not be
available.

         Certain  income  from  unrelated  businesses,   such  as  interest  and
dividends,  is considered income from "passive  activities" and is excluded from
UBTI. Also excluded from UBTI is certain rental income and gain from the sale of
property,  but only if such, property neither (i) was held primarily for sale to
customers in the ordinary course of the seller's trade or business, nor (ii) was
stock in trade or other  property of a kind which would be properly  included in
the seller's inventory if on hand at the close of the taxable year. The fund has
not been  organized  to  engage  in the  purchase  and sale of  properties  and,
accordingly,  it is not  expected  that the fund will be  treated as a dealer in
properties.  See "Property Held Primarily For Sale," below.  However,  since the
determination of this issue depends on the intentions of the managing member and
the fund and also  depends  on the facts of the fund's  operations  from time to
time  (including  the timing and number of  purchases,  the sales of  properties
held, the manner in which such sales are  solicited,  and the amount of time and
effort spent in managing and attempting to sell  properties),  Counsel is unable
to render an  opinion  as to  whether  the fund will be  treated  as a dealer in
property.

         ALTHOUGH THE FUND INCOME LIKELY WILL NOT CONSTITUTE UBTI, NO OPINION IS
EXPRESSED ON THIS ISSUE.  IF YOU ARE A QUALIFIED  PLAN INVESTOR YOU ARE URGED TO
SEEK TAX ADVICE FROM YOUR OWN COUNSEL REGARDING WHETHER OR NOT YOU SHOULD INVEST
IN THE FUND  AND THE TAX  CONSEQUENCES  TO YOU OF  RECEIVING  DISTRIBUTIONS  AND
ALLOCATIONS FROM THE FUND.


                                       39
<PAGE>
Basis of Units

        Your basis in units is relevant in determining:

        (1)  gain or loss on the sale or  other disposition  of  the units  (see
             "Sale of Units" below);
        (2)  the    taxability    of   cash   distributions   to  you (see "Cash
             Distributions to Unitholders" below); and
        (3)  your  ability  to  deduct  losses  of the  fund  (see  "Basis,  At-
             Risk,  and Passive  Activity  Limitations  on  Deduction of Losses"
             below).

         Your adjusted  basis in a unit  initially will equal the amount of your
actual cash capital contribution to the fund (i.e., the purchase price of units)
and will be increased by your allocable share of items of fund net income.  Your
basis in a unit will be decreased (but not below zero) by (1) cash distributions
received from the fund, and (2) your  distributive  share of items of the fund's
net loss.  Your basis in units is also generally  affected by the amount of fund
debt  allocated to you, with increases in allocable  debt  increasing  basis and
decreases reducing basis. Since the fund does not intend to incur any debt, such
basis  adjustments  resulting  from  increases or decreases in fund debt are not
addressed in detail herein.

Allocations of Net Income and Net Loss


         The  pass-through  of fund  income,  gain or loss to you  will be {more
likely than not be}  respected  by the Internal  Revenue  Service if reviewed by
them. Your distributive  share of partnership  income,  gain, loss, or deduction
for federal income tax purposes  generally is determined in accordance  with the
provisions  of the  partnership  agreement,  or,  in the case of the  fund,  the
operating  agreement.  Under Section 704(b) of the Code, however, an allocation,
or  portion  thereof,  will be  respected  only if it  either  has  "substantial
economic  effect"  or is in  accordance  with  the  "partner's  interest  in the
partnership." If the allocation or portion thereof  contained in the partnership
agreement does not meet either test,  the IRS will make a  reallocation  of such
items in  accordance  with the IRS'  determination  of each  partner's  economic
interest in the  partnership.  Treasury  Regulations  under Code Section  704(b)
contain  guidelines  as to  whether  partnership  allocations  have  substantial
economic  effect.  The  allocations  contained in the operating  agreement  (see
"Summary of the Operating Agreement - Allocations and Distributions," above) are
intended to comply with the Treasury  Regulations'  test for having  substantial
economic effect.

 Accordingly,  it is the opinion of Counsel that {it is more likely than
not that} the operating agreement will comply with the safe harbor provisions in
the Treasury  Regulations  under Code Section 704(b) and that the allocations of
net income and net loss set forth in the operating  agreement  {more likely than
not} will have substantial economic effect or will be otherwise treated as being
in accordance  with your interest in the fund, if such issue were  challenged by
the IRS, litigated and judicially decided.



Allocations to Newly Admitted Unitholders or Transferees of Units

         New unitholders  will be allocated a  proportionate  share of income or
loss for the year in which they  became  unitholders.  The  operating  agreement
permits  the  managing  member to select any method and  convention  permissible
under  Code  Section  706(d)  for the  allocation  of tax items  during the time
persons are admitted as unitholders,  but requires that any method or convention
first utilized be consistently applied thereafter for all subsequent  admissions
of  unitholders,  unless  it is  determined  subsequently  that  such  method or
convention is not permissible under Section 706(d).  In addition,  the operating
agreement  provides  that:  (i)  upon  the  transfer  of all or a  portion  of a
unitholder's  units, other than at the end of the fund's fiscal year, the entire
year's  net  income  or net loss  allocable  to the  transferred  units  will be
apportioned  between the transferor  and transferee  based on the number of days
during the year that each is treated under the operating agreement as owning the
units and (ii)  permitted  transfers of units will be deemed to occur at the end
of the month in which they actually occur.


                                       40
<PAGE>

Basis, At Risk, and Passive Activity Limitations on Deduction of Losses

         The managing member  anticipates that the fund will produce taxable net
income in each year of operations  beginning in 2000 and that you generally will
not be allocated net loss because of the fund's investment criteria of acquiring
properties on an all-cash basis. There can, of course, be no assurance that such
objective  can be  achieved  in any  fiscal  year of the fund.  Your  ability to
utilize  any net  loss in a year,  should  a net loss be  allocated  to you,  is
determined  by applying  the  following  three  limitations  dealing with basis,
at-risk and passive losses.

        (1)  Basis.  You may not deduct an amount  exceeding your adjusted basis
             -----
in your units pursuant to Code Section  704(d).  If your share of the fund's net
loss  exceeds  your basis in your  units at the end of any  taxable  year,  such
excess net loss may be carried over indefinitely and deducted to the extent that
at the end of any  succeeding  year your  adjusted  basis in your units  exceeds
zero.

        (2)  At-Risk  Rules.  Under the Section 465 "at-risk"  provisions of the
             --------------
Code, if you are an individual  taxpayer  (including an individual  partner in a
partnership) or a closely-held  corporation,  you may deduct losses from a trade
or business activity, and thereby reduce your taxable income from other sources,
only to the extent you are considered "at risk" with respect to that  particular
activity.  The  amount  you  are  considered  to have  at  risk  includes  money
contributed  to the activity and certain  amounts  borrowed  with respect to the
activity.

        (3)  Passive Loss Rules.  Under  Section 469 of the Code,  deductions by
             ------------------
you, if you are an individual (or certain  closely-held  corporations) of losses
from all businesses in which you do not  "materially  participate"  and from all
rental  activities  in which  you do not  "actively  participate"  (collectively
"passive activities") are allowed only to the extent of income from such passive
activities.  Because of this  limitation,  net losses  from  passive  activities
cannot be used to offset earned income,  income from businesses in which you are
significantly  involved,  or  portfolio  income  (such as  interest,  dividends,
royalties,  and non-business capital gains). Any losses in excess of income from
passive  activities can be carried forward  indefinitely to offset future income
from passive activities, including any income or gain from the eventual complete
disposition of the activity that generated the losses.


         The fund's commercial real property leasing  activities are anticipated
to be passive  activities for you and counsel will opine that {it is more likely
than not that} your  interest in the fund will be a passive  activity if you are
not affiliated with or employed by the managing member.


Passive Activity Income

         Fund operating income will more likely than not be considered  "passive
income" and be available to offset your current or suspended passive losses from
the fund or certain  other  investments.  If the fund is successful in achieving
its investment  and operating  objectives,  you may be allocated  taxable income
from  the  fund.  To the  extent  that  your  share  of the  fund's  net  income
constitutes income from a passive activity (as described above), such income may
generally  be offset by your net losses and credits  from  investments  in other
passive activities.

         Counsel will opine that,  assuming (1) the  properties are acquired and
operated in the manner  described in this  prospectus,  (2) the  properties  are
owned for  federal  income  tax  purposes  by the fund,  and (3) the fund is not
viewed as a "publicly  traded  partnership"  within the meaning of Code  Section
469(k),  that it is more  likely than not that your share of the fund net income
will be net income or gain from a "passive  activity," as defined in Section 469
of the Code, which passive income can generally be offset by your net losses and
credits from other passive activities, if such issue were challenged by the IRS,
litigated and judicially decided. This opinion will not apply to the income that
is attributable to (1) the investment by the fund in liquid investments, such as
certificates  of  deposit  or  money-market  funds  prior to the  investment  in
properties,  or to  distributions  of net cash flow from operations or net sales
proceeds to the members, or (2) the investment,  in interest bearing accounts or
otherwise,  of amounts  held as working  capital,  as security  deposits,  or in
reserve.  Such income described in the preceding  sentence will constitute,  for
purposes of Section  469,  "portfolio  income"  which cannot be offset by losses
from passive  activities.  If the fund is a "publicly traded partnership" within
the meaning of Code  Section  469(k),  any income  from the fund  cannot  offset


                                       41
<PAGE>
losses from other passive  activities and will be treated in a manner similar to
portfolio  income.  The Treasury  Department  has been given broad  authority to
issue  regulations  defining  income that does not constitute  passive  activity
income, and no assurance can be given that future regulations  promulgated under
Code  Section  469 will not treat fund net  income as income  that is not from a
passive activity, thereby preventing any setoff of such income against unrelated
passive losses or credits.

Cash Distributions to Unitholders

         Cash  distributions  that are less than your  adjusted tax basis in the
fund will not be taxable to you. A cash distribution to you from the fund (other
than a cash  distribution  made in exchange for all or part of your  interest in
the fund)  will not be taxable to you  except to the  extent,  if any,  that the
distribution exceeds the adjusted basis of your units in the fund. See "Basis of
Units" above.  A cash  distribution  in excess of your adjusted  basis in a unit
will be taxable to the  unitholder  as if it resulted from a sale or exchange of
the unit. See "Sale of Units" below.

Alternative Minimum Tax

         You could be subject to the alternative  minimum tax. The Code contains
an  "alternative  minimum  tax,"  which  may  reduce  the  benefit  to you of an
investment in the fund. The individual alternative minimum tax is imposed at tax
rates of from 26% to 28% of  alternative  minimum  taxable  income  ("AMTI")  in
excess of certain  exemption  amounts.  Capital  gains,  however,  are taxed for
alternative  minimum  tax  purposes  at the same  rates as those  that apply for
regular  income  tax  purposes.  See  "Capital  Gains and  Losses,"  below.  The
alternative  minimum tax is payable to the extent that it exceeds the  "regular"
federal  income tax payable for that year. No regular tax credits other than the
foreign tax credit may be applied against the alternative minimum tax.

Syndication and Organizational Expenses

         The  Code   provides  for  various   treatments   of  certain   initial
expenditures  of the fund.  Expenses  incurred  by the fund with  respect to the
offering and sale of units (i.e.,  syndication  costs) must be  capitalized  and
cannot be deducted or amortized. In contrast,  amounts paid to organize the fund
as well as other start-up expenditures, may (if so elected) be amortized ratably
over 60 months. The fund intends to treat selling commissions, the due diligence
and marketing support fee, and most of  organizational  and offering expenses as
syndication expenses. The remainder of organizational and offering expenses will
be treated as  amortizable  organizational  expenses.  There can be no assurance
that the IRS will not  challenge the treatment of such fees and expenses paid by
the fund.

Tax Treatment of Certain Fees

         The fund will pay fees to the managing  member and its  affiliates  for
services  rendered to the fund.  For a more complete  description of these fees,
see "Management Compensation." The amount of the fees has not been determined by
arm's-length  negotiations.  Instead,  the amounts have been set by the managing
member on the basis of its judgment as to the  reasonable  value of the services
provided.

         The IRS could:

        (1)  assert that the amount paid for some or all of the services  should
             be treated as a nondeductible fund distribution;
        (2)  assert  that  such  amount  exceeds  the  reasonable value of those
             services and is not deductible to the extent of such excess;
        (3)  accept the  reasonableness  of a fee,  but  contend   that  the fee
             should be deducted in a later year, or be capitalized  rather  than
             deducted,  or be amortized  over a period  longer than  the  period
             chosen by the fund; or


                                       42
<PAGE>
        (4)  attempt   to   re-characterize   a   fee   as    a   nondeductible,
             non-amortizable  syndication   expense or  as an itemized deduction
             subject  to   the  limitation  on   deductions  of  such  so-called
             "miscellaneous   itemized  deductions"   by  unitholders  on  their
             individual income tax returns.

        Counsel   is  unable  to  render  an  opinion   with   respect  to  the
deductibility  of the  foregoing  fees,  due to the  inherently  factual  nature
thereof.

Sale of Units


         You may have gain or loss on the sale of your units,  which gain may be
partially taxable as ordinary income or at special depreciation recapture rates.
Upon your sale of a unit, the excess, if any, of the amount realized on the sale
over your adjusted basis in the unit will be taxable gain to you. If you are not
a  "dealer"  with  respect  to such unit and you held it for more than one year,
your gain will generally be treated as long-term  capital gain,  except for that
portion  of any  gain  attributable  to your  share  of the  fund's  "unrealized
receivables" and "inventory items," as defined in Section 751 of the Code, would
be taxable as ordinary income.  [Recently proposed  regulations provide that the
holding period of a partnership  interest will be divided if a partner  acquires
portions  of an  interest  at  different  times.]  Moreover,  the portion of any
long-term capital gain attributable to depreciation  allowances taken previously
with respect to fund real  property may be subject to a maximum tax rate of 25%,
rather than the 20% maximum rate applicable to most long-term capital gains. See
"Capital Gain and Losses," below.


Dissolution of the Fund

         A fund  dissolution  and liquidation may be taxable to you, unless fund
properties are distributed in kind. The dissolution of the fund will involve the
distribution to you of the assets, if any, remaining after payment of all of the
debts and liabilities of the dissolving fund. Upon dissolution of the fund, your
unit may be liquidated by one or more  distributions  of cash or other property.
If you receive only cash upon the  dissolution,  gain would be recognized by you
to the extent,  if any, that the amount of cash  received  exceeds your adjusted
basis  in your  units.  No gain or loss  is  recognized  by a  partnership  upon
distributions  of its own assets in  dissolution.  The managing  member does not
intend to have the fund make any distributions in kind.

Allocation of Fund's Purchase Price in Properties

         The  allocation  of  purchase  price to  various  categories  of assets
purchased by the fund could be challenged by the IRS.  Following the acquisition
of properties,  the managing member will allocate the fund's  aggregate basis in
each of the properties among the various  components  thereof according to their
relative fair market  values.  The fund will allocate its purchase price of each
of the properties into three major categories: land, real property improvements,
and personal property. Land is non-depreciable, while real property improvements
and personal  property will be depreciated from the dates such assets are placed
in service by the fund.

         The valuation of the fund properties and the various components thereof
(as well as the correct  allocation of the aggregate tax basis among the various
components  of the  fund  properties)  is  inherently  a  factual  question  not
susceptible to a legal  determination  because such a determination  can only be
made by a qualified real estate  professional based on information  available at
the time of acquisition.  In making these allocations,  the managing member will
review  the facts  and  circumstances  relevant  to each of the  properties  and
consider  the  report  of the  appraiser(s),  if  any,  of the  properties.  The
allocations computed by the managing member can be challenged by the IRS who may
assert that the  aggregate  bases of the  properties  should be  allocated  in a
different  manner that would yield less favorable tax  consequences  to you. For
example,  the IRS could  attempt to allocate a greater  portion of the aggregate
purchase  price of certain  of the  properties  to items such as land,  which is
non-depreciable.  Since  allocation  of the cost basis of the  properties is not
susceptible to a legal analysis because such a determination can only be made by
a qualified real estate professional based on information  available at the time
of  acquisition,  Counsel  is  unable  to  express  any  opinion,  favorable  or
unfavorable,  as to whether the fund's  allocations of purchase price, when they
are made, will be respected for tax purposes.


                                       43
<PAGE>

Property Held Primarily For Sale

         The fund does not expect to be considered a "dealer" in real  property.
The fund has been  organized  for the purpose of acquiring and  developing  real
estate for investment and rental purposes. However, if the fund were at any time
deemed for tax  purposes to be a "dealer" in real  property  (one who holds real
estate primarily for sale to customers in the ordinary course of business),  any
gain  recognized  upon a sale of such real property would be taxable as ordinary
income, rather than as capital gain, and would constitute UBTI to you if you are
a  tax-exempt  entity.  Under  existing  law,  whether  property  is or was held
primarily  for sale to  customers  in the  ordinary  course of business  must be
determined  from all of the facts and  circumstances  surrounding the particular
property and sale in question.  Because the issue is dependent  upon facts which
will not be known  until the time a property is sold or held for sale and due to
the lack of  judicial  authority  in this  area,  counsel is unable to render an
opinion  as to  whether  the fund will be  considered  to hold any or all of its
properties primarily for sale to customers in the ordinary course of business.

Capital Gains and Losses


         The characterization of income or gain recognized by you upon a sale of
properties by the fund or a sale of a unit by you as capital or ordinary  income
is relevant in determining the rate at which such income is taxed and the extent
to which you may deduct capital losses.  See "Sale of Units." Ordinary income is
taxed to you, if you are an individual,  at a maximum  federal  marginal rate of
39.6%, while long-term capital gains of individuals (on most capital assets held
for more than one year)  are  taxed at a maximum  marginal  rate of 20% (10% for
taxpayers in the 15% rate bracket). To the extent that any gain from the sale of
real  property  by the fund  represents  the  recapture  of prior  straight-line
depreciation   deductions  by  the  fund,  the  capital  gain   attributable  to
depreciation from real estate held for more than one year will be subjected to a
maximum tax rate of 25%, rather than the general 20% maximum  long-term  capital
gain rate.  These lower long-term  capital gain rates also apply for purposes of
computing your alternative  minimum tax.  Recapture of depreciation with respect
to  personal  property  is taxed at  ordinary  income  tax  rates.  You are also
cautioned  that the sale of a unit may require you to "look  through"  the units
sold, with a portion of such sale possibly taxable as ordinary income (see "Sale
of Units"), and[, under recently promulgated proposed regulations,] a portion of
any  long-term  capital gain  generated  on the sale of a unit  subjected to the
higher 25% maximum long-term capital gain rate applicable to straight-line  real
estate  depreciation  recapture.  Capital losses generally may be used by you to
offset  capital gains and, in addition,  a maximum of $3,000 of ordinary  income
annually.  The  capital  losses not  utilized  by you in any year may be carried
forward indefinitely to succeeding years.


Audit of Income Tax Returns

         The IRS may examine the returns of the fund and may  disagree  with the
tax positions taken on such returns.  If challenged by the IRS, the tax position
taken on the returns may not be sustained by the courts.  An audit of the return
of the fund could  lead to  separate  audits of your tax  returns,  which  could
result in adjustments attributable to non-fund items as well as the fund items.

         Generally, the tax treatment of partnership items will be determined at
the fund level pursuant to administrative or judicial  proceedings  conducted at
the fund level.  You generally are required to file your tax returns in a manner
consistent with the information  returns filed by the fund or you are subject to
possible  penalties,  unless you file a  statement  with your tax return on Form
8082 describing any inconsistency.  The managing member will be the "tax matters
partner"  for the fund  and as such  will  have  certain  responsibilities  with
respect  to any IRS audit and any court  litigation  relating  to the fund.  You
should consult your tax advisors as to the potential  impact of these procedural
rules upon you.

Election for Basis Adjustments

         The fund will not  adjust  its tax basis in  properties  upon a sale of
units by you,  so a  purchaser  might pay less for the  units  you  sell.  Under
Section  754 of the  Code,  partnerships  may  elect  to  adjust  the  basis  of
partnership property upon the transfer of an interest in the partnership so that
the  transferee  of a  partnership  interest  will be treated  for  purposes  of
calculating  depreciation  and  realizing  gain as though  such  transferee  had
acquired a direct interest in the partnership's assets.  However, as a result of


                                       44
<PAGE>
the complexities  and added expense of the tax accounting  required to implement
such an election,  the managing member does not intend to cause the fund to make
any  such  election  on  behalf  of the  fund.  As a  consequence,  depreciation
available to a transferee of units will be limited to the transferor's  share of
the remaining  depreciable  basis of fund properties,  and upon a sale of a fund
property, taxable income or loss to the transferee of the units will be measured
by the difference  between such person's share of the amount  realized upon such
sale and such person's share of the fund's tax basis in the property,  which may
result in greater tax  liability  to such person than if a Section 754  election
had been made.  In  addition,  the  absence of such an  election by the fund may
result in unitholders having greater difficulty in selling their units.

Interest on Underpayment of Taxes

         If it is finally  determined  that you  underpaid  tax for any  taxable
year, you must pay the amount of underpayment  plus interest on the underpayment
and possibly  certain  penalties from the date the tax originally was due. Under
recent law changes,  the accrual of interest and  penalties may be suspended for
certain  qualifying  individual  taxpayers  if the IRS  does not  notify  you of
amounts owing within 18 months of the date you filed your income tax return. The
suspension period ends 21 days after the IRS sends the required notice. The rate
of interest is compounded daily and is adjusted quarterly.

Accuracy-Related Penalties

         Section 6662 of the Code imposes penalties  relating to the accuracy of
tax  returns.  A 20%  penalty  is  imposed  with  respect  to  any  "substantial
understatement   of  income  tax"  and  with  respect  to  the  portion  of  any
underpayment of tax attributable to a "substantial valuation misstatement" or to
"negligence." All of those penalties are subject to an exception to the extent a
taxpayer had reasonable cause for a position and acted in good faith.

         Substantial  Understatement Penalty. Section 6662 imposes a 20% penalty
on the  amount of an  understatement  of income  tax if such  understatement  is
"substantial." An understatement of tax liability is "substantial" if the amount
of the  understatement  exceeds  the  greater  of $5,000  ($10,000  for  certain
corporations) or 10% of the total tax required to be shown on the return for the
taxable  year.  If the  understatement  is not  attributable  to a "tax shelter"
(defined as an  arrangement a  significant  purpose of which is the avoidance or
evasion of federal  income  tax),  there will be no  substantial  understatement
penalty if there was "substantial  authority" for the taxpayer's  position or if
the  position had a  "reasonable  basis" and the  relevant  facts are  disclosed
adequately on the taxpayer's tax return.  A taxpayer may use Form 8275 to ensure
adequate  disclosure of a non-tax shelter matter. If the  understatement  arises
out of a tax shelter,  to avoid the penalty the  taxpayer  must have relied upon
substantial  authority  for such  position  and must also have had a  reasonable
belief that the  position  taken was more likely than not the proper  treatment.
The managing member expects that the fund will not be considered a "tax shelter"
for this purpose; however, because the issue is dependent upon facts relating to
future fund  operations,  the acquisition and disposition of fund properties and
other factual determinations which are not known at this time, Counsel is unable
to render an opinion as to whether an  investment in the fund will be considered
a tax shelter for purposes of Section 6662 of the Code.

         Substantial Valuation Misstatement Penalty. A 20% substantial valuation
misstatement  penalty  applies  to  the  portion  of  any  underpayment  of  tax
attributable to a "substantial  valuation  misstatement." There is a substantial
valuation  misstatement under Section 6662 if (i) the value or adjusted basis of
property  claimed on a return is 200% or more of the  correct  value or adjusted
basis, and (ii) the resulting  underpayment of tax exceeds $5,000.  Further, the
amount of the penalty is increased to 40% of the resulting  underpayment  if the
value or adjusted  basis of property  claimed on a return is 400% or more of the
correct  value or  adjusted  basis.  The IRS has  ruled  under  the  predecessor
provision of Section 6662 that the substantial  valuation  misstatement  penalty
applies to individual  partners when the  overstatement is made by a partnership
on the partnership return.

         Negligence Penalty.  Section 6662 imposes a 20% penalty with respect to
any  underpayment  of  tax  attributable  to  negligence.   An  underpayment  is
attributable to negligence if such underpayment results from any failure to make
a reasonable attempt to comply with the provisions of the Code, or any careless,


                                       45
<PAGE>
reckless,   or  intentional  disregard  of  the  federal  income  tax  rules  or
regulations. In addition,  regulations provide that the failure by a taxpayer to
include  on a tax return any  amount  shown on an  information  return is strong
evidence of negligence.  The  disclosure of a position on the taxpayer's  return
will not  necessarily  prevent the  imposition  of the  negligence  penalty.  In
addition,  a valuation  misstatement that results in the underpayment of tax but
does  not  fall  within  the  scope of the  substantial  valuation  misstatement
provisions  may still be  subject  to a 20%  penalty  if it is  attributable  to
negligence.

State and Local Taxes

         In addition to the federal income tax consequences described above, you
should  consider the state and local tax  consequences  of an  investment in the
fund.  This  prospectus  makes no attempt to  summarize  the state and local tax
consequences to an investor in those states in which the fund may own properties
or carry on activities.

         You are urged to consult  your own tax advisor on all matters  relating
to state and local taxation, including the following:

         (1)   whether the state in which you reside will impose a tax upon your
               share of the taxable income of the fund;

         (2)   whether an income tax or other return must also be filed  by  you
               in those states where the fund will own properties;

         (3)   whether you will be subject to state  income  tax  withholding in
               states where the fund will own properties;

         (4)   whether a state or locality where the fund owns  properties  will
               levy an income,  franchise,  gross receipts or similar fund-level
               tax  on  the  fund  irrespective  of  its   classification  as  a
               "partnership" for federal income tax purposes; and

         (5)   whether your state of residence will offer a tax credit for taxes
               paid by you or the fund to other states or localities.

Foreign Investors as Unitholders

         As a general matter,  foreign investors may purchase units in the fund.
This  prospectus  makes no attempt to summarize the tax  consequences to foreign
investors and no opinion is expressed  thereon. A foreign investor who purchases
units and becomes a unitholder in the fund will  generally be required to file a
United  States tax return on which such  unitholder  must report  such  Person's
distributive  share of the fund's items of income,  gain,  loss,  deduction  and
credit,  and pay United States  federal  income tax at regular United States tax
rates on such  person's  share of any net  income,  whether  ordinary or capital
gains.  A  foreign  investor  may  also  be  subject  to  tax on  such  person's
distributive  share of the fund's  income and gain in such  person's  country of
nationality or residence or elsewhere. In addition, cash distributions otherwise
payable to a foreign investor from the fund,  allocations of net income that are
effectively  connected  with a United  States  trade or  business,  and  amounts
payable  upon the sale of a foreign  investor's  units may be  reduced by United
States tax  withholding  made pursuant to various  applicable  provisions of the
Code, including, but not limited, to Code Sections 1445 and 1446.

Tax Shelter Registration

         The fund more  likely  than not will not be  considered  a tax  shelter
since losses are not  anticipated.  Any entity deemed to be a "tax  shelter," as
defined in Section 6111 of the Code,  is required to register  with the IRS. The
fund is not intended to constitute a "tax shelter." Further, the managing member
has represented  that, in the absence of events which are unlikely to occur, the
aggregate amount of deductions  derived from any unitholder's  investment in the
fund,  determined without regard to income,  will not exceed twice the amount of
any such unitholder's investment in the fund, as of the close of any year in the
fund's first five calendar years.


                                       46
<PAGE>

         Based upon the authority of the Treasury Regulations under Section 6111
(including  the  exception  for   "projected   income   investments")   and  the
representations  of the managing member that, in the absence of events which are
unlikely to occur,  the "tax shelter ratio" with respect to an investment in the
fund will not exceed 2 to 1 for any  investor as of the close of any year in the
fund's first five calendar  years,  Counsel has concluded that it is more likely
than not that the fund is not  currently  required  to register as a tax shelter
with the IRS under  Section  6111 of the Code prior to the offer and sale of the
units,  if the  issue  were  challenged  by the IRS,  litigated  and  judicially
decided.

Importance of Obtaining Professional Tax Advice

THE FOREGOING ANALYSIS IS NOT INTENDED AS A SUBSTITUTE FOR CAREFUL TAX PLANNING,
PARTICULARLY  SINCE THE INCOME TAX CONSEQUENCES OF AN INVESTMENT IN THE FUND ARE
COMPLEX AND CERTAIN OF THESE  CONSEQUENCES  COULD VARY  SIGNIFICANTLY  WITH YOUR
PARTICULAR TAX AND FINANCIAL SITUATION.  ACCORDINGLY,  YOU ARE STRONGLY URGED TO
CONSULT  YOUR  OWN TAX  ADVISOR  WITH  SPECIFIC  REFERENCE  TO YOUR  OWN TAX AND
FINANCIAL SITUATIONS REGARDING THE POSSIBLE TAX CONSEQUENCES OF AN INVESTMENT IN
THE FUND.
























                                       47
<PAGE>


                              ERISA CONSIDERATIONS

         The  following is a summary of material  considerations  arising  under
ERISA and the prohibited transaction provisions of Code Section 4975 that may be
relevant to a prospective  investor  which is an employee  benefit plan or holds
assets of an employee benefit plan. This discussion does not address all aspects
of ERISA or Code  Section 4975 or, to the extent not  preempted,  state law that
may be relevant to  particular  employee  benefit plan  unitholders  in light of
their particular circumstances.

ERISA Fiduciary Duties

         ERISA imposes certain duties on persons who are fiduciaries of pension,
profit-sharing,  retirement  or other  employee  benefit  plans subject to ERISA
("Plans"). Under ERISA, any person who exercises any authority or control in the
management  or  disposition  of the  assets  of a  Plan  is  considered  to be a
fiduciary  of such Plan and is subject to the  standards  of  fiduciary  conduct
under ERISA.  These  standards  require that the fiduciary of the Plan consider,
among  other  things,  whether the  investment  of Plan  assets:  (i) will be in
accordance with the documents and instruments  governing the investments by such
Plan;  (ii) will allow the Plan to satisfy the  diversification  requirements of
ERISA, if applicable; (iii) will result in UBTI to the Plan (see "Federal Income
Tax  Considerations -- Qualified Plan Investors");  (iv) will provide sufficient
liquidity;  (v) is prudent under the general ERISA fiduciary standards; and (vi)
is  being  made  for  the  exclusive  benefit  of the  Plan's  participants  and
beneficiaries.

Prohibited Transactions

         In addition to  imposing  general  fiduciary  standards  of  investment
prudence and diversification, ERISA and the corresponding provisions of the Code
prohibit a wide range of transactions involving the assets of a Plan and persons
who have  certain  specified  relationships  to the Plan  ("parties in interest"
within the meaning of ERISA,  "disqualified  persons"  within the meaning of the
Code). Thus, a Plan fiduciary considering an investment in the units should also
consider  whether the  acquisition  or the continued  holding of the units might
constitute or give rise to a direct or indirect prohibited transaction.

Plan Asset Regulations

         The United  States  Department  of Labor (the  "DOL") has issued  final
regulations  (the "DOL  Regulations")  providing  guidance on the  definition of
"plan  assets"  under ERISA.  Under the DOL  Regulations,  if a Plan acquires an
equity  interest in an entity such as the fund,  both the equity interest and an
individual  interest  in the  assets  held by the  entity  may be treated as the
Plan's  assets,  unless  certain  exemptions  apply.  These  exemptions  include
"publicly-offered  securities"  and  a  security  issued  by  certain  operating
companies, including a "real estate operating company."

Publicly Offered Securities

         Under the DOL Regulations,  a  publicly-offered  security is a security
that is "widely-held," "freely-transferable" and registered under the Securities
Exchange  Act of 1934,  as amended.  As discussed  below,  the units of the fund
should be treated as publicly offered securities and, as such, the assets of the
fund should not be considered plan assets of any unitholder which is an employee
benefit plan.

         Registered.  The units are registered under the Securities Exchange Act
 of 1934, as amended.

         Widely-Held   The  DOL   Regulations   provide   that  a  security   is
"widely-held"  only if it is part of a class of securities  that is owned by 100
or more investors  independent of the issuer and of one another.  A security may
still be treated as "widely-held"  if the number of independent  investors falls
below 100  subsequent  to the initial  offering as a result of events beyond the
issuer's control. The fund expects the units to be "widely-held" upon completion
of the offering.

         Freely-Transferable.   The  DOL  Regulations  provide  that  whether  a
security is a  "freely-transferable"  is a factual  question to be determined on
the basis of all relevant  facts and  circumstances.  No assurance  can be given
that the DOL and the United States Department of the Treasury will conclude that


                                       48
<PAGE>
the units  are  freely-transferable.  The DOL  Regulations  provide  that when a
security is part of an offering  in which the minimum  investment  is $10,000 or
less, as is the case with this offering,  certain  restrictions  ordinarily will
not, alone or in combination, affect the finding that such securities are freely
transferable.  The DOL  Regulations  provide that a restriction  or  prohibition
against  a  transfer  or  assignment  which  would  result in a  termination  or
reclassification of any entity for federal or state income tax purposes will not
affect whether securities are freely transferable.

Real Estate Operating Company

         Even if the fund's units were not to qualify for the  "publicly-offered
securities"  exemption,  the DOL Regulations also exempt an investment  entity's
assets as plan assets if the entity is a "real  estate  operating  company."  An
entity is a real estate  operating  company if at least 50% of its assets (other
than  short-term  investments  pending  long-term  commitment or distribution to
investors)  valued at cost,  are  invested  in real  estate  which is managed or
developed  and with  respect to which the  entity  has the right to  participate
substantially in the management or development  activities.  The fund intends to
devote more than 50% of its assets to management and  development of real estate
and will attempt to comply with the  requirements of this exemption.  Due to the
uncertainty of the application of the standards set forth in the examples in the
DOL Regulations,  however, there can be no assurance as to the fund's ability to
qualify for the real estate operating company exemption.

         An example  contained in the DOL Regulations  indicates that,  although
some  management  and  development  activities  may be performed by  independent
contractors  rather  than by the  entity  itself,  if over  50% of the  entity's
properties are acquired  subject to long-term  leases under which  substantially
all management and maintenance activities with respect to the properties are the
responsibility  of the tenants thereof,  the entity is not eligible for the real
estate operating company exemption.  In an effort to comply with the real estate
operating  company  exemption,  the  managing  member  of the  fund  intends  to
structure its management and development  activities such that at all times more
than 50% of the fund's  assets are  invested  in  multi-tenant  properties  with
individually  negotiated  leases  pursuant  to which  general  and  common  area
maintenance  activities  will be the fund's  responsibility  and not that of the
tenants of such properties.

         A Plan fiduciary  considering  the purchase of units should consult its
legal  advisor  regarding  whether the fund's  assets would be  considered  Plan
assets and,  as such,  whether  the Plan's  investment  could give rise to other
violations of its fiduciary standards.

Non-ERISA Plans

         The  fiduciary of an IRA or of an employee  benefit plan not subject to
Title I of ERISA because it is a governmental  or church plan or because it does
not cover common law employees (a "Non-ERISA Plan") should consider that such an
IRA or  Non-ERISA  Plan may only make  investments  that are  authorized  by the
appropriate  governing  documents,  not  prohibited  under Code Section 4975 and
permitted under applicable state law.

















                                       49
<PAGE>


                                  THE OFFERING

Offering Amounts and Length of Offering

         We are offering a minimum of 6,000 units  ($3,000,000) and a maximum of
50,000 units  ($25,000,000)  at a purchase price of $500 per unit to persons who
meet the standards set forth under "Who May Invest." Our managing member has the
right to  increase  the  maximum  number  of units  we  offer to  100,000  units
($50,000,000). A minimum purchase of five units ($2,500) is required, subject to
the right of the managing member in its sole discretion, to accept subscriptions
for a single unit after the initial  subscription has been made by a unitholder.
Qualified pension,  profit sharing and stock bonus plans,  including Keogh plans
and IRAs, must make a minimum purchase of at least two units ($1,000).

         The managing  member and its  affiliates may purchase up to $450,000 of
units to enable us to meet the minimum offering. The units will be purchased for
investment  and  will  not be  resold.  No  commissions  will be  paid on  units
purchased by the managing member and its affiliates.

         The offering will terminate not later than __________,  2002. Unless we
sell 6,000 units on or before __________,  2001, we will refund all subscription
proceeds to  subscribers  together  with interest  earned  thereon on a pro rata
basis,  based on the number of days the subscriber's  funds were held in escrow,
less escrow expenses within 10 days.

How the Units are Being Offered

         The units will be offered on a "best efforts" basis through the Private
Investors Equity Group, the dealer manager,  and the  participating  brokers who
are members of the National  Association  of Securities  Dealers,  Inc. or other
persons or entities exempt from broker-dealer registration. "Best efforts" means
that the dealer manager is not  guaranteeing  that any specified  amount will be
raised. There are no undertakings with the dealer manager with respect to volume
limitations on sales. There is an informal understanding with the dealer manager
that the dealer manager may be terminated and replaced by a broker-dealer  being
formed by the owner of Cornerstone Ventures,  Inc. The agreement with the dealer
manager may also be  terminated  by the dealer  manager  prior to  reaching  the
minimum  offering of (1) the fund or managing  member has become a defendant  in
litigation  expected to have a  materially  adverse  outcome,  (2) if there is a
material  adverse  change in the financial or other  condition of the fund,  (3)
there are  changes in  financial  markets,  national  or world  affairs,  postal
strikes, a general banking moratorium or acts of God, or (4) the managing member
has breached the  agreement.  After  reaching the minimum  offering,  the dealer
manager may terminate the agreement at any time.

         The  fund  and  the  managing  member  have  agreed  to  indemnify  the
dealer-manager from liabilities based on any untrue statement of a material fact
or omission in this prospectus or in any supplemental sales material.

Compensation to the Dealer Manager for Selling the Units

         We will pay the dealer manager

        o    Selling  commissions  equal  to  eight  percent  (8%) of the  first
             $3,000,000  of offering  proceeds   and seven  percent  (7%) of the
             offering  proceeds  on all units sold thereafter for serving as the
             dealer   manager of the offering and for the sale of units  through
             its efforts
        o    Marketing  support  fee equal to two percent  (2%) of the  offering
             proceeds  less   $30,000  for  marketing  fees,  wholesaling  fees,
             expense reimbursements, bonuses and incentive compensation
        o    Reimbursement of expenses of up to one percent (1%) of the offering
             proceeds
        o    Due diligence expense allowance fee  of one  half  of  one  percent
             (.05%) of the offering proceeds on all units sold.

         All or a portion of these fees may be paid by the dealer manager to the
participating brokers.


                                       50
<PAGE>
         The total amount of underwriting compensation,  including  commissions,
due diligence  fees and  reimbursement  of expenses paid in connection  with the
offering,  will not exceed 14.5% of offering  proceeds.  See  "Estimated  Use of
Proceeds" and "Management Compensation." Escrow Conditions

Escrow Conditions


         Subscription  proceeds will be deposited in a segregated escrow account
with {Southern California Bank} [US Bank National  Association],  Newport Beach,
California  and held in trust  for the  benefit  of the  subscribers  until  the
minimum of $3,000,000 has been raised. Thereafter, subscription proceeds will be
deposited directly into the fund's accounts.


         The  fund  will  pay  escrow  fees  of  $1,500  plus $1 per  $1,000  of
subscription funds in excess of $1,500,000 but less than $10,000,000.  This will
be $3,000 in the event 6,000  units are sold.  The fund will also pay a $250 fee
to hold the escrow open beyond one year.  The fund will pay wire fees of $25 per
wire  and  disbursement  fees of $15 per  check.  The  fund  will  also  pay for
messenger  fees,  air courier  charges and other  out-of-pocket  expenses of the
escrow holder.

Interest on Escrowed Funds

         We will pay you  interest  from the date your  funds are  deposited  in
escrow until the release from escrow.  No interest  checks for amounts less than
$25 will be issued.

How to Purchase Units

         The units are being sold subject to acceptance by the managing  member.
The  managing  member  has the  unconditional  right to  accept  or  reject  any
subscription.  Your  subscription  will be  accepted or rejected by us within 10
days  after  our  receipt  of a  copy  of  your  subscription  agreement,  fully
completed,  and your  payment  in good  funds  for the  number of units you have
subscribed to purchase. Most of the time, we will accept or reject subscriptions
within 24 hours. If your subscription is accepted, a confirmation will be mailed
to you not more than ten business days after our acceptance. A sale of the units
may not be  completed  until at least  five  business  days  after  the date you
receive  a  prospectus  and,  in  some  states,  a copy  of  our  organizational
documents.  If for any reason  your  subscription  is  rejected,  your check and
subscription agreement will be returned to you within ten days after receipt.

Determination of Investor Suitability

         The  dealer  manager  and each  participating  broker  will make  every
reasonable  effort to determine that you satisfy the  suitability  standards set
forth herein and that an  investment in the units is an  appropriate  investment
for you. See "Who May Invest." The participating brokers must ascertain that you
can  reasonably  benefit  from  an  investment  in  the  units.  In  making  the
determination, the participating brokers will consider whether:

        (1)  You have the capability of  understanding  our fundamental  aspects
             based on your employment experience,  education, access to   advice
             from qualified  sources  such as  attorneys,  accountants  and  tax
             advisors and prior experience with investments of a similar nature;
        (2)  You have an apparent understanding of:
        o    the fundamental risks and possible financial hazards of  this  type
             of investment;
        o    the lack of liquidity of this investment;
        o    the managing member's role in directing or managing the investment;
             and
        o    the tax consequences of the investment; and
        (3)  You have the financial capability to invest in the units.

         By executing the  subscription  agreement,  your  participating  broker
acknowledges its determination that the units are a suitable investment for you.
Each  participating  broker is required  to  represent  and warrant  that it has
complied with all applicable laws in determining the suitability of the units as


                                       51
<PAGE>
an investment for you. The dealer manager and/or the participating  brokers must
maintain a record of the  information  obtained  to  determine  that an investor
meets the suitability  standards and a  representation  of the investor that the
investor  is  investing  for the  investor's  own  account  or,  in lieu of such
representation,  information  indicating that the investor for whose account the
investment was made met the suitability standards, for at least six years.

Volume Discounts

         Investors  purchasing in excess of $250,000  worth of units (501 units)
will be entitled to a reduction in the selling  commission payable in connection
with the sale of these units in accordance with the following schedule:
<TABLE>
<CAPTION>

      Amount of                                            Re-Allowed
 Purchaser's Investment                          Commissions Per {unit} [Unit]
- ------------------------                        --------------------------------
     From         To        Price Per unit        Percent         Dollar Amount
- -----------  -----------   ----------------     -----------       --------------


<S>          <C>              <C>                <C>                  <C>
     $1,000     $250,000      $500.00               7.0%              $35.00
   $250,001     $500,000      $495.00               6.0%              $30.00
   $500,001   $1,000,000      $490.00               5.0%              $25.00
 $1,000,001   $5,000,000      $485.00               4.0%              $20.00
 $5,000,001  $10,000,000      $480.00               3.0%              $15.00
$10,000,001  $20,000,000      $475.00               2.0%              $10.00
</TABLE>


         Any such reduction in the selling  commission for volume discounts will
be credited to the "purchaser," as defined below, by reducing the total purchase
price otherwise  payable by the "purchaser." For example,  if you purchase 2,000
units, you could pay as little as $980,000 rather than $1,000,000 for the units,
in which  event  the  selling  commissions  on the sale of such  units  would be
$60,000 ($30 per unit). The net proceeds we receive will not be affected by such
discounts.

         Subscriptions may be combined for the purpose of determining the volume
discounts in the case of  subscriptions  made by any  "purchaser,"  provided all
such units are purchased  through the same  participating  broker or through the
dealer  manager.  The  volume  discount  will be  prorated  among  the  separate
subscribers considered to be a single purchaser. Further subscriptions for units
will  not be  combined  for  purposes  of the  volume  discount  in the  case of
subscriptions  by any "purchaser" who subscribes for additional units subsequent
to the purchaser's initial purchase of units.

         For purposes of such volume discounts, "purchaser" includes:

        (1)  an individual, his or her spouse, and their children under the  age
             of 21, who  purchase the units for his,  her or their own accounts,
             and all pension or trust funds  established by each such individual
        (2)  a corporation, partnership, limited liability  company association,
             joint stock company, trust fund, or any organized group of persons,
             whether incorporated or  not  which  have been in  existence for at
             least six months  before  purchasing  the units and were formed for
             a purpose other than to purchase the units at a discount

        (3)  an  employee's  trust, pension,  profit-sharing, or  other employee
             benefit plan qualified under Section 401 of the Code


                                       52
<PAGE>

        (4)  all pension, trust, or other funds maintained by a given bank

         In addition, the managing member, in its sole discretion, may aggregate
and combine separate subscriptions for units received during the offering period
from

        (1)  he dealer manager or the same participating broker

        (2)  nvestors whose accounts are managed by a single investment  advisor
             registered under the Investment Advisers Act of 1940

        (3)  investors over whose accounts a designated bank, insurance company,
             trust   company,   or   other   entity   exercises    discretionary
             investment responsibility

        (4)  single  corporation,  partnership,  trust   association, or   other
             organized    group  of  persons,  whether  incorporated  or not and
             whether  such   subscriptions   are  by  or for the benefit of such
             corporation, partnership, trust association, or group

         Except  as  provided  herein,  subscriptions  will  not  be  cumulated,
combined, or aggregated.

         Any  request  to  combine  more than one  subscription  must be made in
writing in a form  satisfactory  to the  managing  member and must set forth the
basis for such request.  Any such request will be subject to verification by the
dealer manager that all of such subscriptions were made by a single "purchaser."
If a  "purchaser"  does not  reduce  the per unit  purchase  price,  the  excess
purchase price over the discounted purchase price will be returned to the actual
separate subscribers for units.

         Any reduction in commissions  will reduce the effective  purchase price
per unit to the unitholder  involved but will not alter the net proceeds payable
to us as a  result  of  such  sale.  All  unitholders  will  be  deemed  to have
contributed  the  same  amount  per  unit to us  whether  or not the  unitholder
receives a discount. Accordingly, for purposes of distributions, unitholders who
pay reduced  commissions will receive higher returns on their  investments in us
as compared to unitholders who do not pay reduced commissions.

                                HOW TO SUBSCRIBE

         You may purchase units if you meet the suitability  standards described
above  under  "Who  May  Invest"  at  page 9 of this  Prospectus  by  doing  the
following:

        (1)  Read the entire prospectus and any current  supplement(s)  and  the
operating agreement, set forth as Exhibit "A" to this prospectus.


        (2)  Fill out and sign {the} [a] subscription  agreement.  A copy of the
subscription   agreement   and   power  of   attorney   and   instructions   {is
Exhibit"C"}[for  all investors other than IRA investors is Exhibit "C-1". A copy
of the IRA  application,  subscription  agreement  and  power  of  attorney  and
instructions for IRA investors is Exhibit "C-2"] to this prospectus.

        (3)  Make your check payable to {"Southern California Bank}["USB] Escrow
No. 12563-GG for Cornerstone Realty Fund" during the escrow impound period or to
"Cornerstone Realty Fund, LLC" following the termination of the escrow impound.


        (4)  Send  your  subscription  agreement and check to your participating
broker.

         By  purchasing  units,  you  confirm  that  you  meet  the  suitability
standards  for  purchasers of units and agree to be bound by all of the terms of
the subscription agreement and the operating agreement.

         Within ten days of our receipt of your subscription  agreement, we will
accept or reject your  subscription.  If your subscription is accepted,  we will
mail  you a  confirmation  within  three  days  after  it is  accepted.  If your


                                       53
<PAGE>
subscription is rejected, your check and subscription agreement will be promptly
returned to you, without interest or deduction, within ten days after receipt.

         Subscriptions  made  through  pension,  profit  sharing and stock bonus
plans, must be processed through and forwarded to us by an approved trustee.  In
the case of plan subscribers, the confirmation will be sent to the trustee.

        YOUR REPRESENTATIONS AND WARRANTIES IN THE SUBSCRIPTION AGREEMENT

         By executing the subscription agreement, you are making representations
and warranties to us that:

        (1)  You have received this prospectus;

        (2)  You meet the suitability standards for investors in this offering;

        (3)  You  understand  that  there  are  restrictions on your transfer of
units;

        (4)  You are purchasing the units for  your  or your family's benefit or
account, or in a fiduciary  capacity for another person and not as an agent;
                                                            ---

        (5)  You understand that there is no public market for the units;

        (6)  You  are  purchasing  the units for economic profit and not for tax
benefits;

        (7)  You adopt and agree to be bound by the operating agreement; and

        (8)  You   have   granted   the  managing  member the power of  attorney
described in "Summary of the Operating Agreement."

         These  representations and warranties are being made to us to assure us
that you  understand  the  investment  you are  making  and for us to rely on in
determining  that we can sell securities to you. If you act in a manner contrary
to these  representations and warranties,  we would assert that you could not do
so based upon the  representations  and warranties you made in the  subscription
agreement.

                           SUPPLEMENTAL SALES MATERIAL

         In addition to this prospectus, we plan to utilize other sales material
in  connection  with the  offering of the units,  including  an  investor  sales
promotion brochure, an investment summary, a fact sheet to be used internally by
broker/dealers,  an audio tape,  a video tape,  form  letters,  and  third-party
articles. We also plan to establish an internet web site,  http:\\www.cvinc.net,
which may be accessed by potential purchasers of units.

         Other than as described herein, we have not authorized the use of other
sales material including fact sheets or marketing  bulletins which are expressly
labeled for  broker/dealer  use only. The offering is made only by means of this
prospectus.  Although the information  contained in such sales material does not
conflict with any of the  information  contained in this  prospectus,  units are
being offered only through this prospectus.  The sales material does not purport
to be complete and should be read only in conjunction with this prospectus.

                                  LEGAL MATTERS

         Inquiries  or  requests  for  information  should  be  directed  to the
managing  member  at  4590  MacArthur  Boulevard,   Suite  610,  Newport  Beach,
California 92660, Attention: Investor Services Department.


                                       54
<PAGE>

         The law firm of Oppenheimer  Wolff & Donnelly LLP, serves as securities
counsel to the fund and the  managing  member and has  rendered an opinion  with
respect to material  federal income tax issues  relating to this  offering.  See
Exhibit "B" - Tax Opinion.  In addition,  a copy of counsel's opinion concerning
the  organization  and  existence  of  the  fund  and  the  valid  issuance  and
non-accessibility  of the units will be supplied  to you or your  representative
upon written request to the managing member at 4590 MacArthur  Boulevard,  Suite
610, Newport Beach, California 92660, Attention: Investor Services Department.

                                     EXPERTS

         The financial  statements of  Cornerstone  Realty Fund, LLC at December
31, 1999 and 1998,  and for the year ended December 31, 1999 and the period from
October 28, 1998 to December  31,  1998 and the  consolidated  balance  sheet of
Cornerstone  Industrial  Properties,  LLC at December 31, 1999, all appearing in
this  Prospectus and  Registration  Statement have been audited by Ernst & Young
LLP,  independent  auditors,  as set forth in their  reports  thereon  appearing
elsewhere  herein,  and are included in reliance  upon such reports given on the
authority of such firm as experts in accounting and auditing.

                              AVAILABLE INFORMATION

         We  have  filed  a  registration  statement  on  Form  S-11  under  the
Securities Act of 1933, as amended,  and the rules and  regulations  promulgated
thereunder,  with respect to the units offered pursuant to this prospectus. This
prospectus does not contain all of the information set forth in the registration
statement and the exhibits thereto.  For further  information with respect to us
and the units we are offering,  reference is made to the registration  statement
and such exhibits.

         We will become subject to the information reporting requirements of the
Securities Exchange Act of 1934, as amended,  and, in accordance  therewith,  we
will file reports,  proxy statements and other information with the SEC pursuant
to the Exchange Act.

         The registration statement,  including exhibits, and the reports, proxy
statements and other information filed by us can be inspected without charge at,
or copies  obtained  upon  payment  of the  prescribed  fees  from,  the  Public
Reference  Section of the SEC at Room 1024,  Judiciary  Plaza, 450 Fifth Street,
N.W.,  Washington,  D.C. 20549.  The SEC also maintains a Web site that contains
registration  statements,  reports,  proxy and information  statements and other
materials that are filed through the SEC's Electronic Data Gathering,  Analysis,
and Retrieval System. This site can be accessed at http://www.sec.gov.

         Statements  contained  in this  prospectus  as to the  contents  of any
contract  or other  document  which is filed as an Exhibit  to the  registration
statement are not necessarily complete,  and each such statement is qualified in
its entirety by reference to the full text of such contract or document.

         In  addition to  applicable  legal  requirements,  if any, we will make
annual reports  containing  audited  financial  statements with a report thereon
from  our  independent  public  accountants  and  quarterly  reports  containing
unaudited  financial  information  for each of the first three  quarters of each
fiscal year available to the unitholders upon request.

                             ADDITIONAL INFORMATION

         The  managing  member  will  answer  all  inquiries  from  you and your
representatives  concerning  any  matters  relating to the offer and sale of the
units, and will give you and your  representatives the opportunity to review any
documents  referred to in this  prospectus  or any other  documents  relating to
investment  in  properties   and  the   opportunity  to  obtain  any  additional
information   necessary  to  verify  the  accuracy  of  any  representations  or
information set forth in this  prospectus.  This information will be provided to
the extent that the managing member possesses such  information,  or can acquire
it without unreasonable effort or expense.



                                       55
<PAGE>
<TABLE>
<CAPTION>


                          INDEX TO FINANCIAL STATEMENTS

                                                                       Page
                                                                     Number
                                                                     ------
<S>                                                                  <C>
Cornerstone Realty Fund, LLC

Report of Independent Auditors..........................................F-2

Balance Sheets as of December 31, 1999 and 1998.........................F-3

Statements of Operations and Members' Deficit
 for the Year Ended December 31, 1999  and the
 Period from October 28, 1998 (Inception) to
 December 31, 1998......................................................F-4

Statements of Cash Flows for the Year Ended
 December 31, 1999 and the Period from
 October 28, 1998 (Inception) to December 31, 1998......................F-5

Notes to Financial Statements...........................................F-6


Cornerstone Industrial Properties, LLC

Report of  Independent Auditors ........................................F-9

Balance Sheet as of December 31, 1998 ..................................F-10

Notes to Balance Sheets.................................................F-11
</TABLE>

All other  schedules for which  provision is made in the  applicable  accounting
regulations of the Securities and Exchange Commission are not required under the
related instructions or are inapplicable and therefore have been omitted.












                                       56
<PAGE>

<PAGE>



                         REPORT OF INDEPENDENT AUDITORS

To the Members
Cornerstone Realty Fund, LLC

         We have audited the accompanying  balance sheets of Cornerstone  Realty
Fund, LLC, a California  limited liability company (the "Fund"),  as of December
31, 1999 and 1998 and the related  statements of operations and members' deficit
and cash  flows for the year ended  December  31,  1999 and for the period  from
October 28, 1998  (inception) to December 31, 1998.  These financial  statements
are the  responsibility  of the  Fund's  management.  Our  responsibility  is to
express an opinion on these financial statements based on our audits.

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

         In our opinion,  the  financial  statements  referred to above  present
fairly, in all material  respects,  the financial position of Cornerstone Realty
Fund,  LLC at December 31, 1999 and 1998 and the results of its  operations  and
its cash  flows for the year ended  December  31,  1999 and for the period  from
October 28, 1998 (inception) to December 31, 1998, in conformity with accounting
principles generally accepted in the United States.

                                                         /S/ ERNST & YOUNG LLP





Newport Beach, California
February 1, 2000

                                      F-2
<PAGE>
<TABLE>
<CAPTION>



                          CORNERSTONE REALTY FUND, LLC
                    (a California limited liability company)

                                 BALANCE SHEETS

                                     ASSETS

                                                             December 31,
                                                         1999           1998
                                                     --------------------------
<S>                                                  <C>            <C>

Office equipment, less accumulated depreciation
   of $751 in 1999 and $268 in 1998................  $     2,103    $     2,034
Deferred offering costs............................      178,350         72,244
                                                     -----------   -----------
Total assets.......................................  $   180,453    $    74,278
                                                     ===========   ===========

                        LIABILITIES AND MEMBERS' DEFICIT

Current liabilities
   Accounts payable..................................$     5,235    $    51,849
   Advances payable to managing member...............    401,988         83,023
                                                     -----------    -----------
                                                         407,223        134,872

{Members' deficit....................................   (226,700)      (60,594)}
Members' deficit (100,000 units authorized,
   none issued or outstanding).......................   (226,770)      (60,594)

                                                     -----------    -----------
Total liabilities and members' deficit...............$   180,453    $    74,278
                                                     ===========    ===========
</TABLE>

   The accompanying notes are an integral part of these financial statements.


                                      F-3

<PAGE>
<TABLE>
<CAPTION>


                          CORNERSTONE REALTY FUND, LLC
                    (a California limited liability company)

                  STATEMENTS OF OPERATIONS AND MEMBERS' DEFICIT


                                                                    Period from
                                                                October 28, 1998
                                                   Year Ended    (Inception) to
                                                  December 31,     December 31,
                                                     1999             1998
                                                  ------------   ---------------

Expenses
<S>                                               <C>               <C>

   General and administrative expenses............$   48,420        $   20,322
   Consulting fees to related party...............    96,585            38,957
   Interest expense on advances payable to member.    21,171             2,315
                                                  ----------        ----------
   Net loss.......................................  (166,176)          (61,594)

Members' Deficit
   Deficit at beginning of period.................   (60,594)                -
   Capital contributions..........................         -             1,000
                                                  ----------        ----------
   Deficit at end of period.......................$ (226,770)       $  (60,594)
                                                  ==========        ===========
</TABLE>




 The accompanying notes are an integral part of these financial statements.


                                      F-4
<PAGE>
<TABLE>
<CAPTION>


                          CORNERSTONE REALTY FUND, LLC
                    (a California limited liability company)

                            STATEMENTS OF CASH FLOWS

                                                                    Period from
                                                                October 28, 1998
                                                  Year Ended      (Inception) to
                                                  December 31,      December 31,
                                                    1999              1998
                                                  -----------   ----------------
<S>                                               <C>           <C>

OPERATING ACTIVITIES
Net loss..........................................$ (166,176)   $   (61,594)
Adjustments to reconcile net loss to net
  cash used in
     Depreciation.................................       483            268
     Changes in operating assets and liabilities
       Accounts payable...........................   (15,432)        17,466
                                                  ----------    -----------
Net cash used in operating activities.............  (181,125)       (43,860)

INVESTING ACTIVITIES
Purchases of office equipment.....................      (552)        (2,302)
                                                  ----------    -----------
Net cash used in investing activities.............      (552)        (2,302)

FINANCING ACTIVITIES
Deferred offering costs...........................  (137,288)       (37,861)
Advances from managing member.....................   318,965         83,023
Capital contributions.............................         -          1,000
                                                  ----------    -----------
Net cash used in financing activities.............$  181,677    $    46,162
                                                  ==========    ===========

Net change in cash................................$        -    $         -

Cash at beginning of period.......................         -              -
                                                  ----------    -----------
Cash at end of period.............................$        -    $         -
                                                  ==========    ===========
</TABLE>


 The accompanying notes are an integral part of these financial statements.


                                      F-5

<PAGE>


                          CORNERSTONE REALTY FUND, LLC
                    (a California limited liability company)


                 NOTES TO {BALANCE SHEET}[FINANCIAL STATEMENTS]


1. Organization and Business


         Cornerstone  Realty Fund, LLC, a California  limited  liability company
(the "Fund") (formerly Cornerstone  Multi-Tenant Industrial Business Parks Fund,
LLC and  Cornerstone  Industrial  Properties  Income and Growth Fund I, LLC) was
formed on October  28,  1998.  The  members of Fund are  Cornerstone  Industrial
Properties, LLC, a California limited liability company ("CIP"), as the managing
member  and Terry G.  Roussel,  an  individual.  The  purpose  of the Fund is to
acquire,  operate and sell multi-tenant industrial properties.  The Fund intends
to issue and sell in a public  offering equity  interests  ("units") in the Fund
and to admit the new unitholders as members of the Fund.


         The  Fund is  currently  dependent  on the  managing  member  providing
capital  contributions  and advances in order for it to meet its  obligations as
they come due. The managing  member  intends to continue  providing such capital
contributions and advances through at least January 1, 2001.

         Each member's  liability is limited  pursuant to the  provisions of the
Beverly-Killea  Limited  Liability  Company  Act.  The  term of the  Fund  shall
continue  until  December 31, 2010,  unless  terminated  sooner  pursuant to the
operating agreement.

         The operating agreement, as amended and restated, provides, among other
things, for the following:

         The managing member generally has complete and exclusive  discretion in
         the  management  and  control  of the Fund;  however,  the  unitholders
         holding the majority of all  outstanding  and issued units have certain
         specified  voting rights which include the removal and  replacement  of
         the managing member.

         Net Cash Flow from Operations,  as defined,  will be distributed 90% to
         the  unitholders  and 10% to the managing  member until the unitholders
         have received either an 8% or 12% non-cumulative, non-compounded annual
         return on their Invested  Capital  Contributions,  as defined.  The 12%
         return applies to specified early investors for the twelve-month period
         subsequent to the date of their Invested Capital  Contributions  and is
         in lieu of the 8% return during that period.

         Net Sales Proceeds,  as defined, will be distributed first, 100% to the
         unitholders in an amount equal to their Invested Capital Contributions;
         then, 90% to the  unitholders  and 10% to the managing member until the
         unitholders  have  received  an amount  equal to the unpaid  balance of
         their  aggregate 8%  non-cumulative,  non-compounded  annual  return on
         their  Invested  Capital  Contributions;  and  thereafter,  50%  to the
         unitholders and 50% to the managing member.

         Net Income, as defined,  is allocated first, 10% to the managing member
         and 90% to the unitholders until Net Income allocated equals cumulative
         Net  Losses,  as defined,  previously  allocated  in such  proportions;
         second,  in  proportion  to and to the  extent  of Net Cash  Flow  from
         Operations  and  Net  Sales  Proceeds  previously  distributed  to  the
         members,  exclusive of distributions  representing a return of Invested
         Capital  Contributions;  and then 50% to the managing member and 50% to
         the unitholders.


                                      F-6
<PAGE>
                          CORNERSTONE REALTY FUND, LLC
                    (a California limited liability company)

           NOTES TO {BALANCE SHEET}[FINANCIAL STATEMENTS] (continued)


1. Organization and Business (continued)

         Net Loss is allocated  first, 50% to the managing member and 50% to the
         unitholders,  until Net Loss  allocated  equals  cumulative  Net Income
         previously  allocated in such  proportions;  then remaining Net Loss is
         allocated 10% to the managing member and 90% to the unitholders.

         All allocations and distributions to the unitholders are to be pro rata
         in proportion to their share of the allocations and distributions.

2. Summary of Significant Accounting Policies

Use of Estimates


         The  preparation of financial  statements in conformity with accounting
principles  generally accepted in the United States requires  management to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities as of the date of the financial  statements and the reported  amount
of revenue and expenses during the reporting period. Actual results could differ
materially from the estimates in the near term.


Income Tax Matters

         It is the intent of the Fund and its  members  that the Fund be treated
as a partnership for income tax purposes.  As a limited liability  company,  the
Fund is subject to certain minimal taxes and fees; however,  income taxes on the
income  or losses  realized  by the Fund are  generally  the  obligation  of the
members.

Office Equipment

         Office  equipment  is stated at cost.  Depreciation  is  computed  on a
straight-line  basis over the estimated useful lives of the related assets.  The
estimated useful life of the office equipment is five years.

Deferred Offering Costs

         Specific  incremental costs incurred in connection with the offering of
membership  units are  deferred  and charged  against the gross  proceeds of the
related  offerings.  Deferred costs related to aborted offerings are expensed in
the period the offering is aborted.

Fair Value of Financial Instruments

         The Fund believes that the recorded value of all financial  instruments
approximates their current values.




                                      F-7
<PAGE>

                          CORNERSTONE REALTY FUND, LLC
                    (a California limited liability company)

           NOTES TO {BALANCE SHEET}[FINANCIAL STATEMENTS] (continued)


3. Related Party Transactions


         In order to fund its initial  operating  costs,  the Fund has  received
unsecured  advances  amounting to $401,988 from CIP.  These advances bear simple
interest at the  prevailing  prime  commercial  lending rate plus two percentage
points.  Interest  expense totaling $21,171 in 1999 and $2,315 during the period
from October 28, 1998 to December 31, 1998 was incurred on these  advances.  The
accrued  interest  incurred  through  December  31,  1999 has been  added to the
advances payable balance. These advances and accrued interest are expected to be
repaid with proceeds from the planned offering of units.

         During the 1999, the Fund incurred $11,651 in office rental expenses to
a related  party.  These  expenses  are  included in general and  administrative
expenses.


         During the 1999 and during the period from October 28, 1998 to December
31,  1998,  $96,585 and  $38,957,  respectively,  was paid to employees of CIP's
managing member for services related to the planned offering of units.

         The  managing  member  and/or its  affiliates  are  entitled to receive
various  fees,  compensation  and  reimbursements  as  specified  in the  Fund's
operating agreement.




                                      F-8
<PAGE>




                         REPORT OF INDEPENDENT AUDITORS

To the Members

Cornerstone Industrial Properties, LLC

         We  have  audited  the  accompanying   consolidated  balance  sheet  of
Cornerstone Industrial  Properties,  LLC, a California limited liability company
(the "Company"), as of December 31, 1999. This consolidated balance sheet is the
responsibility of the Company's management.  Our responsibility is to express an
opinion on this consolidated balance sheet based on our audit.

         We conducted our audit in accordance with auditing standards  generally
accepted in the United States.  Those standards require that we plan and perform
the audit to obtain reasonable  assurance about whether the consolidated balance
sheet is 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  audit  provides  a
reasonable basis for our opinion.

         In our  opinion,  the  consolidated  balance  sheet  referred  to above
presents fairly, in all material respects,  the consolidated  financial position
of  Cornerstone  Industrial  Properties,  LLC at December 31, 1999 in conformity
with accounting principles generally accepted in the United States.

                                                         /S/ ERNST & YOUNG LLP






Newport Beach, California
February 1, 2000






                                      F-9
<PAGE>
<TABLE>
<CAPTION>

                     CORNERSTONE INDUSTRIAL PROPERTIES, LLC
                    (a California limited liability company)

                           CONSOLIDATED BALANCE SHEET

                                     ASSETS

                                                                 December 31,

                                                                     1999

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

Current assets
<S>                                                              <C>
   Cash..........................................................$     117,497
   Marketable equity securities..................................    1,034,580
                                                                 -------------
Total current assets.............................................    1,152,077

Office equipment, less accumulated depreciation of $751..........        2,103
Deferred offering costs                                                325,774
                                                                 -------------
Total assets.....................................................$   1,479,954
                                                                 =============

                        LIABILITIES AND MEMBERS' CAPITAL

Current liabilities

   Accounts payable..............................................$      10,384
   Advances payable to member....................................       45,837
                                                                 -------------
                                                                        56,221

Members' capital.................................................    1,533,187
   Member's capital contribution note............................     (109,454)
                                                                 -------------
   Member's capital, net.........................................    1,423,733
                                                                 -------------

Total liabilities and members' capital...........................$   1,479,954
                                                                 =============
</TABLE>




       The accompanying notes are an integral part of this balance sheet.

                                      F-10

<PAGE>


                     CORNERSTONE INDUSTRIAL PROPERTIES, LLC
                    (a California limited liability company)

                       NOTES TO CONSOLIDATED BALANCE SHEET

                                December 31, 1999

1. Organization and Business

         Cornerstone Industrial Properties,  LLC, a California limited liability
Company (the "Company"),  was formed on February 5, 1999. The managing member is
Cornerstone Ventures, Inc., a California corporation  ("Ventures").  The purpose
of the  Company is to  sponsor,  organize  and serve as the  managing  member of
Cornerstone  Industrial,  a California limited liability company ("Fund I"), and
Cornerstone  Realty  Fund,  a  California  limited  liability  company  ("Fund")
(collectively, the "Funds"). The purpose of the Funds is to acquire, operate and
sell multi-tenant industrial properties.

         Each member's  liability is limited  pursuant to the  provisions of the
Beverly-Killea  Limited  Liability  Company Act.  The term of the Company  shall
continue  until  December 31, 2033,  unless  terminated  sooner  pursuant to the
operating agreement.

2. Summary of Significant Accounting Policies

Consolidation

         The consolidated balance sheet includes the accounts of the Company and
the Funds.  All significant  intercompany  transactions  have been eliminated in
consolidation.  The Company  consolidates  the Funds because it has control over
all  activities  of the  Funds  and has  provided  100% of the  Funds'  required
advances and capital contributions.

Use of Estimates

         The  preparation of the  consolidated  balance sheet in conformity with
generally accepted  accounting  principles requires management to make estimates
and  assumptions  that  affect the amounts  reported  in the  balance  sheet and
accompanying  notes. Actual results could differ materially from those estimates
in the near term.

Fair Value of Financial Instruments

         The Company believes all of the financial  instruments' recorded values
approximate current values.

Marketable Equity Securities and Members' Capital

         Marketable  equity  securities  consist  of common  stock  investments.
Marketable  equity  securities  are stated at market value as  determined by the
most  recently  traded  price of each  security at the balance  sheet date.  All
marketable  securities are defined as trading  securities or  available-for-sale
securities under the provisions of Statement of Financial  Accounting  Standards
No.  ("SFAS")  115,  Accounting  for  Certain  Investments  in Debt  and  Equity
Securities.



                                      F-11
<PAGE>

                    CORNERSTONE INDUSTRIAL PROPERTIES, LLC
                    (a California limited liability company)

2. Summary of Significant Accounting Policies (continued)

Marketable Equity Securities and Members' Capital (continued)

         Management determines the appropriate classification of its investments
in  marketable   securities  at  the  time  of  purchase  and  reevaluates  such
determination  at each balance sheet date.  Securities  that are bought and held
principally  for the purpose of selling them in the near term are  classified as
trading  securities  and  unrealized  holding  gains and losses are  included in
earnings.  Equity securities not classified as trading securities are classified
as available-for-sale.  Available-for-sale securities are carried at fair value,
with the  unrealized  gains and  losses  reported  as a  separate  component  of
members'  equity.  The cost of  investments  sold is  determined on the specific
identification  or the first-in,  first-out method. As of December 31, 1999, all
marketable  equity  securities  are  classified  as trading  securities  and are
carried on the balance sheet at their  aggregate fair value of  $1,034,580.  The
cost of and  unrealized  gain on these  securities  are  $1,007,600 and $26,980,
respectively, at December 31, 1999.

         The marketable  equity  securities  were  contributed to the Company by
certain members as their capital contributions. The purpose of the contributions
was to maintain the Company's net worth as specified in the operating agreement,
as amended.  The operating  agreement  requires  that the  securities be held in
segregated accounts of the Company ("Special  Accounts") apart from other assets
and that the Special  Accounts are not to be used by the Company for any purpose
other  than to  maintain  the  Company's  net worth as  specified  in  operating
agreement.  If any of the assets in the Special Accounts are used to pay Company
expenses or fund any of the Company's investees, the funds withdrawn are to earn
interest at the  prevailing  prime  commercial  lending rate plus two percentage
points. Any amounts withdrawn from the Special Accounts,  plus interest thereon,
is to be  repaid  into the  Special  Accounts  prior to any  other  payments  or
distributions  to the  members.  The  funds in the  Special  Accounts  are to be
invested at the direction of the contributing members or their designees.

     In the event that the aggregate fair market value of the assets held in any
     ---------------------------------------------------------------------------
Special  Account  is  less  than  the  initial   capital   contribution  of  the
- --------------------------------------------------------------------------------
contributing  member,  then the  Manager  may  require  such  member  to make an
- --------------------------------------------------------------------------------
additional  capital  contribution to the extent of the difference.  In the event
- --------------------------------------------------------------------------------
such member defaults in making an additional capital  contribution,  the Company
- --------------------------------------------------------------------------------
may  obtain the  shortfall  from a third  party and may  dilute  the  defaulting
- --------------------------------------------------------------------------------
member's equity ownership percentage as specified in the operating agreement.
- -----------------------------------------------------------------------------


         Any  member  that  contributed  into a Special  Account  may  request a
distribution  of all of the balance in the  account  upon 120 days  notice.  The
Company is obligated to distribute  the balance if it is able to secure an equal
amount of  replacement  capital from an existing or new member,  otherwise,  the
Company is not obligated to distribute such balances to the requesting member.

Income Tax Matters

         It is the intent of the  Company  and its  members  that the Company be
treated  as a  partnership  for  income  tax  purposes.  As a limited  liability
company,  the  Company is subject to certain  minimal  taxes and fees;  however,
income  taxes on income or losses  realized  by the Company  are  generally  the
obligation of the members.



                                      F-12
<PAGE>

                    CORNERSTONE INDUSTRIAL PROPERTIES, LLC
                    (a California limited liability company)

3. Advances Payable to Member

         The advances  payable to member bear simple  interest at the prevailing
prime commercial lending rate plus two percentage points.

4. Member's Capital Contribution Note

         The member's capital  contribution note represents a $100,000 revolving
note receivable from Ventures.  The note bears interest at the prevailing  prime
commercial lending rate plus two percentage points. The note matures on December
2, 2001 and is secured by Venture's interest in a California general partnership
and is  personally  guaranteed  by the sole  shareholder  of  Ventures.  Accrued
interest  receivable of $9,454 has been added to the note receivable  balance at
December 31, 1999.













                                      F-13
<PAGE>

<PAGE>

                            PRIOR PERFORMANCE TABLES

         The prior performance tables that follow present information  regarding
private placement  programs  previously  sponsored by affiliates of the managing
member. The information presented in the tables represents historical experience
of thirteen private real estate programs  organized and managed by affiliates of
the managing member. The prior private programs utilized  substantial amounts of
acquisition debt and had investment policies and objectives different than ours.
This  information  should not be  considered  as indicative of the results to be
obtained by any  investment  in our fund.  The  information  contained  in these
tables does not relate to any  properties  our fund may acquire and the purchase
of the units will not create any ownership  interest in the programs included in
these tables.

         Our  fund is  designed  for all cash  property  purchases  to  generate
maximum cash flow from  operations,  with returns also anticipated from property
value appreciation. Our fund does not have significant tax shelter features. The
prior private  placement  programs of the affiliates  were oriented more towards
capital growth with a modest near-term emphasis on cash flow.


         The tables  described below contain  information on the prior programs,
but none of the  information  in the  tables  is  covered  by the  report  of an
independent certified public accountant. The purpose of the Tables is to provide
information from the prior performance of the affiliates of the managing member.
For a  narrative  summary  of the prior  performance  of the  affiliates  of the
managing  member,  see "Prior  Performance" at page {17} [19] in the text of the
prospectus.


TABLE I - EXPERIENCE IN RAISING AND INVESTING FUNDS


         The  purpose of Table I is to present  information  as to the  previous
performance  of the  affiliates of the managing  member in raising funds through
programs  the  offering  of which  closed  during the period of  January{,  1995
through} [1, 1997,]  December{,  1998} [31,  1999].  The managing member and its
affiliates have not previously participated in a public program.

<PAGE>
TABLE II - COMPENSATION TO SPONSOR AND AFFILIATES


         Table II summarizes  the  compensation  paid to  affiliates  during the
years {1996} [1997]  through  {1998}  [1999] for all  programs,  the offering of
which  closed  during  such  period.   Also   summarized  in  the  aggregate  is
compensation  received  from all other  programs  during  the same  period.  The
compensation  as used in these Tables  includes  acquisition  fees,  real estate
commissions,   property   management  and  administrative   fees,   construction
supervision fees, and proceeds from the sale or refinancing of the properties.


TABLE III - OPERATING RESULTS FROM PRIOR PROGRAMS


         Table III  summarizes  the  operating  results for programs  which were
formed during the years {1994} [1995]  through 1999. The basis for accounting is
indicated on each program report.  Generally,  the information is presented on a
Generally  Accepted  Accounting  Principles (GAAP) basis.  However,  some of the
Programs maintained their financial statements on a tax basis and they are noted
accordingly.   On  these  Programs,  the  GAAP  basis  reporting  would  include
differences  in such  matters as accrual and  recognition  of income and expense
items, capitalization, depreciation and amortization bases and periods.


TABLE IV - RESULTS OF COMPLETE PROGRAMS


         Table IV summarizes the operating and  disposition  results of programs
that have  completed  operations  (no longer hold  properties)  during the years
{1994} [1995] through 1999.


TABLE V - SALE OR DISPOSAL OF PROPERTY


         Table V identifies  the sales or disposals of properties by program and
the details of the cash  received  through  closing  for  {programs}  [sales  or
disposals]   which   have  closed  in   the  years {1996} [1997]  through {1998}
 [1999].





                                       57
<PAGE>
TABLE VI - GENERAL INFORMATION OF PROJECTS


         Table  VI  provides  general  information  of each  individual  program
{including  location, type  of  commercial  property,  square  footage,  date of
purchase,  number of units at time of purchase  and the number of units sold for
programs which have closed in}[regarding the nature and location of the propert-
ies and the  manner  in  which  the properties were  acquired  during] the years
 {1996} [1997] through {1998} [1999].


                                       58
<PAGE>
<TABLE>
<CAPTION>


                                     TABLE I

                   EXPERIENCE IN RAISING AND INVESTING FUNDS -
                     JANUARY 1, 1995 THROUGH AUGUST 31,1999

                                  White Star              White Star             Industrial              Industrial
                                  Partners-               Partners-              Partners-               Partners-
                                  Phase I                 Phase II               Phase I                 Phase II
                                  -------                 --------               -------                 --------
<S>                              <C>                     <C>                    <C>                      <C>

Dollar amount offered             3,524,603                1,312,897               529,677               2,223,323

Dollar amount raised (100%)       3,524,603  100.00%       1,312,897  100.00%      529,677  100.00%      2,223,323  100.00%

Less offering expenses:
  Organization expenses               6,160    0.17%           3,035     .23%          430    0.08%          1,693    0.08%
  Equity placement &
      administrative fees                 0    0.00%               0    0.00%            0    0.00%              0    0.00%
  Investment acquisition fees             0    0.00%               0    0.00%       13,949     2.63%        58,551    2.63%
  Offering administrative
          & selling expenses              0    0.00%               0    0.00%            0     0.00%             0    0.00%
Reserves                                  0    0.00%               0    0.00%          577     0.11%         2,423    0.11%
                                  ---------                ---------              ---------              ---------
Amount Available for Investment   3,518,443   90.42%       1,309,862   99.77%      514,721    97.18%     2,160,656   97.18%

Acquisition Costs
   Prepaid items and
     fees related to
     purchase of property           142,837    1.21%          18,997    0.44%        3,973     0.28%         3,817    0.06%
   Cash down payment              2,655,560   22.50%         989,183   22.68%      357,401    24.94%     1,500,191   24.95%
   Mortgage financing             8,743,200   74.09%       3,256,800   74.67     1,038,960    72.51%     4,361,040   72.53%
   Building improvements
     paid outside of escrow               0    0.00%               0    0.00%        4,540     0.32%        30,535    0.51%
   Acquisition fees                 259,017    2.19%          96,483    2.21%       27,898     1.95%       117,102    1.95%
                                  ---------               ----------    ----       -------     ----      ---------    ----
Total acquisition costs          11,800,614  100.00%       4,361,463  100.00%    1,432,772   100.00%     6,012,685  100.00%

Percent leverage
  (mortgage financing                74.09%                   74.67%                72.51%                  72.53%
divided by total
  acquisition cost)

Date offering began                       Feb-99              Feb-99               Aug-97                  Aug-97
Length of offering
(in months)                                 [1]                [1]                  [1]                      [1]

Months to invest 90% of amount
   available for investment                 [1]                [1]                  [1]                      [1]
<FN>
[1]  Offering was made within thirty days of acquiring property.
</FN>
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                    TABLE II
           COMPENSATION TO SPONSOR JANUARY 1, 1995 THROUGH AUGUST 1998
                                                           Carson      Carson
                                  White Star  White Star Industrial  Industrial
                                  Partners-   Partners-  Partners-   Partners-
                                  Phase I     Phase II   Phase I     Phase II
                                  -------     --------   -------     --------
<S>                              <C>         <C>          <C>       <C>
Date offering commenced            Feb-99      Feb-99     Aug-97     Aug-97

Dollar amount raised             3,524,603   1,312,897    529,677   2,223,323

Amount paid to sponsor
 from proceeds of offering:
    Investment acquisition fees          0          0           0
    Acquisition fees               172,678     64,322      27,898     117,102
                                 ---------   --------    --------    --------
                                   172,678     64,322      27,898     117,102
                                 ---------   --------    --------    --------
Dollar amount of cash generated
 from operations before deducting
 payments to sponsor:              486,128     61,965     146,211     586,113

Amount paid to sponsor from
 operations:
 Property management fees                0          0      17,477      82,722
 Administrative service fees        21,046[1]   5,138[1]   11,450[1]   62,196[1]
 Lease commissions                   8,005[2]  15,042[2]   12,461[2]   40,531[2]
 Construction supervision fee          315[3]     736[3]    1,291[3]   25,047[3]
                                   -------    -------     -------     -------
                                    29,366     20,916      42,679     210,496
                                   -------    -------     -------     -------
Dollar amount of property sales
 and and refinancing before
 deducting payments to sponsor:
        Cash                     3,905,000   4,800,000    2,500,000         0
        Notes                            0           0            0         0
                                 ---------   ---------    ---------  --------
                                 3,905,000   4,800,000    2,500,000         0

Amount paid to sponsor from
 property sales and refinancing
        Real estate commissions     39,050      48,000       25,000         0
        Incentive fees                   0           0            0         0
                                 ---------   ---------    --------- ---------
                                    39,050      48,000       25,000         0
                                 ---------   ---------    --------- ---------
<FN>

[1] The program paid partnership  management &  administrative  fees directly to
the sponsor who paid a third-party company who provided partnership referral and
management services.  The amounts below reflect the net partnership management &
administrative fees compensation to the sponsor:

 Total partnership management
         fees paid to sponsor       21,046        5,138       11,450    62,196
 Less: Amount paid by sponsor
               to third party        3,157          771          714     9,329
                                    ------        -----       ------    ------
   Net partnership management
       fees earned by sponsor       17,889        4,367       10,736    52,867
                                    ======        =====       ======    ======

[2]The program  paid  leasing  commission  fees  directly  to  the  sponsor  who
incurred  fees paid to a  third-party  company that  provided or assisted in the
actual leasing  services.  The amounts below reflect the net leasing  commission
compensation to the sponsor:

     Total leasing commission
         fees paid to sponsor       8,005        15,042       12,461    40,531
 Less: Amount paid by sponsor
               to third party       7,037        12,153            0         0
                                    -----        ------       ------    ------
   Net commission fees earned
                   by sponsor         968         2,889       12,461    40,531
                                    =====        ======       =====     ======
[3].Construction supervision fees  paid to  the  sponsor  were  capitalized  and
depreciated, therefore they were not fully expensed in operations.
</FN>
</TABLE>


<PAGE>
<TABLE>
<CAPTION>

                                   TABLE III
                         BALDWIN BUSINESS PARK PARTNERS
                           BASIS OF ACCOUNTING - GAAP
                      OPERATING RESULTS OF PRIOR PROGRAMS

                                      1996[1]    1997       1998      1999
                                    ------       ----       ----      ----
<S>                               <C>         <C>         <C>        <C>

Gross Revenues                        71,672   1,034,319   1,090,925    780,958
Profit on sale of properties               0            0          0  1,952,898
Less: Operating expenses              20,718      408,392    389,095
      Interest expense                21,100      426,285    415,810
      Depreciation & amortization      7,217      152,558    179,760
                                     -------   ----------  ---------  ---------
Net Income-GAAP Basis                 11,637       47,084    106,260  1,888,583
                                     =======   ==========  =========  =========
Taxable Income
      -   from operations              7,374       60,171    110,870    (77,749)
      -   from gain on sale                0            0          0  1,952,898
Cash generated from operations        78,275      164,440    206,400    453,924
Cash generated from sales                  0            0          0  1,479,319
Cash generated from refinancing            0            0          0  2,119,000
                                     -------   ----------  ---------  ---------
Cash generated from operations,
   sales and refinancing              78,275      164,440    206,400  8,529,434

Less:  Cash distributions to investors
      - from operating cash flow           0       60,294     60,027    453,924
      - from sales and refinancing         0            0          0  1,479,319
      - from return of capital             0            0          0  2,119,000
                                     -------   ----------  ---------  ---------
                                           0       60,294     60,027  4,052,243
                                     -------   ----------  ---------  ---------
Cash generated (deficiency)
    after cash distributions          78,275      104,146    146,373  4,477,191
 Special items:

      - Partners' capital
        contributions              2,186,400            0          0          0
      - Borrowing  secured by
        property                   4,700,000            0          0          0
      - Accrued  property
        acquisition fees               9,545       (9,545)         0          0
      - Reserve retained in
        sub-tier Partnership            (400)           0          0          0
      - Capitalized loan fees
        & organization cost         (179,373)      (22,781)        0          0
      - Loans from/(to) Affiliates         0          (338)      338          0
      - Capitalized equity
        placement fees               (67,000)            0         0          0
      - Property acquisitions and
        improvements              (6,556,229)      (22,651) (142,951)         0
      - Decrease in borrowings
        secured by property           (3,198)      (38,371)  (38,611)(4,620,060)
                                  ----------   -----------   -------  ---------
Cash generated (deficiency) after
 cash  distributions and special
 items                               167,020        10,460   (34,611)  (142,869)
                                   =========   ===========  ========  =========
Tax and Distribution Data per
      $1000 Invested
Federal Income Tax Results:
      Ordinary income (loss)
        - from operations                3.4       27.5     50.7       (35.6)
        - from recapture                 0.0        0.0      0.0         0.0
      Capital gain (loss)                0.0        0.0      0.0       893.2
Cash Distributions to Investors
      Source (on GAAP basis)
        - Investment income              0.0       26.9     27.5       884.9
        - Return of capital              0.0        0.7      0.0       968.5
      Source (on cash basis)
         - Operations                    0.0       27.6     27.5       207.6
         - Refinancing                   0.0        0.0      0.0         0.0
         - Sales                         0.0        0.0      0.0     1,645.8
Amount remaining invested at the end of
the period (expressed as a percentage of
the amount originally invested in the
property)                               100%       99.93%   99.93%     3.08%[3]
</TABLE>
[FN]
[1] For period 11/08/96 (inception) through 12/31/96.
[2] The  partnership  files  the  tax  return on the cash basis which results in
    differences between net income - GAAP basis.
[3] The partnership sold all assets and liquidated in 1999. The remaining amount
    invested  represents  capitalized  equity  placement  fees   that  are   not
    deductible by the partnership.
</FN>



<PAGE>
<TABLE>
<CAPTION>

                                    TABLE III
                        VAN BUREN BUSINESS PARK PARTNERS
                           BASIS OF ACCOUNTING - GAAP
                       OPERATING RESULTS OF PRIOR PROGRAMS


                                                  1995 [1]        1996          1997            1998            1999
                                                 -----------------------------------------------------------------------
<S>                                              <C>           <C>       <C>              <C>               <C>    <C>
Gross Revenues                                      208,082     344,047         291,914        293,036           49,369
Profit on sale of properties                        311,439           0         103,535        222,775        1,174,923
Less:     Operating expenses                         74,461     122,106         136,305        113,656           51,518
          Interest expense                           88,976     168,573         162,346        125,540            7,881
          Depreciation & amortization                37,443      67,958          62,038         55,105           31,920
                                                 -----------------------------------------------------------------------
Net Income-GAAP Basis                               318,641     (14,590)         34,760        221,510        1,132,973
                                                 =======================================================================
Taxable Income

       -  from operations                             8,993     (16,091)        (68,776)        (1,263)         (41,951)
       -  from gain on sale                         311,149 [2]       0         103,536        222,774        1,174,922

Cash generated from operations                       64,882      58,484          14,204         21,754          (33,777)
Cash generated from sales                         1,176,624           0         341,834        627,366        2,692,774
Cash generated from refinancing                           0     230,000               0              0                0
                                                 -----------------------------------------------------------------------
Cash generated from operations,
   sales and refinancing                          1,241,506     288,484         356,038        649,120        2,658,997

Less:  Cash distributions to investors



       -  from operating cash flow                   64,882      58,484          14,204         21,754                0
       -  from sales and refinancing                311,439     169,216         103,535        222,775        1,174,923
       -  from return of capital                    123,679           0          37,261         55,471          591,954
                                                 -----------------------------------------------------------------------
                                                    500,000     227,700         155,000        300,000        1,766,877
                                                 -----------------------------------------------------------------------
Cash generated (deficiency) after cash
 distributions                                      741,506      60,784         201,038        349,120          892,120
 Special items:
       -  Partners' capital
          contributions                           1,572,781           0               0              0                0
       -  Borrowing  secured by property          2,000,000           0               0              0                0
       -  Reserve retained in sub-tier
          Partnership                               (5,000)          0               0              0                0
       -  Capitalized loan fees &
          Organization Cost                        (76,645)     (2,867)              0              0                0
       -  Capitalized equity placement
          fees                                    (132,300)          0               0              0                0
       -  Property acquisitions and
          improvements                          (3,353,405)     (2,314)         (4,574)             0                0
       -  Decrease in borrowings
          secured by property                     (630,671)    (11,787)       (203,802)      (338,343)      (1,045,396)
                                                 -----------------------------------------------------------------------
Cash generated (deficiency) after cash
   distributions and special items                 116,266      43,816          (7,338)        10,777         (153,276)
                                                 =======================================================================
Tax and Distribution Data per
 $1000 Invested

Federal Income Tax Results:
          Ordinary income(loss)
                      - from operations              5.7       (10.2)          (43.7)          (0.8)           (26.7)
                      - from 1231 gain             197.8 [2]     0.0             0.0            0.0              0.0
          Capital gain(loss)                         0.0         0.0            65.8          141.6            747.0

Cash Distributions to Investors

          Source (on GAAP basis)
                      - Investment income          202.6         0.0            12.8          140.8            720.4

                      - Return of capital          115.3       144.8            85.7           49.9            403.0
          Source (on cash basis)
                      - Operations                   0.0         0.0             0.0            0.0              0.0
                      - Refinancing                  0.0       144.8             0.0            0.0              0.0
                      - Sales                      317.9         0.0            98.6          190.7          1,123.4

Amount  remaining invested
 at the end of  the period                          88.47%      73.99%          65.42%         60.43%           20.12%
(expressed as a percentage
 of the amount originally
 invested in the property)
</TABLE>
[FN]
[1]       For period 04/24/95 (inception) through 12/31/95.
[2]       Due to the holding period of the asset, the entire gain was recognized
          as ordinary income on the tax return.
</FN>



<PAGE>
<TABLE>
<CAPTION>

                                    TABLE III
                            TORRANCE AMAPOLA PARTNERS
                           BASIS OF ACCOUNTING - GAAP
                       OPERATING RESULTS OF PRIOR PROGRAMS

                                                         1995 [1]         1996            1997            1998           1999 [2]
                                                --------------------------------------------------------------------------------
<S>                                              <C>                 <C>               <C>             <C>               <C>    <C>

Gross Revenues                                           40,337         712,378          698,382         686,737          897,607
Profit on sale of properties                                  0               0                0               0                0
Less: Operating expenses                                  5,171         265,312          210,186         231,994          251,317
       Interest expense                                  14,372         289,747          301,001         303,494          388,314
       Depreciation & amortization                        3,914          86,675          104,574         120,809          172,178
                                                 --------------------------------------------------------------------------------
Net Income-GAAP Basis                                    16,880          70,644           82,621          30,440           85,798
                                                 ================================================================================


Taxable Income
    -  from operations                                    2,317          85,900           87,371          44,896          102,100
    -  from gain on sale                                      0               0                0

Cash generated from operations                           24,401         154,828          131,640          66,616          220,170
Cash generated from sales                                     0               0                0               0                0
Cash generated from refinancing                               0               0          149,582               0        1,347,737
                                                 --------------------------------------------------------------------------------
Cash generated from operations,
   sales and refinancing                                 24,401         154,828          281,222          66,616        1,567,907

Less:  Cash distributions to investors
    -  from operating cash flow                               0         100,000          100,000               0          196,555
    -  from sales and refinancing                             0               0                0               0        1,347,737
    -  from return of capital                                 0               0                0               0                0
                                                 --------------------------------------------------------------------------------
                                                              0         100,000          100,000               0        1,544,292
                                                 --------------------------------------------------------------------------------
Cash generated (deficiency) after cash distributions         24,401          54,828          181,222          66,616       23,615
 Special items:
    -  Partners' capital contributions                    1,601,046               0                0               0            0

    -  Borrowing  secured by property                     3,150,000               0                0               0            0
   -  Accrued property acquisition fees                       9,350          (9,350)               0               0            0
    -  Reserve retained in sub-tier Partnership              (5,000)              0                0               0            0
    -  Acquisition fee paid directly by sub-tier
         Partnership                                        (25,000)              0                0               0            0
    -  Capitalized loan fees & Organization Cost            (83,450)         (8,671)               0               0            0
    -  Loans from/(to) Affiliates                           (60,889)         60,789                0               0            0
    -  Capitalized  equity placement fees                   (92,258)        (70,697)               0               0            0
    -  Property acquisitions and improvements            (4,189,812)       (127,172)        (150,815)        (95,119)     (99,918)
    -  Decrease in borrowings secured by property                 0         (29,993)         (33,538)        (38,397)     (69,957)
    -  Escrow Deposits [2]                                        0               0                0               0      200,000
                                                 --------------------------------------------------------------------------------
Cash generated (deficiency) after cash
   distributions and special items                          328,388        (130,266)          (3,131)        (66,900)      53,740
                                                 ================================================================================
Tax and Distribution Data per $1000 Invested
Federal Income Tax Results:
       Ordinary income (loss)
                      - from operations                         1.4             53.7             54.6           28.0         63.8
                      - from recapture                          0.0              0.0              0.0            0.0          0.0
       Capital gain (loss)                                      0.0              0.0              0.0            0.0          0.0

Cash Distributions to Investors
       Source (on GAAP basis)
                      - Investment income                       0.0             54.7             51.6            0.0        124.2
                      - Return of capital                       0.0              7.8             10.9            0.0        840.3
       Source (on cash basis)
                      - Operations                              0.0             62.5             62.5            0.0        122.8
                      - Refinancing                             0.0              0.0              0.0            0.0        841.8
                      - Sales                                   0.0              0.0              0.0            0.0          0.0

Amount  remaining invested at the end of  the period          100.00%           99.22%           98.14%         98.14%       14.10%
(expressed as a percentage of the amount originally
 invested in the property)


<FN>
[1]    For period 12/18/95 (inception) through 12/31/95.
[2]    Sale of project in escrow at 12/31/99; escrow closed on January 7, 2000 with a contract sales price of $7,075,000.
</FN>
</TABLE>


<PAGE>
<TABLE>
<CAPTION>

                                    TABLE III
                      CARSON INDUSTRIAL PARTNERS - PHASE I
                           BASIS OF ACCOUNTING - GAAP
                       OPERATING RESULTS OF PRIOR PROGRAMS

                                                        1997            1998
                                                    ----------------------------
<S>                                                 <C>           <C>
Gross Revenues                                         119,977       250,754
Profit on sale of properties                                 0       879,003
Less:        Operating expenses                         36,744        90,039
             Interest expense                           35,396        72,708
             Depreciation & amortization                 7,818        41,326
                                                    ----------------------------
Net Income-GAAP Basis                                   40,019       925,684
                                                    ============================
Taxable Income
         -   from operations                            36,239        45,555
         -   from gain on sale                               0       879,003

Cash generated from operations                          54,174        50,649
Cash generated from sales                                    0     2,337,534
Cash generated from refinancing                              0             0
Cash generated from operations,                     ----------------------------
   sales and refinancing                                54,174     2,388,183

Less:  Cash distributions to investors
         -   from operating cash flow                        0       104,823
         -   from sales and refinancing                      0       860,880
         -   from return of capital                          0         1,385
                                                    ----------------------------
                                                             0       967,088
                                                    ----------------------------
Cash generated (deficiency) after cash
 distributions                                          54,174     1,421,095
 Special items:
         -   Partners' capital contributions           529,677             0
         -   Borrowing  secured by property          1,038,960             0
         -   Reserve retained in sub-tier
              Partnership                                 (577)            0
         -   Capitalized loan fees &
              organization cost                        (29,650)            0
         -   Transfers between Phase I
              and Phase II                                   0      (527,998)[2]
         -   Advances to affiliates                         19           (19)
         -   Capitalized  equity placement fees        (13,949)            0
         -   Property acquisitions and
               improvements                         (1,432,772)            0
         -   Decrease in borrowings
              secured by property                       (3,597)   (1,035,363)
                                                    ----------------------------
Cash generated (deficiency) after cash
   distributions and special items                     142,285      (142,285)
                                                    ============================
Tax and Distribution Data per $1000 Invested
Federal Income Tax Results:
             Ordinary income (loss)
                            - from operations             68.4          86.0
                            - from recapture               0.0           0.0
             Capital gain (loss)                           0.0       1,659.5

Cash Distributions to Investors
             Source (on GAAP basis)
                            - Investment income            0.0       1,823.2 [2]
                            - Return of capital            0.0           2.6
             Source (on cash basis)
                            - Operations                   0.0         197.9
                            - Refinancing                  0.0           0.0
                            - Sales                        0.0       1,625.3

Amount  remaining invested at the end of  the period     100%           99.68%
(expressed as a percentage of the amount originally invested in the property)
</TABLE>
[FN]
[1] For period 04/14/97 (inception) through 12/31/97.
[2] This program was included with another program that was reported by a single
    partnership entity.  Both  programs  were financed by an umbrella loan. Upon
    disposition of this property the lender required paydown on the umbrella  in
    an  amount  greater  than  the debt allocated to it. The remaining partners'
    equity  was transferred to the  other  program (Carson Industrial Partners -
    Phase II)
</FN>
<PAGE>


<TABLE>
<CAPTION>


                                    TABLE III
                      CARSON INDUSTRIAL PARTNERS - PHASE II
                           BASIS OF ACCOUNTING - GAAP
                       OPERATING RESULTS OF PRIOR PROGRAMS

                                                 1997 [1]     1998       1999
                                                 --------    -------    -------
<S>                                            <C>         <C>        <C>

Gross Revenues                                    270,880     66,821   763,738
Profit on sale of properties                            0          0         0
Less:        Operating expenses                    75,987     34,284   256,264
             Interest expense                     148,579     67,328   331,752
             Depreciation & amortization           27,804     93,479   102,050
                                                   ------     ------   -------
Net Income-GAAP Basis                              18,510     71,730    73,672
                                                   ======     ======    ======

Taxable Income
         -   from operations                       10,074     14,826    76,127
         -   from gain on sale                          0          0         0

Cash generated from operations                     47,782     67,303   183,692
Cash generated from sales                               0          0         0
Cash generated from refinancing                         0          0         0
                                                   ------     ------   -------
Cash generated from operations,
   sales and refinancing                           47,782     67,303   183,692

Less:  Cash distributions to investors
         -   from operating cash flow                   0          0   130,500
         -   from sales and refinancing                 0          0         0
         -   from return of capital                     0          0         0

                                                        0          0   130,500
                                                   ------     ------   -------
Cash generated (deficiency) after cash
 distributions                                     47,782    167,303    53,192
 Special items:
         -   Partners' capital contributions    2,223,323          0         0
         -   Borrowing  secured by property     4,361,040          0         0
         -   Reserve retained in sub-tier
              partnership                          (2,423)         0         0
         -   Capitalized loan fees &
              organization cost                  (116,948)         0         0
         -   Transfers Phase I and Phase II             0    527,998[2]      0
         -   Loans from/(to) Affiliates                81         19         0
         -   Capitalized  equity placement
               fees                               (58,551)         0         0
         -   Property acquisitions and
              improvements                     (6,012,685)  (319,114)  (26,118)
         -   Decrease in borrowings
              secured by property                 (15,097)  (441,774)  (49,500)
                                                  -------    -------    ------
Cash generated (deficiency) after cash
   distributions and special items                426,522    (65,568)  (22,426)
                                                =========    =======    ======
Tax and Distribution Data per $1000 Invested
Federal Income Tax Results:
             Ordinary income (loss)
                            - from operations          4.5       51.6     34.2
                            - from recapture           0.0        0.0      0.0
             Capital gain (loss)                       0.0        0.0      0.0

Cash Distributions to Investors
             Source (on GAAP basis)
                            - Investment income        0.0        0.0     58.7
                            - Return of capital        0.0        0.0      0.0
             Source (on cash basis)
                            - Operations               0.0        0.0     58.7
                            - Refinancing              0.0        0.0      0.0
                            - Sales                    0.0        0.0      0.0

Amount  remaining invested at the
   end of the period                                 100%       100%     100%
(expressed as a percentage of the amount
 originally invested in the property)
</TABLE>
[FN]

[1]  For period  04/14/97  (inception)  through  12/31/97.
[2]  This program was  included  with  another  program that were  reported by a
     single partnership entity. Both programs were financed by an umbrella loan.
     Upon  disposition  of Phase I property the lender  required  paydown on the
     umbrella in an amount  greater than the debt allocated to it. The remaining
     partners equity from sales and operational  profit was transferred from the
     other program (Carson Industrial Partners - Phase I)
</FN>



<PAGE>
<TABLE>
<CAPTION>

                                         TABLE III
                               WHITE STAR PARTNERS - PHASE I
                                BASIS OF ACCOUNTING - GAAP
                            OPERATING RESULTS OF PRIOR PROGRAMS

                                                               1999  [1]

                                                             -------
<S>                                                        <C>
Gross Revenues                                               1,275,332
Profit on sale of properties                                   515,042
Less:       Operating expenses                                 342,508
            Interest expense                                   569,813
            Depreciation & amortization                        146,695
                                                             ---------
Net Income-GAAP Basis                                          731,357
                                                             =========
Taxable Income
        -   from operations                                    226,024
        -   from gain on sale (ordinary income)                515,042 [3]
Cash generated from operations                                 457,077
Cash generated from sales                                    3,711,443
Cash generated from refinancing                                      0
                                                             ---------
Cash generated from operations,
   sales and refinancing                                     4,168,520

Less:  Cash distributions to investors
        -   from operating cash flow                                 0
        -   from sales and refinancing                         101,925
        -   from return of capital                                   0
                                                               101,925
Cash generated (deficiency) after cash distributions         4,066,595
 Special items:
        -   Partners' capital contributions                  3,524,603
        -   Borrowing  secured by property                   8,743,200
        -   Capitalized loan fees & organization cost         (137,492)
        -   Transfers Phase I and Phase II                     (32,068)[2]
        -   Property acquisitions and improvements         (11,827,537)
        -   Decrease in borrowings secured by property      (3,671,936)
                                                            ----------
 Cash generated (deficiency) after cash
    distributions and special items                           665,366
                                                            =========
Tax and Distribution Data per $1000 Invested
Federal Income Tax Results:
            Ordinary income (loss)
                           - from operations                      64.1
                           - from 1231 gain                      146.1 [3]
            Capital gain (loss)                                    0.0

Cash Distributions to Investors
            Source (on GAAP basis)
                           - Investment income                    28.9
                           - Return of capital                     0.0
            Source (on cash basis)
                           - Operations                            0.0
                           - Refinancing                           0.0
                           - Sales                                28.9
Amount  remaining invested at the end of  the period              100%
(expressed as a percentage of the amount originally
 invested in the property)
</TABLE>
[FN]

[1]  For period 02/04/99 (inception) through 12/31/99.

[2]  This  program was  included  with  another  program  that was reported by a
     single partnership entity. Both programs were financed by an umbrella loan.
     Upon  disposition  of Phase II property the loan fees and other  intangible
     assets were  transferred  to Phase I from Phase II.  Some of the  partners'
     equity from sales and  operational  profit was  transferred to the Phase II
     program to pay- off the  original  investment.  (See White Star  Partners -
     Phase II)
[3]  Due to the holding  period of the asset,  the entire gain was recognized as
     ordinary income on the tax return.
</FN>
<PAGE>



<TABLE>
<CAPTION>


                                    TABLE III
                         WHITE STAR PARTNERS - PHASE II
                           BASIS OF ACCOUNTING - GAAP
                       OPERATING RESULTS OF PRIOR PROGRAMS

                                                                    1999   [1]
                                                                 ----------
<S>                                                          <C>

Gross Revenues                                                     343,572
Profit on sale of properties                                       193,729
Less:        Operating expenses                                    130,561
             Interest expense                                      174,453
             Depreciation & amortization                            50,062
                                                                   -------

Net Income-GAAP Basis                                              182,225
                                                                   =======
Taxable Income
         -   from operations                                        12,707
         -   from gain on sale (ordinary income)                   193,730 [3]
Cash generated from operations                                      41,785
Cash generated from sales                                        4,570,830
Cash generated from refinancing                                          0
                                                                 ---------
Cash generated from operations,
   sales and refinancing                                         4,612,615
Less:  Cash distributions to investors
         -   from operating cash flow                               41,785
         -   from sales and refinancing                            140,440
         -   from return of capital                              1,312,897
                                                                 ---------
                                                                 1,495,122
                                                                 ---------
Cash generated (deficiency) after cash distributions             3,117,493
 Special items:
         -   Partners' capital contributions                     1,312,897
         -   Borrowing  secured by property                      3,256,800
         -   Capitalized loan fees & organization cost             (51,218)
         -   Transfers Phase I and Phase II                         32,068 [2]
         -   Property acquisitions and improvements             (4,411,240)
         -   Decrease in borrowings secured by property         (3,256,800)
                                                                 ---------
Cash generated (deficiency) after cash
   distributions and special items                                      (0)
                                                                ==========
Tax and Distribution Data per $1000 Invested
Federal Income Tax Results:
             Ordinary income (loss)
                            - from operations                          9.7
                            - from 1231 gain                         147.6 [3]
             Capital gain (loss)                                       0.0

Cash Distributions to Investors
             Source (on GAAP basis)
                            - Investment income                      138.8
                            - Return of capital                    1,000.0
             Source (on cash basis)
                            - Operations                              31.8
                            - Refinancing                              0.0
                            - Sales                                1,107.0

Amount  remaining invested at the end of  the period                    0%
(expressed as a percentage of the amount originally
invested in the property)
</TABLE>

[FN]

[1]  For period 02/04/99 (inception) through 12/31/99.
[2]  This  program was  included  with  another  program  that was reported by a
     single partnership entity. Both programs were financed by an umbrella loan.
     Upon disposition of this property,  loan fees and other  intangible  assets
     were  transferred to Phase I. Additional  partners' equity from Phase I was
     transferred  to pay-off the  original  investment  in Phase II. ( See White
     Star Partners - Phase I)
[3]  Due to the holding  period of the asset,  the entire gain was recognized as
     ordinary income on the tax return.
</FN>



<PAGE>
<TABLE>
<CAPTION>

                                                              TABLE IV
                          RESULTS OF COMPLETED PROGRAMS FOR THE PERIOD JANUARY 1, 1995 - DECEMBER 31, 1999

                                                                                                                   Carson Industrial
                                                               Fairway        Beach      Westlake I    Westlake II  Partners Phase I
                                                               -------        -----      ----------    -----------  ----------------
<S>                                                            <C>           <C>          <C>            <C>            <C>
     Dollar amount raised                                      563,005       514,166      297,745        320,821        529,677
     Number of properties purchased                              One           One          One           Nine            One
     Date of closing of offering                              10/25/94       10/25/94     10/25/94      10/25/94        4/14/97
     Date of first  sale of property                          02/15/96       01/31/97     10/29/96      12/27/96        10/9/98
     Date of final sale of property                           02/15/96       01/31/97     10/29/96      10/13/99        10/9/98
Tax and distribution data per $1,000 investment
     Federal income tax results:
        Ordinary income (loss):
           From operations                                     (365.0)       (735.6)       (746.9)     (1,137.0)          154.4
           From recapture or holding period                       0.0           0.0           0.0           0.0             0.0
        Gross capital gain                                    2,883.9       1,313.7       2,117.9       7,571.7         1,659.5
        Deferred gain:                                            0.0           0.0           0.0           0.0             0.0
     Cash distributions to investors:
        Source (on GAAP basis)
           Investment income                                  2,518.9         578.2       1,371.0       6,433.9         1,823.2
           Return of capital                                    843.8 [3]     843.8 [3]     843.8 [3]     843.8 [3]         2.6 [1]

        Source (cash basis):
           Sales                                              3,362.6 [1]   1,421.9 [1]   2,214.8 [1]   7,277.7 [1]     1,627.9
           Refinancing                                            0.0           0.0           0.0           0.0             0.0
           Operations                                             0.0           0.0           0.0           0.0           197.9
          Other                                                   0.0           0.0           0.0           0.0             0.0

Receivable on net purchase money financing                        0.0           0.0           0.0           0.0             0.0

</TABLE>



<PAGE>
<TABLE>
<CAPTION>
                                                              TABLE IV
                          RESULTS OF COMPLETED PROGRAMS FOR THE PERIOD JANUARY 1, 1995 - DECEMBER 31, 1999
                                                                                                                   Carson Industrial
                                                  Fairway           Beach            Westlake I       Westlake II  Partners Phase I
                                                  -------           -----            ----------       -----------  ----------------
<S>                                               <C>              <C>                <C>               <C>            <C>
     Dollar amount raised                          563,005          514,166            297,745           320,821        529,677
     Number of properties purchased                  One              One                One              Nine            One

     Date of closing of offering                  10/25/94          10/25/94           10/25/94         10/25/94        4/14/97
     Date of first  sale of property              02/15/96          01/31/97           10/29/96         12/27/96        10/9/98
     Date of final sale of property               02/15/96          01/31/97           10/29/96         10/13/99        10/9/98

Tax and distribution data per $1,000 investment
     Federal income tax results:
        Ordinary income (loss):
           From operations                          (365.0)          (735.6)             (746.9)        (1,137.0)          154.4
           From recapture or holding period            0.0              0.0                 0.0              0.0             0.0
        Gross capital gain                         2,883.9          1,313.7             2,117.9          7,571.7         1,659.5
        Deferred gain:                                 0.0              0.0                 0.0              0.0             0.0
     Cash distributions to investors:
        Source (on GAAP basis)
           Investment income                       2,518.9            578.2             1,371.0          6,433.9         1,823.2
           Return of capital                         843.8 [3]        843.8 [3]           843.8 [3]        843.8 [3]         2.6 [1]

        Source (cash basis):
           Sales                                   3,362.6 [1]      1,421.9 [1]         2,214.8 [1]      7,277.7 [1]       1,627.9
           Refinancing                                 0.0              0.0                 0.0              0.0               0.0
           Operations                                  0.0              0.0                 0.0              0.0             197.9
           Other                                       0.0              0.0                 0.0              0.0               0.0

Receivable on net purchase money financing             0.0              0.0                 0.0              0.0               0.0

<FN>
[1]  This program was included  with other  programs  that were reported by a single  partnership  entity.  All of the programs were
     financed by an umbrella loan. Upon  disposition of properties the lender may have required a paydown on the umbrella loan in an
     amount greater than the debt that was allocated to it.
[2]  The  program's  books  and  records  were  maintained  on a cash  basis  and  therefore  GAAP  information  is  not  available.
[3]  All capital was distributed net of equity placement fees.
</FN>
</TABLE>


<PAGE>
<TABLE>
<CAPTION>
                                                               TABLE V
                                                  SALES OR DISPOSALS OF PROPERTIES
                                              JANUARY 1, 1997 THROUGH DECEMBER 31, 1999


                                                                                                                            Excess
                                                                                                                           (Deficit)
                                                                                                                        Operational
              Date  Date of             Selling Price Net of                                Cost of Property Including Cash Receipts
Property    Acquired Sale         Closing Costs and GAAP Adjustments                        Closing and Soft Costs     Over Cash
                                                                                                                        Expenditures
===============================  ======================================================  ===========================================
                                                           Purchase   Adjustment                        Total acquisition
                                                           money      resulting                         cost, capital
                                 Cash         Mortgage     mortgage   from                              improvements
                                 received     balance at   taken      application      Original         closing &
                                 net of       time         back by    of               mortgage         soft
                                 closing      of sale      program    GAAP     Total   financing  FtNt  costs      Total
                                 ----------------------------------------------------  -----------------------------------
Van Buren
- ---------
<S>             <C>     <C>      <C>          <C>            <C>       <C>  <C>        <C>         <C>  <C>     <C>            <C>
Building 7      5/31/95  1/21/97   152,526      189,308       0         0     341,834    146,571   [1]  104,093    250,664     [2]
Building 10     5/31/95  3/13/98   157,049      168,299       0         0     325,348    130,305   [1]   94,790    225,095     [2]
Building 4      5/31/95  3/17/98   145,031      156,987       0         0     302,018    121,547   [1]   88,614    210,161     [2]
Buildings 1-3   5/31/95  1/13/99   817,023      715,157       0         0   1,532,180    553,707   [1]  393,170    946,877     [2]
Building 8      5/31/95  2/26/99   404,273      324,324       0         0     728,597    261,057   [1]  185,380    446,437     [2]
Building 6      5/31/95  7/30/99   430,752            0       0         0     430,752    159,061   [1]  112,946    272,007     [2]
                                 ----------------------------------------------------  ---------        ------------------
                                 2,106,654    1,554,075       0         0   3,660,729  1,372,248        978,993  2,351,241
                                 ====================================================  =========        ==================
Tamarack
- --------
Unit 480D        4/4/93  1/10/97    35,181      178,305       0         0     213,486     97,280   [1]   75,138    172,418     [2]
Unit 450C        4/4/93  8/29/97    22,628      177,160       0         0     199,788     96,710   [1]   72,586    169,296     [2]
Unit 420A        4/4/93 12/31/97    44,524      187,624       0         0     232,148    102,410   [1]   76,948    179,358     [2]
Unit 450A        4/4/93  7/17/98    42,205      179,191       0         0     221,396     97,850   [1]   75,133    172,983     [2]
Unit 480E        4/4/93  8/18/98    49,132      187,624       0         0     236,756    102,410   [1]   79,266    181,676     [2]
Unit 420E        4/4/93  4/27/99   182,761            0       0         0     182,761     70,870   [1]   55,646    126,516     [2]
Unit 595D        4/4/93  7/15/99   225,604            0       0         0     225,604     83,809   [1]   87,188    170,997     [2]
Unit 595E        4/4/93 11/24/99   243,487            0       0         0     243,487     90,250   [1]   86,098    176,348     [2]

                                   845,522      909,904       0         0   1,755,426    741,589        608,003  1,349,592
</TABLE>



<PAGE>
<TABLE>
<CAPTION>

                                                               TABLE V
                                                  SALES OR DISPOSALS OF PROPERTIES
                                              JANUARY 1, 1997 THROUGH DECEMBER 31, 1999


                                                                                                                       Excess
                                                                                                                       (Deficit)
                                                                                                                       Operational
                 Date    Date of           Selling Price Net of                            Cost of Property            Cash Receipts
Property       Acquired  Sale         Closing Costs and GAAP Adjustments                  Including Closing and        Over Cash
                                                                                               Soft Costs              Expenditures
===============================  ======================================================  ===========================================
                                                           Purchase   Adjustment                        Total acquisition
                                                           money      resulting                         cost, capital
                                 Cash         Mortgage     mortgage   from                              improvements
                                 received     balance at   taken      application      Original         closing &
                                 net of       time         back by    of               mortgage         soft
                                 closing      of sale      program    GAAP     Total   financing  FtNt  costs      Total
                                 ----------------------------------------------------  -----------------------------------

The Park
- --------
<S>             <C>     <C>      <C>          <C>            <C>       <C>  <C>        <C>        <C>    <C>     <C>         <C>
Units 1041/
      1035      11/22/93 11/7/97   422,154      635,538       0         0    1,057,692    614,392 [1][3]  95,159    709,551     [2]
Unit 1025       11/22/93 1/26/97   157,804      242,228       0         0      400,032    234,012 [1][3]  66,927    300,939     [2]
Unit 1021       11/22/93 2/15/97   276,955      390,134       0         0      667,089    377,312 [1][3]  52,902    430,214     [2]
Unit 1001       11/22/93 2/20/98    98,740      123,539       0         0      222,279    119,635 [1][3]  23,931    143,566     [2]
Unit 1029       11/22/93 3/30/98   172,740      239,706       0         0      412,446    231,821 [1][3]  46,920    278,741     [2]
Unit 1139       11/22/93 9/22/98   117,447      139,525       0         0      256,972    134,973 [1][3]  27,273    162,246     [2]
Unit 1127       11/22/93  1/6/99   159,395      222,828       0         0      382,223    215,607 [1][3]  43,899    259,506     [2]
Unit 1111       11/22/93 6/15/99   167,323      200,014       0         0      367,337    193,257 [1][3]  51,553    244,810     [2]
Units 1101
    & 1107      11/22/93 0/22/99   584,414      631,703       0         0    1,216,117    610,886 [1][3] 160,424    771,310     [2]
                                 -----------------------------------------------------  ---------        ------------------
                                 2,156,972    2,825,215       0         0    4,982,187  2,731,895        568,988  3,300,883
                                 ====================================-================  =========        ==================
- -----------
Unit 301        12/22/93 4/24/97   175,278      440,294       0         0       615,572   308,981 [1][3]  78,805    387,786     [2]
Unit 403        12/22/93 7/15/97   106,898      232,848       0         0       339,746   163,403 [1][3]  41,816    205,219     [2]
Units 401-2     12/22/93  1/2/98   192,971      465,696       0         0       658,667   326,806 [1][3]  91,362    418,168     [2]
Unit 302        12/22/93 6/30/98   206,199      517,440       0         0       723,639   363,118 [1][3] 104,800    467,918     [2]
Units 501-502   12/22/93 8/13/99   397,989      895,994       0         0     1,293,983   628,772 [1][3] 163,811    792,583     [2]
Building 1      12/22/93 0/13/99   298,928      667,498       0         0       966,426   468,423 [1][3] 119,417    587,840     [2]
                                 ----------------------------------------------------------------        ------------------
                                 1,378,263    3,219,770       0         0     4,598,033 2,259,503        600,011  2,859,514
                                 =================================================================       ==================
 Walnut  I        7/2/92  5/6/98   603,488    1,645,018       0         0     2,248,506 1,153,400  [1][3]689,848  1,843,248  358,319
                                   ================================================================      =================
 Walnut  II
 ----------
 Unit 5B          7/2/92  6/3/97   325,757            0       0         0       325,757    169,850 [1][3]120,372       290,222   [2]
 Unit 4B          7/2/92 12/5/97   446,855            0       0         0       446,855    225,150 [1][3]151,157       376,307   [2]
 Unit 9           7/2/92  4/9/99   697,893            0       0         0       697,893    292,300 [1][3]237,948       530,248   [2]
                                 -----------------------------------------------------------------
                                 1,470,505            0       0         0     1,470,505    687,300       509,477     1,196,777
                                 =================================================================       =====================
</TABLE>


<PAGE>
<TABLE>
<CAPTION>
                                                               TABLE V
                                                  SALES OR DISPOSALS OF PROPERTIES
                                              JANUARY 1, 1997 THROUGH DECEMBER 31, 1999

                                                                                                                       Excess
                                                                                                                       (Deficit)
                                                                                                                       Operational
                 Date    Date of           Selling Price Net of                            Cost of Property            Cash Receipts
Property       Acquired  Sale         Closing Costs and GAAP Adjustments                  Including Closing and        Over Cash
                                                                                               Soft Costs              Expenditures
===============================  ======================================================  ===========================================
                                                            Purchase   Adjustment                       Total acquisition
                                                           money      resulting                         cost, capital
                                 Cash         Mortgage     mortgage   from                              improvements
                                 received     balance at   taken      application      Original         closing &
                                 net of       time         back by    of               mortgage         soft
                                 closing      of sale      program    GAAP     Total   financing  FtNt  costs      Total
                                 ----------------------------------------------------  -----------------------------------
<S>             <C>     <C>      <C>          <C>            <C>       <C>  <C>        <C>         <C>  <C>        <C>       <C>
Baldwin
Business
Park            12/5/96  8/30/99 3,822,901     4,597,678      0         0   8,420,579   5,360,000        1,585,313 6,945,313 574,245
- --------
                                 ====================================================   =========        ===========================
Carson Phase I  8/15/97  10/9/98    921,042     1,420,834     0         0   2,341,876   1,038,960  [1][3]  467,025 1,505,985 104,823
- --------------
                                 ====================================================   =========        ===========================
Beach
Commerce
Center          12/22/93 1/31/97   330,170     4,368,836      0         0   4,699,006   4,115,000          299,926 4,414,926  13,192
- -------                          ================================================================
White Star I
- ------------
Bldgs 2-3        2/5/99  9/20/99   791,811      2,957,900     0         0   3,749,711   2,389,600  [1][3]  871,439 3,261,039   [2]
                                 ================================================================
White Star
Phase II        2/5/99   9/17/99   875,930      3,694,900     0         0   4,570,830   3,256,800  [1][3]1,205,658 4,462,458  41,785
- ----------
                                 ==================================================================      ===========================

<FN>

[1]  Original mortgage financing allocated to unit based on square footage percentage of total project.
[2]  The sponsor did not record income and  expenditures on a unit by unit basis and excess cash receipts over  expenditures by unit
     is not available.
[3]  Debt paid down on blanket  loan at time of sale that  included  multiple  units in the same program or multiple  programs.  The
     lender  determined  debt paydown at each property sale and often  required a paydown in a larger  percentage of total debt than
     allocated to the individual unit.
</FN>
</TABLE>



<PAGE>
<TABLE>
<CAPTION>



                                                              TABLE VI
                                               ACQUISITIONS OF PROPERTIES BY PROGRAMS
                                      FOR THE PERIOD JANUARY 1, 1997 THROUGH DECEMBER 31, 1999



                                      White Star Partners       White Star Partners      Carson Phase I         Carson Phase II
                                        Phase I                     Phase II
                                      --------------------      -------------------      -------------------   ------------------

<S>                                   <C>                      <C>                     <C>                     <C>
Location                              Anaheim, California       Anaheim, California      Carson, California     Carson, California
Type of Property                      Multi-tenant              Multi-tenant             Multi-tenant           Free-Standing
                                      Industrial Bldgs.         Industrial Bldgs.        Industrial Bldgs.      Industrial Bldgs.
Gross Leasable Space                  204,047 square feet       76,012 square feet       39,592 square feet     166,191 square feet
Date of Purchase                      February 4, 1999          February 4, 1999          August 15, 1997        August 15, 1997
Mortgage Financing                    $8,743,200                $3,256,800               $1,038,960             $4,361,040
Cash Down Payment                     $2,655,560                 $989,183                 $357,401              $1,500,191
Purchase Price plus Acquisition Fee   $11,688,160               $4,319,574               $1,413,178             $5,931,822
Other Cash Expenditures Expensed          N/A                       N/A                      N/A                    N/A
Other Cash Expenditures Capitalized    $112,454                   $41,889                  $19,594                $80,863
Total Acquisition Cost                $11,800,614               $4,361,463               $1,432,772             $6,012,685
</TABLE>


<PAGE>













                                   EXHIBIT "A"

                          CORNERSTONE REALTY FUND, LLC

                     A CALIFORNIA LIMITED LIABILITY COMPANY

                               OPERATING AGREEMENT

                             (AMENDED AND RESTATED)











<PAGE>





                                TABLE OF CONTENTS

                                                                            Page

1. ORGANIZATION   ...........................................................A-1
         1.1. Formation......................................................A-1
         1.2. Name...........................................................A-1
         1.3. Purpose........................................................A-1
         1.4. Duration.......................................................A-2
         1.5. Principal Place of Business, Registered Office and Resident
              Agent..........................................................A-2
         1.6. Title to Fund Property.........................................A-2
         1.7. Intention for Fund.............................................A-2
         1.8. Definitions....................................................A-2

2. BOOKS, RECORDS AND ACCOUNTING.............................................A-2
         2.1. Books and Records..............................................A-2
         2.2. Fiscal Year; Accounting........................................A-2
         2.3. Bank Accounts..................................................A-2
         2.4. Reports to Members.............................................A-3
         2.5. Tax Returns....................................................A-4
         2.6. Appraisals.....................................................A-4
         2.7. List of Members................................................A-4
         2.8. Valuation of Units.............................................A-4

3. MEMBERS, UNITHOLDERS AND MEETINGS OF MEMBERS..............................A-4
         3.1. Units of Membership Interest...................................A-4
         3.2. Book Entry Evidence of Ownership...............................A-5
         3.3. Place of Meetings..............................................A-5
         3.4. Meetings of Members............................................A-5
         3.5. Notice of Meetings.............................................A-5
         3.6. Record Dates...................................................A-5
         3.7. List of Members................................................A-5
         3.8. Quorum.........................................................A-6
         3.9. Proxies........................................................A-6
         3.10. Inspectors of Election........................................A-6
         3.11. Manner of Voting..............................................A-6
         3.12. Actions Without a Meeting.....................................A-6

4. CAPITAL CONTRIBUTIONS.....................................................A-6
         4.1. Contributions, Members and Unitholders.........................A-6
         4.2. Capital Accounts...............................................A-7
         4.3. Capital Accounts and Capital Contributions in General..........A-7

5. ALLOCATIONS OF NET INCOME AND NET LOSS....................................A-7
         5.1. Timing and Effect..............................................A-7
         5.2. Allocation of Net Income and Net Loss..........................A-8
         5.3. Reallocations to Avoid Excess Deficit Balances.................A-8
         5.4. Allocations Among Unitholders..................................A-8
         5.5. Allocation in the Event of Section 754 Election................A-8
         5.6. Recapture of Deductions and Credits............................A-9
         5.7. Regulatory and Curative Allocations............................A-9

                                      A-i
<PAGE>

6. DISTRIBUTIONS ...........................................................A-10
         6.1. Distributions To Members......................................A-10
         6.2. Distributions of Uninvested Assets............................A-11
         6.3. Limitations on Distributions..................................A-11
         6.4. Return of Distribution........................................A-11
         6.5. Withholding on Distributions..................................A-11

7. DISPOSITION OF UNITS.....................................................A-11
         7.1. General.......................................................A-11
         7.2. Prohibited Dispositions.......................................A-12
         7.3. Permitted Dispositions........................................A-12
         7.4. Admission of Assignee as a Member.............................A-12

8. MANAGEMENT ............................................................. A-12
         8.1. Management of Business........................................A-13
         8.2. General Powers of the Managing Member.........................A-13
         8.3. Limitations; Voting Rights of Members.........................A-13
         8.4. Compensation and Expense Reimbursement........................A-13
         8.5 Contracts with the Managing Member and its Affiliates..........A-15
         8.6. Authority.....................................................A-15
         8.7. Fiduciary Duty; Standard of Care..............................A-15
         8.8. Liability.....................................................A-16
         8.9. Other Interests...............................................A-16
         8.10. Prohibited Acts..............................................A-16

9. INVESTMENT OBJECTIVES AND POLICIES.......................................A-16
         9.1. Duties and Responsibilities; Investment Allocation............A-16
         9.2. Prohibited Investments and Activities.........................A-17
         9.3. Borrowing Policies............................................A-17
         9.4. Conflicts of Interest.........................................A-18
         9.5. Conflict Resolution Procedures................................A-18

10. INDEMNIFICATION.........................................................A-20
         10.1. Indemnification..............................................A-20
         10.2. Certain Actions..............................................A-20
         10.3. Expenses of Successful Defense...............................A-20
         10.4. Determination that Indemnification is Proper.................A-20
         10.5. Indemnification for Portion of Expenses......................A-21
         10.6. Expense Advances.............................................A-21
         10.7. Indemnification of Employees and Agents of the Fund..........A-21
         10.8. Former Managing Members, Officers, Employees and Agents......A-22
         10.9. Insurance....................................................A-22
         10.10. Contract Right to Indemnity.................................A-22
         10.11. Exclusivity; Other Indemnification..........................A-22
         10.12. Amendment or Deletion.......................................A-22

11. DISSOLUTION, WINDING UP AND REDEMPTION..................................A-22
         11.1. Dissolution..................................................A-22
         11.2. Winding Up...................................................A-22

                                      A-ii
<PAGE>


12. MISCELLANEOUS PROVISIONS................................................A-23
         12.1. Counsel to the Fund..........................................A-23
         12.2. Counterparts.................................................A-23
         12.3. Entire Agreement.............................................A-23
         12.4. Severability.................................................A-23
         12.5. Pronouns; Statutory Reference................................A-23
         12.6. Power of Attorney............................................A-23
         12.7. Notices......................................................A-24
         12.8. Binding Effect...............................................A-24
         12.9. Governing Law................................................A-24
         12.10. Attorneys' Fees.............................................A-24

13. DEFINITIONS.............................................................A-24

                                      A-iii
<PAGE>


                               OPERATING AGREEMENT

                             (AMENDED and RESTATED)

                                       FOR

                          CORNERSTONE REALTY FUND, LLC

                     A California Limited Liability Company

         THIS  OPERATING  AGREEMENT  is  dated  as of  January  31,  2000  among
Cornerstone Industrial Properties,  LLC, a California limited liability company,
Terry G. Roussel,  and the Persons  executing  this  Agreement as members of the
Fund and those Persons who will hereafter be admitted as members upon acceptance
by the Managing Member of an executed  Subscription  Agreement pursuant to which
such parties accept and adopt the  provisions of this  Operating  Agreement (the
"Members"), who agree as follows:

         1.       ORGANIZATION

                  1.1. Formation.  Cornerstone Realty Fund, LLC (the "Fund") has
been organized as a California limited liability company pursuant to the laws of
the State of California,  including the Beverly-Killea Limited Liability Company
Act,  all as the same may be amended  from time to time (all of such  applicable
laws being hereinafter  referred to as the "Limited  Liability Company Law"), by
the  filing of  Articles  of  Organization  ("Articles")  with the Office of the
Secretary  of State of the  State  of  California  as  required  by the  Limited
Liability  Company Law. The Managing  Member shall cause the execution,  filing,
and recording of all such other certificates and documents, including amendments
to the Articles of the Fund, and shall do or cause to be done such other acts as
may  be  appropriate  to  comply  with  all   requirements  for  the  formation,
continuation,  and operation of a limited  liability  company,  the ownership of
property,  and the conduct of business under the laws of the State of California
and any  other  jurisdiction  in  which  the Fund may own  property  or  conduct
business.

                  1.2.     Name.      The  name of the Fund will be  Cornerstone
                           ----
Realty  Fund,  LLC.  The Fund may also  conduct its  business  under one or more
assumed names.
                  1.3.     Purpose.   The  purpose of the Fund is to engage  for
                           -------
a  competitive  profit in any activity  within the  purposes  for which  limited
liability  companies may be organized under the Limited  Liability  Company Law.
Notwithstanding  the  foregoing,  without  the consent of  Unitholders  owning a
majority of the outstanding  Units and the Managing  Member,  the Fund shall not
engage in any business other than the following:

                           1.3.1.   The  business  of  acquiring,  operating and
selling multi-tenant industrial Properties; and

                           1.3.2.   Such other  activities  directly  related to
the foregoing  business as may be necessary,  advisable,  or  appropriate in the
reasonable discretion of the Managing Member to further the foregoing business

         The Fund will have all the powers  necessary  or  convenient  to effect
that purpose, including all powers granted by the Limited Liability Company Law.

                                      A-1
<PAGE>

                  1.4.     Duration.  The Fund will  continue in  existence  for
                           --------
the period  fixed in the Articles for the duration of the Fund or until the Fund
is sooner  dissolved  and its affairs  wound up in  accordance  with the Limited
Liability Company Law or this Agreement.

                  1.5.  Principal  Place  of  Business,  Registered  Office  and
Resident  Agent.  The  principal  office of the Fund  shall be  located  at 4590
MacArthur  Blvd.,  Suite 610,  Newport Beach, CA 92660, or such other address as
may be designated from time to time by the Managing Member.  The Fund shall have
an office at such other  address(es)  as may be designated  from time to time by
the Managing Member. The name and address of the registered agent for service of
process  on the Fund in the  State of  California  is  Terry  G.  Roussel,  4590
MacArthur  Blvd.,  Suite 610,  Newport Beach,  CA 92660, or such other agent and
address as may be designated from time to time by the Managing Member.

                  1.6.     Title to Fund  Property.  All Properties owned by the
                           -----------------------
Fund,  whether real or personal,  tangible or intangible,  shall be deemed to be
owned by the Fund as an  entity,  and no  Member,  individually,  shall have any
ownership  of such  Properties.  The Fund may hold any of its  assets in its own
name or in the name of a nominee.

                  1.7. Intention for Fund. The Members have formed the Fund as a
limited  liability  company under the Limited Liability Company Law. The Members
specifically   agree  that,   except  for   purposes   of  federal   income  tax
classification,  the  Fund  will  not  be a  partnership  (including  a  limited
partnership)  or any other  venture,  but the Fund  will be a limited  liability
company under the Limited  Liability Company Law. Except for purposes of federal
income tax  classification,  no Member will be  construed to be a partner in the
Fund or a partner of any other  Member or  Person;  and the  Articles,  and this
Agreement  and the  relationships  it creates,  will not be construed to suggest
otherwise.  Except as  required  under the Limited  Liability  Company Law or as
expressly set forth in this Agreement,  no Member shall be personally liable for
any debt,  obligation,  or  liability  of the Fund,  whether  that  liability or
obligation arises in contract, tort, or otherwise. A Member's liability shall be
limited to such Member's Capital Contribution and its share of undistributed Net
Income of the Fund.

                  1.8.     Definitions.  Certain capitalized  terms used in this
                           -----------
 Agreement are defined in Section
                           14.

         2.       BOOKS, RECORDS AND ACCOUNTING

                  2.1.  Books  and  Records.  The  Fund  will  maintain  at  its
                        -------------------
principal  office  complete  and  accurate  books of account  and records of the
Fund's  business and affairs as required by the Limited  Liability  Company Law,
and showing the assets, liabilities, costs, expenditures,  receipts, profits and
losses of the  Fund,  and which  books of  account  and  records  shall  include
provision for separate Capital  Accounts for each Member,  and shall provide for
such  other  matters  and  information  as a Member  shall  reasonably  request,
together  with  copies of all  documents  executed  on behalf of the Fund.  Each
Member and its representatives, duly authorized in writing, shall have the right
to inspect and examine, at all reasonable times, at the Fund's principal office,
all such books of account,  records,  and documents.  The Managing  Member shall
appoint  a firm of  certified  public  accountants  to audit the  Fund's  annual
financial statements.

                  2.2.     Fiscal Year;  Accounting. The Fund's fiscal year will
                           ------------------------
be the  calendar  year.  The Fund shall  follow  generally  accepted  accounting
principles  and use the  accrual  method of  accounting  in  preparation  of its
financial  statements and the  appropriate  tax method in preparation of its tax
returns.
                  2.3.     Bank  Accounts.  One or more  accounts in the name of
                           --------------
the Fund shall be  maintained  in such bank or banks as the Managing  Member may
from time to time select.  Any checks of the Fund may be signed by any Person(s)
designated, from time to time, by the Managing Member.

                                       A-2
<PAGE>

                  2.4.     Reports to Members.  At the expense of the Fund,  the
                           ------------------
Managing  Member  shall cause to be prepared  and made  available to the Members
during each year the following:

                           2.4.1.   If and for as long as the  Fund is  required
to file  quarterly  reports  on Form  10-Q  with  the  Securities  and  Exchange
Commission, the information contained in each such report for a quarter shall be
sent upon  request to the Members  within  sixty (60) days after the end of such
quarter.  Such reports shall  contain at least an unaudited  balance  sheet,  an
unaudited statement of income for the quarter then ended, an unaudited cash flow
statement for the quarter then ended (in the form set forth in quarterly reports
required from time to time under the Securities Exchange Act of 1934), and other
pertinent information  concerning the Fund and its activities during the quarter
covered by such reports.  If and when such reports are not required to be filed,
each Member will be furnished  within sixty (60) days after the end of the first
six (6) month period of Fund operations an unaudited  financial  report for that
period  containing  the  same  information  required  in the  quarterly  reports
described above.

                           2.4.2.   Within  seventy-five (75) days after the end
of the Fund's fiscal year, all information  necessary for the preparation of the
Members'  federal income tax returns and state income and other tax returns with
regard to the  jurisdictions  where the  Properties are located shall be sent to
each Member.

                           2.4.3.   Within one hundred  twenty (120) days  after
the end of the Fund's  fiscal year, an annual  report  containing  (i) a balance
sheet  as of the end of its  fiscal  year and  statements  of  income,  Member's
equity,  and statement of cash flows, for the year then ended, shall be prepared
in accordance with generally accepted  accounting  principles and accompanied by
an auditor's  report  containing an opinion of an independent  certified  public
accountant,  and (ii) a report of the  activities  of the Fund during the period
covered by the report  shall be sent to each  member upon  request.  Such report
shall include a schedule of all compensation paid and distributions  made to the
Managing  Member,   including  a  description  of  the  services  performed  and
identifying  the source of each  distribution.  Such report shall also set forth
Distributions to the Members for the period covered thereby and shall separately
identify  Distributions  from (1) Net Cash  Flow  from  Operations  during  such
period,  (2) Net Cash Flow from Operations  during a prior period which had been
held as reserves,  (3) Net Sales  Proceeds from the  disposition of Property and
investments, and (4) reserves from the Gross Proceeds of the offering originally
contributed by the Members.  Such report shall set forth the valuation of a Unit
in accordance with Section 2.8 of this Agreement.

                           2.4.4.   The Managing Member shall, within sixty (60)
days of the end of each quarter wherein fees were received, send upon request to
each Member a detailed statement setting forth the services  rendered,  or to be
rendered,  by the  Managing  Member  and the  amount  of the fees  received.  In
addition,  an annual  report shall be prepared  summarizing  such fees and other
remuneration  and such report shall  include a breakdown of costs  reimbursed to
the Managing  Member with  verification  of the allocation of costs confirmed by
the Fund's certified public  accountants.  Such annual report shall be furnished
at the same time as the report in Section 2.4.3 above.

                           2.4.5.   Within  sixty (60) days of the end  of  each
quarter in which the Fund acquires  Properties,  the Managing  Member shall send
quarterly  reports setting forth the details of the acquisition of Properties to
each Member upon  request.  The report may be in the form of a supplement to the
Prospectus and may be prepared more frequently than quarterly.  The report shall
contain the following  information:  (a) the location and a  description  of the
general  character  of all  materially  important  real  properties  acquired or
presently  intended  to be  acquired  by the Fund  during the  quarter,  (b) the
present or proposed use of such  properties and their  suitability  and adequacy
for such use, (c) the terms of any material lease affecting the property,  (d) a
statement  that title  insurance has been or will be obtained on all  properties
acquired, and (e) a statement of the amount of proceeds in the Fund which remain

                                      A-3
<PAGE>

uncommitted or unexpended,  stated as both a dollar amount and percentage of the
total amount of the offering proceeds of the Fund.

         The Fund shall post all of the foregoing reports on its website.

         The Managing Member shall also make such reports available upon request
of the  administrator of the securities  agency in any state in which Units were
registered for sale.

                  2.5. Tax Returns. As soon as practicable after the end of each
fiscal year, the Fund shall cause to be prepared and  transmitted to the Members
federal  and  appropriate  state and local  Income Tax  Schedules  "K-1," or any
substitute  therefor,  with  respect to such  fiscal year on  appropriate  forms
prescribed.  The  Fund,  in the  discretion  of the  Managing  Member,  shall be
entitled to utilize any special reporting opportunities available under the Code
to programs with a large number of Members.

                  2.6.     Appraisals.  All  Property  acquisitions  made by the
                           ----------
Fund shall be  supported by an  appraisal  prepared by a competent,  independent
appraiser.  The  appraisals  shall be maintained  by the Managing  Member for at
least five years,  and shall be available for inspection and  duplication by any
Unitholder.

                  2.7. List of Members. An alphabetical list of names, addresses
and business  telephone  numbers of Unitholders  and the number of Units held by
each of them shall be  maintained  as part of the books and  records of the Fund
and shall be made available for inspection by Unitholder or its designated agent
at the principal office of the Fund upon request by a Unitholder. A copy of such
list in readily readable type size shall be mailed to any Unitholder  requesting
the list within 10 days of the request.  The Fund may make a  reasonable  charge
for copy work.

                  2.8.  Valuation  of Units.  For the first two (2) full  fiscal
years  following the  termination  of the offering,  the value of a Unit will be
deemed to be $500, and no valuations will be performed. Thereafter the estimated
value of each Unit will be determined annually based upon the estimated amount a
Unitholder  would  receive if all of the Fund's assets were sold as of the close
of the Fund's  fiscal  year for their  estimated  values  and if such  proceeds,
without  reduction for selling  expenses,  together with the other assets of the
Fund, were distributed in liquidation of the Fund. Such estimated values will be
based upon  annual  valuations  of Fund  properties  performed  by the  Managing
Member, but no independent appraisals will be obtained.

         3.       MEMBERS, UNITHOLDERS AND MEETINGS OF MEMBERS

                  3.1.  Units of Membership  Interest.  Units shall be issued to
Members  pursuant to the Fund's  offering of  interests as described in the Form
S-11 registration  statement and prospectus  included therein (the "Prospectus")
filed by the Fund under the Securities Act of 1933, as amended (Registration No.
333-76609) (the "Offering").  Except as otherwise  provided in this Section 3.1,
no additional Units shall thereafter be issued by the Fund.  Notwithstanding any
contrary  provision  of this  Agreement,  the Fund  shall do or cause to be done
whatever is required  so that the Units shall be  "Publicly-Offered  Securities"
within the meaning of Section 2510.3-101 of the Department of Labor Regulations,
29 CFR ss.  2510.3-101,  as amended,  or any successor  provision.  The Managing
Member  may,  in  its  discretion,   in  order  to  comply  with  the  foregoing
requirement,  issue for such  consideration  as it may  determine  (including by
gift)  Units  to  such  Persons  and  in  such  Percentage  Interests  as it may
determine.  The  Managing  Member will  receive  its  interest in the Fund for a
contribution  of $1,000,  and such  interest of the Managing  Member will not be
considered  an  interest  in Units  for  purposes  hereof.  Notwithstanding  the
preceding sentence,  the Managing Member may acquire Units and be treated in the
same manner as other Unitholders with respect thereto.

                                      A-4
<PAGE>

                  3.2.     Book-Entry Evidence of Ownership
                           --------------------------------

                           3.2.1.   The Units  will  be  issued  only  in  fully
registered  book-entry form. Ownership of Units in the Fund will be shown on and
transfer thereof will be effected only through  book-entry in records maintained
by the Fund. Certificates evidencing ownership of Units will not be issued.

                           3.2.2.   Units of the Fund shall be  transferable in
the manner prescribed by law and in this Agreement,  subject to restrictions set
forth in Article 7 hereof. Assuming all restrictions on transfers have been met,
transfers of Units shall be made on the books of the Fund.

                  3.3.     Place of Meetings.  All  meetings of Members shall be
                           -----------------
held at the  principal  office  of the Fund or at such  other  place as shall be
determined by the Managing Member and stated in the notice of meeting.

                  3.4.  Meetings  of  Members.  Meetings  of all  Members may be
                        ---------------------
called by the  Managing  Member and shall be called upon the written  request to
the  Managing  Member of Members  holding in the  aggregate at least ten percent
(10%) of the Percentage  Interests owned by all Members. The request shall state
the purpose or purposes for which the meeting is to be called.

                  3.5. Notice of Meetings. In the case of a meeting requested by
                       ------------------
Members  holding at least ten percent (10%) in the  aggregate of the  Percentage
Interests owned by all Members,  the notice shall be delivered to the Members of
the Fund within 10 business days of receipt of such request. Except as otherwise
provided by statute, written notice of the time, place and purposes of a meeting
of Members shall be given not less than 10 nor more than 60 days before the date
of the meeting to each Member,  either  personally  or by mailing such notice to
its last address as it appears on the books and records of the Fund.  The notice
must include a detailed  statement of the action proposed,  including a verbatim
statement of the wording of any resolution  proposed for adoption by the Members
and of any  proposed  amendment  to the  Agreement.  The Fund will  provide  for
proxies  or  written  consents  which  specify  a choice  between  approval  and
disapproval  of each matter to be acted upon at the  meeting.  No notice need be
given of an adjourned  meeting provided the time and place to which such meeting
is adjourned are announced at the meeting at which the  adjournment is taken and
at the  adjourned  meeting only such  business is  transacted as might have been
transacted  at the original  meeting.  However,  if after the  adjournment a new
record  date is fixed  for the  adjourned  meeting,  a notice  of the  adjourned
meeting  shall be given to each Member of record on the new record date entitled
to notice as provided in this Agreement.

                  3.6.  Record Dates.  The Managing  Member may fix in advance a
                        ------------
date as the record  date for the  purpose of  determining  Members  entitled  to
notice of and to vote at a meeting of Members or an adjournment  thereof,  or to
express  consent or to dissent  from a  proposal  without a meeting,  or for the
purpose of determining  Members entitled to receive payment of a Distribution or
allotment  of a right,  or for the purpose of any other  action.  The date fixed
shall not be more than 60 nor less than 20 days before the date of the  meeting,
nor more than 60 days before any other action. In such case only such Members as
shall be Members of record on the date so fixed  shall be  entitled to notice of
and to vote at such meeting or adjournment  thereof, or to express consent or to
dissent from such proposal,  or to receive  payment of such  Distribution  or to
receive such allotment of rights,  or to participate in any other action, as the
case may be, notwithstanding any transfer of any Units on the books of the Fund,
or otherwise, after any such record date. Nothing in this Agreement shall affect
the rights of a Member and its transferee or transferor as between themselves.

                  3.7.  List of Members.  The agent of the Fund having charge of
                        ---------------
the  transfer  records  for Units of the Fund shall make and  certify a complete
list of the Members  entitled to vote at a Members'  meeting or any  adjournment
thereof. The list (i) shall be arranged alphabetically, with the address of, and

                                      A-5
<PAGE>

the Percentage  Interest of, each Member; (ii) shall be produced at the time and
place of the meeting;  (iii) shall be subject to inspection by any Member during
the whole time of the meeting;  and (iv) shall be prima facie evidence as to who
are the Members entitled to examine the list or vote at the meeting.

                  3.8. Quorum.  Unless a greater or lesser quorum is required in
                       ------
the Articles or by the Limited  Liability  Company Law, the Members present at a
meeting in person or by proxy who, as of the record date for such meeting,  were
holders of a majority of the  Percentage  Interests  held by all  Members  shall
constitute  a quorum  at the  meeting.  Whether  or not a quorum is  present,  a
meeting of Members may be adjourned  by a vote of the Members  present in person
or by proxy.

                  3.9.  Proxies.  A  Member  entitled  to vote at a  meeting  of
                        -------
Members or to express  consent or dissent  without a meeting may authorize other
Persons to act for such  Member by proxy.  A proxy shall be signed by the Member
or its  authorized  agent or  representative  and shall  not be valid  after the
expiration of one year from its date unless  otherwise  provided in the proxy. A
proxy is  revocable  at the  pleasure  of the  Member  executing  it  except  as
otherwise provided by the Limited Liability Company Law.

                  3.10. Inspectors of Election.  The Managing Member, in advance
                        ----------------------
of a Members' meeting,  may, and on request of a Member entitled to vote thereat
shall,  appoint  one or more  inspectors.  In case a Person  appointed  fails to
appear or act,  the vacancy may be filled by  appointment  made by the  Managing
Member in advance  of the  meeting  or at the  meeting  by the Person  presiding
thereat. If appointed,  the inspectors shall determine the Percentage  Interests
of all Members  represented  at the meeting,  the  existence of a quorum and the
validity and effect of proxies,  and shall receive  votes,  ballots or consents,
hear and  determine  challenges or consents,  determine the result,  and do such
acts as are proper to conduct the election or vote with fairness to all Members.
On request of the person  presiding at the meeting or a Member  entitled to vote
thereat,  the  inspectors  shall make and execute a written report to the Person
presiding  at the  meeting  of any  of the  facts  found  by  them  and  matters
determined by them. The report shall be prima facie evidence of the facts stated
and of the vote as certified by the inspectors.

                  3.11. Manner of Voting. Votes shall be cast in writing, signe
                        ----------------
by the  Member  or its  proxy.  When an  action  is to be taken by a vote of the
Members, and a quorum is present, it shall be authorized by the affirmative vote
of the holders of a majority  of the  Percentage  Interests  owned by all of the
Members,  unless a greater plurality is required by the Articles, this Agreement
or by the Limited Liability Company Law.

                  3.12.  Actions  Without a  Meeting.  Any  action  required  or
                         ---------------------------
permitted  to be taken at a  meeting  of the  Members  may be  taken  without  a
meeting,  without  prior  notice,  and  without a vote,  if consents in writing,
setting forth the action so taken,  are signed by the number of Members required
to approve  such  action,  but in no event less than a  majority  in  Percentage
Interest of the Members.  Each written  consent will bear the date and signature
of each Member who signs the consent.

         4.       CAPITAL CONTRIBUTIONS

                  4.1.     Contributions, Members and Unitholders.
                           --------------------------------------

                           4.1.1.   The Fund  intends  to  issue  and sell  in a
public  offering  pursuant  to a Form  S-11  registration  statement  under  the
Securities  Act of 1933 as  amended,  not less  than  $3,000,000  nor more  than
$50,000,000 in Units and to admit as Members the Unitholders who contribute cash
to the capital of the Fund for such Units. Each purchaser of Units must purchase
a minimum  of five (5)  Units,  except  that for  Qualified  Plans  the  minimum
purchase shall be two (2) Units.  Units shall be issued in Units of $500 each. A
minimum of 6,000 Units and a maximum of 100,000  Units shall be issued  pursuant
to said registration statement.

                                      A-6
<PAGE>

                           4.1.2.   Upon  receipt by the Escrow  Agent of  Three
Million Dollars ($3,000,000) in cash, representing the subscription payments for
6,000 Units, the Fund will direct the Escrow Agent to transfer such funds to the
Fund's general  account and will commence  admitting the purchasers of the Units
to the Fund as Members and  Unitholders  not later than  fifteen (15) days after
escrow funds are released. Interest from the date funds were deposited in escrow
until the release from escrow (net of escrow  expenses)  will be  distributed to
purchasers pro rata based on the number of days such purchaser's funds were held
in escrow as soon as  practicable  after the date the minimum number of Units is
sold. No interest in an amount less than $5.00 will be paid to  purchasers.  The
Managing Member or its Affiliates may purchase up to $450,000 of Units to permit
the  release of funds from  escrow.  Units so  purchased  will be  acquired  for
investment  and  on  the  same  terms  as  offered  to  other   purchasers.   If
subscriptions  for at least  6,000  Units  have not  been  received  by one year
following the effective date of the Offering, all funds received from purchasers
as of such time will be  promptly  refunded  to each  purchaser  along  with any
interest  earned thereon (after escrow  expenses) on a pro rata basis,  based on
the number of days such purchaser's funds were held in escrow. Following release
of funds from escrow,  Unitholders  will be admitted not later than the last day
of the calendar month  following the date their  subscription is accepted by the
Fund.

                  4.2. Capital  Accounts.The Fund shall establish and maintain a
separate  capital account for each Member  ("Capital  Account").  The Fund shall
determine  and maintain  each Capital  Account in  accordance  with  Regulations
Section 1.704-1(b)(2)(iv). Each Capital Account shall reflect, among other items
(i) all Capital  Contributions  made to the Fund,  (ii) all  allocations  of Net
Income and Net Loss, and (iii) all  Distributions  made by the Fund. Any and all
amounts  distributed by the Fund to a Member as a fee and/or as  compensation or
reimbursement for services shall not reduce such Member's Capital Account.

                           4.2.1.   The   Capital   Accounts   and   the   other
provisions in this Agreement relating to the maintenance of Capital Accounts are
intended to comply with Regulation  Sections 1.704-1(b) and 1.704-2 and shall be
interpreted and applied in a manner consistent with those Regulations and in the
event of any conflict, those Regulations shall prevail.

                  4.3.  Capital Accounts and Capital Contributions in General
                        -----------------------------------------------------

                           4.3.1.   In the  event  that a  Member's  Units  or a
portion  thereof are  transferred  in  accordance  with the  provisions  of this
Agreement, the transferee shall succeed to the Capital Account of the transferor
to the extent that it relates to the Units or portion thereof so transferred.

                           4.3.2.   Except   as   otherwise   provided  in  this
Agreement  (i) no interest  will accrue on any  Capital  Contribution  or on the
positive balance,  if any, in any Capital Account,  (ii) no Member will have any
right to withdraw  any part of its  Capital  Account or to demand or receive the
return of its Capital  Contribution,  or to receive any  Distributions  from the
Fund,  (iii) no Member shall be required to make any additional  contribution to
the  capital  of, or any loan to,  the Fund,  and (iv) no Member  shall have any
liability  for the  return of any other  Member's  Capital  Account  or  Capital
Contributions.

         5.       ALLOCATIONS OF NET INCOME AND NET LOSS

                  5.1.     Timing and Effect.  Except as  otherwise  provided in
                           -----------------
this  Article 5, Net Income and Net Loss shall be  allocated  to the Members for
any fiscal year in a manner so as to comply with the  requirements of Regulation
Section 1.704-1(b)(2)(iv).

                                      A-7
<PAGE>

                  5.2.     Allocation of Net Income and Net Loss.
                           -------------------------------------

                           5.2.1.   Subject to Sections  5.3 and 5.7, Net Income
shall be allocated to the Members as follows:

                                    (a)     First,  ten   percent  (10%) to  the
Managing  Member and ninety  percent
(90%) to the  Unitholders,  until  the Net  Income  allocated  pursuant  to this
Section  5.2.1(a)  for the current  year and all prior  fiscal  years equals the
cumulative  Net Loss allocated to the Members  pursuant to Section  5.2.2(b) for
all prior fiscal years (pro rata among the Members in  proportion to their share
of the Net Loss being offset); and

                                    (b)     Next,  to the  Members  in the  same
proportion  as Net  Cash  Flow  from  Operations  or  Net  Sales  Proceeds  were
distributed to the Members  pursuant to Sections 6.1.1 and 6.1.2 for the current
year and all prior fiscal years,  exclusive of any Distributions  representing a
return of Invested Capital  Contributions  pursuant to Section  6.1.2(i),  until
such time as the allocations of Net Income pursuant to this Section 5.2.1(b) for
the current  year and all prior fiscal  years equal such  Distributions  for the
current  year and all  prior  fiscal  years  (pro  rata  among  the  Members  in
proportion to their share of such Distributions); and

                                    (c)     The balance,  if any,  fifty percent
(50%) to the Managing Member and fifty percent (50%) to the Unitholders.

                           5.2.2.   Subject to  Sections 5.3  and 5.7, Net  Loss
shall be allocated as follows:

                                    (a)     First,   fifty   percent  (50%)   to
Managing  Member and fifty percent (50%) to the  Unitholders  until the Net Loss
allocated  pursuant to this Section  5.2.2(a) for the current year and all prior
fiscal years equals the cumulative Net Income  allocated to the Members pursuant
to Section  5.2.1(c)  for all prior  fiscal years (pro rata among the Members in
proportion to their share of the Net Income being offset); and

                                    (b)     The  balance,  if any,  ten  percent
(10%) to the Managing Member and ninety percent (90%) to the Unitholders.

                  5.3.   Reallocations   to  Avoid  Excess   Deficit   Balances.
                         ------------------------------------------------------
Notwithstanding  any other provisions of this Agreement to the contrary,  no Net
Loss shall be allocated to any Member to the extent that such  allocation  would
cause such Member to have an Adjusted Capital Account Deficit.  Such Net Loss or
deduction  shall be reallocated  away from such Member and to the other Members,
on a pro rata  basis,  but only to the extent that such  reallocation  would not
cause or increase any such other Member's Adjusted Capital Account Deficit.  Any
Net Loss  reallocated  hereunder shall be subject to an immediate  chargeback of
Net Income  prior to any other  allocations  of Net Income  pursuant  to Section
5.2.1 in any subsequent period.

                  5.4.  Allocations  Among  Unitholders.   Except  as  otherwise
                        -------------------------------
provided in this Article V, including,  without  limitation,  Section 5.7.7 with
respect  to  transferred  Units,  allocations  of  Net  Income  or Net  Loss  to
Unitholders  as a class shall be allocated  among the  Unitholders in accordance
with their  respective  Percentage  Interests,  including,  without  limitation,
Section 5.7.7 with respect to transferred Units.

                  5.5.  Allocation in the Event of Section 754 Election.  To the
                        -----------------------------------------------
extent an  adjustment  to the adjusted  tax basis of any Fund asset  pursuant to
Code Section  734(b) or Code Section  743(b) is required  pursuant to Regulation
Section  1.704-1(b)(2)(iv)(m)  to be taken into account in  determining  Capital
Accounts, the amount of that adjustment to the Capital Accounts shall be treated
as an item of Net Income (if the adjustment increases the basis of the asset) or

                                      A-8
<PAGE>

Net Loss (if the  adjustment  decreases  the basis of the  asset),  and that Net
Income or Net Loss  shall be  specially  allocated  to the  Members  in a manner
consistent  with the manner in which their  Capital  Accounts are required to be
adjusted pursuant to that Regulation.

                  5.6.  Recapture of Deductions and Credits.  If any "recapture"
                        -----------------------------------
of deductions or credits  previously  claimed by the Fund is required  under the
Code  upon  the  sale  or  other  taxable  disposition  of any  Property,  those
recaptured  deductions or credits shall, to the extent possible, be allocated to
the Members pro rata in the same manner that the  deductions  and credits giving
rise to the recapture  items were  originally  allocated,  using the  "first-in,
first-out" method of accounting;  provided, however, that this Section 5.6 shall
only affect the  characterization,  but not amount of Net Income allocated among
the Members for tax purposes.

                  5.7.     Regulatory and Curative Allocations.
                           -----------------------------------

                           5.7.1.   Qualified  Income Offset.  In the event that
                                    ------------------------
any Member  unexpectedly  receives any  adjustment,  allocation or  distribution
described in Regulation Sections  1.704-1(b)(2)(ii)(d) (4), (5) or (6), items of
Net Income shall be  specially  allocated to such Member in an amount and manner
sufficient to eliminate, to the extent required by the Regulations, the Adjusted
Capital Account Deficit of that Member as quickly as possible.

                           5.7.2.   Gross Income  Allocation. In the event that,
                                    ------------------------
despite  Section 5.3, any Member has an Adjusted  Capital Account Deficit at the
end of any fiscal year,  that Member shall be specially  allocated  items of Net
Income  (or gross  income) to  eliminate  such  deficit as quickly as  possible,
provided that an allocation pursuant to this Section 5.7.2 shall be made only if
and to the extent  that such  Member  would  have an  Adjusted  Capital  Account
Deficit  after all other  allocations  provided  for in this Article 5 have been
made as if Section 5.7.1 and this Section 5.7.2 were not in the Agreement.

                           5.7.3.   Minimum  Gain   Chargeback.  To  the  extent
                                    -------------------------
required under Regulation Section 1.704-2(f), if there is a net decrease in Fund
Minimum Gain during any fiscal year, each Member shall be allocated,  before any
other  allocation of Fund items for such taxable  year,  items of Net Income for
such year (and, if necessary,  subsequent  years),  in proportion to, and to the
extent of, an amount  equal to the  portion of such  Member's  share of such net
decrease in Minimum Gain as determined under Regulation Section 1.704-2(g).  The
items so allocated  shall be determined in accordance  with  Regulation  Section
1.704-2(j)(2)(i).  This  Section  5.7.3 is intended to comply with the  "minimum
gain  chargeback"  requirements  of the  Regulations  and  shall be  interpreted
consistently therewith.

                           5.7.4.   Member  Minimum  Gain   Chargeback.  To  the
                                    ---------------------------------
extent required under Regulation Section 1.704-2(i),  if there is a net decrease
in minimum gain  attributable to Member  non-recourse debt during a Fund taxable
year,  any Member with a share of that Member  non-recourse  debt  minimum  gain
(determined under Regulation  Section  1.704-2(i)(5)) as of the beginning of the
year must be  allocated  items of Net  Income  for such year (and if  necessary,
subsequent years) equal to that Member's share of the net decrease in the Member
non-recourse  debt minimum gain. A Member's  share of the net decrease in Member
non-recourse  debt minimum gain is  determined in a manner  consistent  with the
provisions of Regulation Section 1.704-2(i)(5).  The items so allocated shall be
determined in accordance with Regulation Section 1.704-2(j)(2)(ii). This Section
5.7.4  is  intended  to  comply  with  the  "partner  minimum  gain  chargeback"
requirements of the Regulations and shall be interpreted consistently therewith.

                           5.7.5.   Curative  Allocations.  The  allocations set
                                    ---------------------
forth in Sections 5.3, 5.5, 5.7.1,

5.7.2,  5.7.3 and 5.7.4 (the  "Regulatory  Allocations")  are intended to comply
with  certain  requirements  of  Regulation  Sections  1.704-1(b)  and  1.704-2.
Notwithstanding any other provision of this Article 5 (other than the Regulatory

                                      A-9
<PAGE>

Allocations),  the  Regulatory  Allocations  shall  be  taken  into  account  in
allocating other items of income,  gain, loss and deduction among the Members so
that, to the extent  possible,  the net amount of such allocation of other items
and the Regulatory  Allocations to each Member should be equal to the net amount
that would have been allocated to each such Member if the Regulatory Allocations
had not occurred.

                           5.7.6.   Adjustment   to   Allocations.   It  is  the
                                    -----------------------------
intention  of the Members  that the Net Income and Net Loss for each fiscal year
will be allocated to the Members in such a manner that would cause each Member's
Adjusted  Capital  Account Balance to equal the amount that would be distributed
to such Member  pursuant to Section 11.2 upon a hypothetical  liquidation of the
Fund. For purposes of this Section 5.7.6, the "Adjusted Capital Account Balance"
of a Member  equals the balance of such Member's  Capital  Account at the end of
the  fiscal  year  increased  by any  amount  which  the  Member is deemed to be
obligated  to  restore  pursuant  to the  penultimate  sentences  of  Regulation
Sections  1.704-2(g)(1) and (i)(5). In determining the amounts  distributable to
the Members  under  Section 11.2 upon a  hypothetical  liquidation,  it shall be
presumed  that (i) all of the Fund's  assets  would be sold at their fair market
value as determined in good faith by the Managing  Member,  (ii) payments to any
holder of a  non-recourse  debt would be limited to the fair market value of the
assets  secured  by  repayment  of such  debt,  and (iii) the  proceeds  of such
hypothetical  sale would be applied and  distributed in accordance  with Section
11.2. If, upon the advice of the public  accounting firm retained to prepare the
income tax returns of the Fund, it is determined  that the  intentions set forth
in this  Section  5.7.6 are not being met by the  allocations  in Article V, the
Managing Member shall make such  allocations of Net Income or Net Loss, or items
of income,  gain,  loss, or deduction  comprising such Net Income or Net Loss as
necessary to achieve the intentions set forth in this Agreement.

                           5.7.7.   Allocation  of Net  Income  and Net Loss and
                                    --------------------------------------------
Distributions  in  Respect  of Transferred  Interest.  To the extent allowed by
- ---------------------------------------------------
Section 706(d) of the Code, and except as otherwise  expressly  provided in this
Article V, if any Units are  transferred  during any tax year of the Fund,  each
item of income, gain, loss,  deduction,  or credit of the Fund for such tax year
that is allocable to  Unitholders  shall be assigned pro rata to each day in the
fiscal year to which such item is attributable  and the amount of each such item
so assigned to any such day shall be allocated to the Unitholder  based upon its
respective Percentage Interest at the close of such day; provided,  however, for
the purpose of accounting  convenience  and  simplicity,  the Fund shall treat a
transfer  of, or an  increase  or decrease  in,  Units which  occurs at any time
during a month  as  having  been  consummated  on the  last  day of such  month,
regardless  of when  during  such month such  transfer,  increase,  or  decrease
actually occurs.

         6.       DISTRIBUTIONS

                  6.1.     Distributions To Members.
                           ------------------------

                           6.1.1.   Net Cash Flow from  Operations.  Subject  to
                                    ------------------------------
Section 6.3,  distributions of Net Cash Flow from Operations of the Fund for any
fiscal year will be made ninety percent (90%) to the Unitholders and ten percent
(10%) to the Managing  Member until the  "Unitholders'  8% Preferred  Return" is
attained  (pro rata among the  Unitholders  in  proportion to their share of the
Unitholders' 8% Preferred  Return) and until the Early  Investors' 12% Incentive
Return is attained (pro rata among the Unitholders in proportion to their shares
of the Early Investors' 12% Incentive Return). Thereafter,  Distributions of Net
Cash Flow from  Operations  shall be made fifty percent (50%) to the Unitholders
(pro rata among the Unitholders in proportion to their Percentage Interests) and
fifty percent (50%) to the Managing Member.

                           6.1.2.   Net Sales Proceeds. Subject to Section  6.3,
                                    ------------------
  Net  Sales  Proceeds,  after

replenishment  of any reserves,  will be distributed  in the following  order of
priority:  (i) first, one hundred percent (100%) to the Unitholders in an amount
equal to their Invested  Capital  Contributions,  calculated at the time of such
Distribution  (pro rata among the  Unitholders  in proportion to their  Invested

                                      A-10
<PAGE>

Capital  Contributions);  (ii) ninety percent (90%) to the  Unitholders  and ten
percent  (10%) to the  Managing  Member  until  the  Unitholders  have  received
distributions  in an  amount  equal to the  unpaid  balance  of their  aggregate
Unitholders'  8% Preferred  Return (pro rata among the Unitholders in proportion
to their share of the Unitholders' 8% Preferred  Return);  and (iii) thereafter,
fifty  percent  (50%) to the  Unitholders  (pro rata  among the  Unitholders  in
proportion  to  their  Percentage  Interests)  and  fifty  percent  (50%) to the
Managing Member.

                  6.2.  Distributions  of  Uninvested  Assets.  Subject  to  the
provisions of Section 6.4, all cash or cash equivalents which constitute part of
the assets of the Fund which have not been  invested  in  Properties  within one
year following the termination of the Offering shall be distributed  pursuant to
Section  6.1.2(i) to the  Unitholders  promptly  after and as of the end of such
year.

                  6.3.  Limitations on  Distributions.  The  Distributions to be
made pursuant to this Article 6 are subject to the  limitations  of this Section
6.3.  Distributions  may be made only if the Managing  Member  determines in its
reasonable  judgment  that the Fund has  sufficient  cash on hand  exceeding the
current and the anticipated  needs of the Fund to fulfill its business  purposes
(including  its  needs  for  operating  expenses,  acquisitions  and  reserves).
Distributions will be made in cash. No Distribution will be declared or made if,
after  giving  it  effect,  the Fund  would not be able to pay its debts as they
become  due in the usual  course of  business  or the fair  market  value of the
Fund's  assets  would  be  less  than  the  sum of  its  liabilities.  All  such
Distributions to Unitholders shall be made only to the Persons who, according to
the books and  records  of the Fund,  are the  holders of record of the Units in
respect of which such Distributions are made on the actual date of Distribution.
Neither the Fund nor the Managing  Member shall incur any  liability  for making
Distributions in accordance with this Article 6.

                  6.4. Return of Distribution.  Except for Distributions made in
violation of the Limited Liability Company Law or this Agreement,  no Unitholder
shall be obligated to return any  Distribution  to the Fund or pay the amount of
any Distribution for the account of the Fund or to any creditor of the Fund. The
amount of any  Distribution  returned to the Fund by a  Unitholder  or paid by a
Unitholder  for the  account of the Fund or to a  creditor  of the Fund shall be
added to the  account  or  accounts  from  which it was  subtracted  when it was
distributed to the Unitholder.

                  6.5.  Withholding  on  Distributions.  To the extent  that any
Distribution is subject to Federal or state withholding, the portion of any such
Distribution  withheld  and paid over to Federal or state  authorities  shall be
treated for all purposes hereunder as if such amount was actually distributed to
the particular Member otherwise entitled to receive such amount.

         7.       DISPOSITION OF UNITS

                  7.1.     General.  Every sale, assignment, transfer, exchange,
                           -------
mortgage, pledge, grant,  hypothecation,  or other disposition of any Units will
be made only in  compliance  with this  Article 7. No Units will be  disposed of
unless and until:

                           7.1.1.   such  instruments  as may be required by the
Limited  Liability  Company  Law  or  other  applicable  law  or to  effect  the
continuation of the Fund and the Fund's ownership of its Properties are executed
and delivered and/or filed;

                           7.1.2.   the  instrument  of  assignment  binds   the
assignee  to all of  the  terms  and  conditions  of  this  Agreement,  and  all
amendments thereto, as if the assignee were a signatory party hereto; and

                           7.1.3.   the  instrument of  assignment  is  manually
signed by the  assignee  and  assignor  and transfer fee of $250 is paid and the

                                      A-11
<PAGE>

proposed  disposition is consented to by the Managing Member,  in its reasonable
discretion,  after  determining  that such  disposition will not be a prohibited
disposition pursuant to Section 7.2.

                  7.2.     Prohibited   Dispositions.   Any    attempted   sale,
                           -------------------------
assignment, transfer, exchange, mortgage, pledge, grant, hypothecation, or other
disposition  of any Units will be null and void if it is not made in  compliance
with this Article 7 or:

                           7.2.1.   subject  to waiver by the  Managing   Member
upon  advice  of  counsel,   if  the  disposition  (in  conjunction  with  prior
dispositions) would cause a termination of the Fund under the Code;

                           7.2.2.   if  the  disposition  would, in the  opinion
of tax counsel to the Fund,  jeopardize  the status of the Fund as a partnership
for  federal  income  tax  purposes  or  cause  the  Fund  to  be  treated  as a
publicly-traded partnership;

                           7.2.3.   if   the   disposition   would   not  be  in
compliance with any and all state and federal  securities laws and  regulations;
or

                           7.2.4.   if the disposition  would  cause the  assets
of the Fund to be characterized as "plan assets" under ERISA.

                  7.3.  Permitted  Dispositions.  Subject to applicable law, and
                        -----------------------
the  provisions  of this Article 7, a Member may assign all or part of its Units
in the Fund.  Unless  authorized by the Managing Member, a Member may not assign
fractional  Units or less  than the  minimum  number  of Units  purchasers  were
initially required to purchase pursuant to the Form S-11 registration statement.
No partial interest (i.e., an interest in only  Distributions and allocations of
the Fund) in any Unit or Units may be assigned by a  Unitholder.  Only an entire
interest in any Unit or Units may be assigned pursuant to this Article 7.

                  7.4.     Admission of Assignee as a Member.
                           ---------------------------------

                           7.4.1.   An  assignee  of  a  Unit   pursuant  to  an
assignment  permitted in this Agreement shall, subject to the provisions of this
Article  7, and with the  consent of the  Managing  Member  pursuant  to Section
7.1.3, be admitted as a Member and Unitholder in the Fund in the place and stead
of the assignor  Unitholder  in respect of the Units  acquired from the assignor
Unitholder  and  shall  have  all  of  the  rights,  powers,  obligations,   and
liabilities,  and  be  subject  to  all of  the  restrictions,  of the  assignor
Unitholder,  including,  without limitation, but without release of the assignor
Unitholder,   the  liability  of  the  assignor  for  any  existing  unperformed
obligations of the assignor Unitholder.  The Fund shall admit substitute members
on the first day of each fiscal quarter or more  frequently in the discretion of
the Managing Member.

                           7.4.2.   The substitute Unitholder will be considered
a Member of the Fund,  will have all of the  rights and powers and is subject to
all of the restrictions and liabilities of an initial Unitholder.

         8.       MANAGEMENT

                  8.1.  Management of Business.  The business and affairs of the
                        ----------------------
Fund shall be managed by its Managing Member. The initial Managing Member of the
Fund shall be  Cornerstone  Industrial  Properties,  LLC, a  California  limited
liability company. No Member, in its individual  capacity,  shall have the power
or authority to legally bind the Fund, except as otherwise provided herein.

                                      A-12
<PAGE>

                  8.2.  General  Powers of the  Managing  Member.  Except as may
                        ----------------------------------------
otherwise  be provided  in this  Agreement,  the  ordinary  and usual  decisions
concerning  the  business  and affairs of the Fund will be made by the  Managing
Member.  The  Managing  Member has the power,  on behalf of the Fund,  to do all
things  necessary  or  convenient  to carry out the  business and affairs of the
Fund,  including,  without  limitation,  the power to:  (a)  purchase,  lease or
otherwise  acquire  any real or  personal  property;  (b) sell,  convey,  lease,
exchange,  or otherwise dispose any real or personal  property;  (c) open one or
more  depository  accounts  and make  deposits  into and checks and  withdrawals
against such accounts; (d) incur liabilities,  and other obligations;  (e) enter
into agreements and execute contracts,  documents,  and instruments;  (f) engage
employees and agents,  define their duties,  and establish their compensation or
remuneration; (g) obtain insurance covering the business and affairs of the Fund
and its  property  and its  employees  and agents;  (h)  prosecute or defend any
proceeding in the Fund's name;  and (i) take all steps  reasonably  available to
prevent  the  trading  of Units by third  parties on an  established  securities
market or a secondary market (or the substantial  equivalent thereof) within the
meaning of Code  Section  7704 or to allow any  transfers  of Units  which could
cause  the  Fund to  violate  the safe  harbors  set  forth  in the  Regulations
promulgated under Section 7704 of the Code.

                  8.3.  Limitations;  Voting Rights of Members.  Notwithstanding
                        --------------------------------------
the foregoing Section 8.2, or any other provision contained in this Agreement to
the contrary,  no act will be taken,  sum expended,  decision  made,  obligation
incurred,  or power exercised by the Managing Member or any officer on behalf of
the Fund except by the  affirmative  vote of the Managing Member and Unitholders
holding a majority of the Percentage  Interests with respect to (a) amendment of
the Articles or this Agreement  except  amendments which do not adversely affect
the right of Unitholders,  (b) voluntarily  withdraw as the Managing Member, (c)
appointment of a new managing member,  (d) sale of all or  substantially  all of
the Fund's assets other than in the ordinary course of business, (e) causing the
merger or other  reorganization  of the Fund; (f) any change in the character of
the business and affairs of the Fund;  (g) the  commission of any act that would
make it impossible  for the Fund to carry on its ordinary  business and affairs;
(h) any act that would contravene any provision of the Articles, this Agreement,
or the Limited  Liability  Company Law; or (i) dissolving the Fund.  Unitholders
holding a majority of the Percentage  Interests may,  without the concurrence of
the  Managing  Member:  (i) amend or  restate  the  Articles  or this  Agreement
provided an amendment which modifies the  compensation or Distributions to which
the Managing Member is entitled, or affects its duties,  requires the consent of
the Managing  Member and provided that an amendment is required,  in the opinion
of tax counsel to the Fund, to permit the Fund to be taxed as a partnership  for
federal income tax purposes,  shall not require the approval of the Unitholders;
(ii)  remove  the  Managing  Member  (including,  without  limitation,  upon the
Managing Member's  bankruptcy);  (iii) elect a new Managing Member; (iv) approve
or  disapprove  the Sale of all or  substantially  all of the assets of the Fund
other than in the ordinary course of its business;  or (v) dissolve the Fund. In
any such vote, the Managing Member may not vote any Units owned by it.

         Upon the removal or  termination  of the Managing  Member,  the Fund is
required to pay the  terminated  Managing  Member all amounts  then  accrued and
owing to the Managing  Member.  The Fund may terminate the  terminated  Managing
Member's interest in Fund income,  losses,  distributions and capital by payment
of an amount  equal to the then  present  fair  market  value of the  terminated
Managing  Member's interest  determined by agreement of the terminated  Managing
Member and the Fund, or, if they cannot agree, by arbitration in accordance with
the then current rules of the American Arbitration  Association.  The expense of
arbitration  shall be borne equally by the  terminated  Managing  Member and the
Fund. The fair market value of the terminated  Managing  Member's interest shall
be the amount of the terminated  Managing Member would receive upon  dissolution
and  termination  of the Fund  assuming  that such  dissolution  or  termination
occurred  on the date of the  terminating  event and the assets of the Fund were
sold for their then fair market value without any  compulsion on the part of the
Fund to sell such assets. Where the termination is voluntary, the payment to the
terminated  Managing  Member will be made by a  non-interest  bearing  unsecured
promissory note with principal  payments payable,  if at all, from distributions

                                      A-13
<PAGE>

which the  terminated  Managing  Member would have received under this Agreement
had the Managing  Member not  terminated.  Where the termination is involuntary,
the payment will be made by an interest bearing promissory note coming due in no
less than 5 years with equal installments each year.

         Without  the  concurrence  of  Unitholders  owning  a  majority  of the
Percentage  Interests,  the Managing Member may not voluntarily  withdraw as the
Managing  Member unless such  withdrawal  would not affect the tax status of the
Fund and would not materially adversely affect the Unitholders.

                  8.4.     Compensation and Expense Reimbursement.  The Managing
                           --------------------------------------
Member  and/or its  Affiliates  which may  include the Dealer  Manager  shall be
entitled to receive the following compensation and expense reimbursements:

                           8.4.1.   Selling  commissions of  eight  percent (8%)
per Unit on the first  $3,000,000  of Units issued by the Fund and seven percent
(7%) per Unit on all Units issued by the Fund thereafter,  payable to the Dealer
Manager;

                           8.4.2.   Marketing Support Fee of  two  percent  (2%)
per Unit on all Units  issued by the Fund less  $30,000  payable  to the  Dealer
Manager;

                           8.4.3.   Non-Accountable  Expense  Allowance  of  one
percent  (1%) per Unit on all Units  issued by the Fund  payable  to the  Dealer
Manager;

                           8.4.4.   Due Diligence  Expense  Allowance  Fee of up
to one-half percent (0.5%) per Unit on all Units issued by the Fund,  payable to
the Dealer Manager;

                           8.4.5.   Reimbursement  of actual  expenses  incurred
in connection with the offer and sale of the Units by the Fund including but not
limited to legal and accounting  fees,  registration  and filing fees,  printing
costs,  travel,  escrow and other  expenses in connection  with Fund  formation,
qualification and registration and in marketing and distributing the Units under
applicable federal and state law. This includes any expenses directly related to
the  offering  and  sale of Units  including  the  salary  and  benefits  of two
employees of  Cornerstone  Ventures,  Inc. who were solely  dedicated to working
with members of the National Association of Securities Dealers, Inc. to evaluate
products  available and attractive to their  customers and to structure the Fund
and in developing advertising materials for the Fund;

                           8.4.6.   Reimbursement  of actual  expenses  incurred
in  connection  with the  acquisition  of  Properties  whether or not  acquired,
including  non-refundable  option  payments on property not  acquired,  surveys,
appraisals,  title  insurance  and  escrow  fees,  legal  and  accounting  fees,
architectural and engineering reports, environmental and asbestos audits, travel
and communication expenses and other related expenses;

                           8.4.7.   Reimbursement  of actual cost  of  goods and
materials and services  necessary to the prudent operation of the Fund which are
supplied to the Fund by the  Managing  Member but not in excess of the cost that
the Fund would pay an  unaffiliated  third  party for such goods,  materials  or
services,  provided,  however,  that the Fund will not  reimburse  the  Managing
Member or its Affiliates for the general  overhead of the Managing Member or its
Affiliates;

                           8.4.8.   Property  management  fees of  no  more than
six percent  (6%) of the gross  income  generated  by the Fund from gross rental
income generated by each Property;

                                      A-14
<PAGE>

                           8.4.9.   Leasing  commissions paid upon execution of
new and renewal  leases equal to six percent  (6%) of rent  scheduled to be paid
during the first and second  year of the lease,  five  percent  (5%)  during the
third and fourth years and four percent (4%) during the fifth and later years;

                           8.4.10.  Construction  supervision  fee equal to  ten
percent (10%) of the cost of tenant
improvements and capital improvements to the Properties;

                           8.4.11.  Distribution  of ten  percent  (10%) of  Net
Cash Flow from Operations until Unitholders have received Distributions equal to
the  Unitholders' 8% Preferred  Return and thereafter fifty percent (50%) of Net
Cash Flow from Operations;

                           8.4.12.  Property  disposition   fees  equal  to  six
percent (6%) of the contract sales price of the Properties  sold by the Managing
Member and/or its Affiliates pursuant to a non-exclusive arrangement; and

                           8.4.13.  Ten percent (10%) of the Net Sales Proceeds
after Unitholders have received an amount equal to one hundred percent (100%) of
their Invested Capital  Contributions and their Unitholders' 8% Preferred Return
and thereafter, fifty percent (50%) of Net Sales Proceeds after Unitholders have
received an amount equal to their Unitholders' 8% Preferred Return.

                  8.5.  Contracts with the Managing  Member and its  Affiliates.
                        --------------------------------------------------------
Any  agreements,  contracts  and  arrangements  with the Managing  Member or its
Affiliates permitted hereunder shall be subject to the following conditions: (i)
any such agreements,  contracts or arrangements, other than for Property leasing
services,  Property management  services,  construction  supervision services or
Property  disposition services provided for in Sections 8.4.8, 8.4.9, 8.4.10 and
8.4.12  of this  Agreement,  shall  be  embodied  in a  written  contract  which
describes the services to be rendered and all  compensation to be paid; (ii) the
compensation,  price or fee must be competitive with the  compensation  price or
fee of any non-affiliate which could render comparable services or sell or lease
comparable  goods on competitive  terms to the Fund;  (iii) any such agreements,
contracts or arrangements  shall be fully and promptly  disclosed to all Members
in the reports made available pursuant to Section 2.4; (iv) any such agreements,
contracts or arrangements  other than for Property  leasing  services,  Property
management services,  construction  supervision services or Property disposition
services  provided  for in  Sections  8.4.8,  8.4.9,  8.4.10  and 8.4.12 of this
Agreement  shall be  terminable  by a majority  in  Percentage  Interest  of the
Unitholders,  without penalty, upon not more than sixty (60) days' prior written
notice;  (v)  the  Managing  Member  or its  Affiliate  must be  previously  and
independently  engaged in the business of  rendering  the services or selling or
leasing the goods to be provided, as an ordinary and ongoing business;  and (vi)
goods or services other than for Property leasing services,  Property management
services,  construction  supervision  services or Property  disposition services
provided for in Sections 8.4.8, 8.4.9, 8.4.10 and 8.4.12 of this Agreement shall
be provided by the Managing Member only in extraordinary circumstances.

                  8.6.     Authority.  All employees  and  agents  of  the  Fund
                           ---------
shall have such  authority and perform such duties in the conduct and management
of the  business  and affairs of the Fund as may be  designated  by the Managing
Member and this Agreement.

                  8.7.  Fiduciary  Duty;  Standard of Care. The Managing  Member
                        ----------------------------------
shall have fiduciary responsibility for the safekeeping and use of all funds and
assets  of the Fund,  whether  or not in the  Managing  Member's  possession  or
control.  The Managing Member shall not employ, or permit another to employ such
funds or assets in any manner except for the exclusive benefit of the Fund. Each
person  appointed  by the  Managing  Member to perform  duties for the Fund will
discharge his or her duties in good faith,  with the care an ordinarily  prudent
person in a like position would exercise under similar  circumstances,  and in a
manner he or she reasonably believes to be in the best interests of the Fund.

                                      A-15
<PAGE>

                  8.8.  Liability.  To the extent that,  at law or in equity,  a
                        ---------
Member or other Person has duties  (including  fiduciary duties) and liabilities
thereto to the Fund or to another Member or the Managing Member, any such Member
or other Person acting under this  Agreement  shall not be liable to the Fund or
to any such other Member for the Member's or other  Person's good faith reliance
on the  provisions  of this  Agreement.  No Member or any other  Person shall be
liable for any monetary damages to the Fund for any breach of such duties except
for  receipt of a financial  benefit to which the Member or other  Person is not
entitled,  voting for or assenting to a Distribution  to Members in violation of
this Agreement or the Limited Liability Company Law, a knowing violation of law,
participation  in  tortious  conduct  or  pursuant  to a  written  agreement  or
contractual obligation other than this Agreement entered into by the Member.

                  8.9.  Other  Interests.  Subject to  Sections  9.4 and 9.5 and
                        ----------------
applicable  law,  each of the  Members  may engage in or possess an  interest in
other  business  ventures   (unconnected  with  the  Fund)  of  every  kind  and
description,  independently  or  with  others  including,  but not  limited  to,
participation in other limited liability  companies and partnerships  engaged in
the same line of  business as the Fund.  Neither the Fund nor the Members  shall
have any  rights in and to such  independent  ventures  or the income or profits
therefrom by reason of any position in the Fund.

                  8.10.    Prohibited Acts.
                           ---------------

                           8.10.1.  Tax  Election.   The   Managing   Member  is
                                    ------------
prohibited from electing corporate tax classification status.

                           8.10.2.  No Trading  Market for  Units.  The  Members
                                    -----------------------------
are prohibited  from (i) listing,  facilitating,  or recognizing  the trading of
Units  on an  established  securities  market  or (ii)  creating  for  Units  or
facilitating or recognizing  the trading of Units on a secondary  market (or the
substantial  equivalent thereof) within the meaning of Code Section 7704 and the
Regulations promulgated thereunder.

                           8.10.3   Rebates ,     Kickbacks    and    Reciprocal
                                    --------------------------------------------
Arrangements.  No rebates or give-ups may be received by the Managing  Member or
- -----------
its Affiliates nor may the Managing Member or its Affiliates  participate in any
reciprocal  business  arrangements  which would  circumvent the  restrictions on
Managing Members imposed by this Agreement.

                           8.10.4   No Payment for  Investment  Advice for  Sale
                                    --------------------------------------------
of Units.  The  Managing   Member  and  its  Affiliates   shall  not directly or
- --------
indirectly  pay or award any  commissions  or other  compensation  to any person
engaged by a potential  investor for investment  advice as an inducement to such
advisor to advise the purchase of the Units; provided, however, that this clause
shall  not  prohibit  the  normal  sales  commissions  payable  to a  registered
broker-dealer or other properly licensed person for selling the Units.

                           8.10.5   Contracting   Away   Fiduciary   Duty.   The
                                    -------------------------------------
Managing  Member shall not permit the Fund or its  Unitholders  to contract away
the fiduciary duty owed to the  Unitholders by the Managing  Member under common
law.

         9.       INVESTMENT OBJECTIVES AND POLICIES

                  9.1. Duties and Responsibilities;  Investment  Allocation.  It
shall be the duty of the  Managing  Member to ensure  that the  purchase,  sale,
retention and disposal of the Fund's Properties,  and the investment policies of
the Fund and the  limitations  thereon  or  amendment  thereof  are at all times
consistent with such policies,  limitations and restrictions as are contained in
this  Article  9.  Except as  specifically  restricted  in this  Agreement,  the
investment  objectives  and  policies  of the Fund  shall be  controlled  by the

                                      A-16
<PAGE>

Managing  Member,  which has the power to modify or alter such policies  without
the consent of the Members.

                  9.2.     Prohibited   Investments   and   Activities.   Unless
                           -------------------------------------------
approved by the Members of the Fund in the manner  provided in Section 3.11, the
Fund shall commit funds to investment in Properties and shall further be subject
to the following restrictions:

                           9.2.1.   Prior to acquisition of Properties, and with
respect to reserves  and any other  uninvested  funds of the Fund,  the Fund may
temporarily  invest its funds in  short-term,  highly liquid  investments  where
there is appropriate  safety of principal,  such as (i) government  obligations,
(ii) bank accounts or certificates of deposit, (iii) short-term debt obligations
and interest-bearing accounts all of which are insured, guaranteed, or issued by
the United States  Government  and (iv) money market funds  investing  solely in
government-backed  securities.  No funds shall be commingled with those of other
Persons.

                           9.2.2.   No  investment  shall be made in  mortgages,
trust deeds and other similar obligations.

                           9.2.3.   The Fund shall not reinvest  Net  Cash  Flow
from Operations or Net Sale Proceeds.

                           9.2.4.   Investments  by the Fund in Properties other
than multi-tenant industrial properties shall be prohibited. The Fund may invest
in properties through general partnerships, limited liability companies or joint
ventures with  non-Affiliates  that own or operate one or more properties if the
Fund (i) acquires a controlling  interest in the general  partnerships,  limited
liability  companies  or  joint  ventures,   (ii)  such  entities  have  similar
investment  objectives,  (iii) the entities have identical sponsor  compensation
and no  duplication  of fees,  (iv) the  investment of the Fund and other entity
will be on substantially the same terms and conditions, and (v) the Fund has the
right of first  refusal to buy the property if the other entity  decides to sell
the property.

                           9.2.5.   All Property purchases by the  Fund  will be
 supported by an appraisal.

                           9.2.6.   The   Fund   will  not   invest   more  than
$15,000,000 in any one Property.

                           9.2.7.   The Fund shall not  purchase  or  lease  any
properties  from,  or sell or lease  properties  to the  Managing  Member or its
Affiliates or any entity affiliated with or managed by any of them.

                           9.2.8.   The   Fund  shall  not  make  loans  to  the
Managing Member or its Affiliates or to any other person or entity.

                           9.2.9.   The Fund shall not repurchase Units.

                           9.2.10.  The Fund  shall not  pay  Acquisition   Fees
for any  Property  which  exceed 18% of the Gross  Proceeds  applicable  to such
Property or such lesser amount customarily  charged in arms' length transactions
by persons  rendering similar services as an ongoing public activity in the same
geographic location and for comparable property.

                           9.2.11   The Fund  will not  engage  in  any  roll-up
 transaction.

                  9.3. Borrowing  Policies.  The Members  acknowledge that funds
may be  required  in addition  to the  Capital  Contributions  made  pursuant to
Section  4.1 hereof in order to meet the  operating  expenses  of the Fund.  All

                                      A-17
<PAGE>

additional funds required for such purpose will be obtained from the proceeds of
unsecured  loans  pursuant to such terms,  provisions and conditions and in such
manner as the Managing  Member shall  determine.  The Fund will not borrow funds
for any  other  purpose,  including,  without  limitation,  for the  purpose  of
acquiring or holding any  Properties.  The aggregate  borrowings of the Fund for
operating  expenses  will not exceed the greater of $100,000 or five  percent of
the Capital  Contributions  of all Members and will be reviewed by the  Managing
Member at least quarterly. In the event the Fund borrows money from the Managing
Member or an Affiliate of the Managing Member,  the Managing Member or Affiliate
shall make such loan to the Fund at the Managing Member's or Affiliate's cost of
borrowing  but  not  in  excess  of  the  cost  charged  by  unrelated   lending
institutions on comparable loans for the same purpose.

                  9.4.   Conflicts   of   Interest.   Any   Member   may  engage
independently  or with  others,  in other  business  ventures  of any nature and
description,  whether or not in competition,  including, without limitation, the
rendering of advice or services of any kind to other investors and the making or
management of other  investments.  Nothing in this Agreement  shall be deemed to
prohibit the Managing Member or any of its Affiliates from dealing, or otherwise
engaging in business,  with Persons  transacting  business with the Fund or from
providing services relating to the purchase,  sale,  management,  development or
operation of real property and receiving  compensation  therefor;  provided that
such dealings,  business, or provisions of services shall not involve any rebate
or reciprocal  arrangement that has the effect of circumventing  any restriction
set forth herein upon dealing with  Affiliates of the Managing  Member.  Neither
the Fund nor any Member shall have any right by virtue of this  Agreement or the
relationship  created  hereby  in or to such  ventures,  even  if such  ventures
compete with the business of the Fund.

                  9.5.  Conflict  Resolution  Procedures.  In order to reduce or
eliminate  certain potential  conflicts of interest,  the Managing Member hereby
agrees to the following  restrictions  relating to (i) transactions  between the
Fund and the  Managing  Member or any of its  Affiliates,  (ii)  certain  future
offerings, and (iii) allocation of Properties among certain affiliated ventures:

                           9.5.1.   All  transactions  between   the  Fund   and
the  Managing  Member or any of its  Affiliates  for the  provision  of goods or
services  to  the  Fund,  other  than  those  specifically  provided  for in the
Operating  Agreement,  must be  evidenced  by  written  agreements  which may be
terminated  without penalty,  upon 60 days' prior written notice, by vote of the
Members  as  provided  in Section  3.11.  The terms of such  agreements  must be
comparable to the terms available from unrelated  parties,  and the compensation
payable  thereunder  shall be competitive with the amount charged by independent
parties for comparable goods or services.

                           9.5.2.   In the  event  that the Fund and a public or
private  entity  with which the  Managing  Member or any of its  Affiliates  are
affiliated have the same investment objectives and structure,  and an investment
opportunity  becomes available which is suitable for both entities and for which
both entities have sufficient  funds available to invest,  then the entity which
has had the  longest  period of time elapse  since it was offered an  investment
opportunity  will first be offered the  investment  opportunity.  In determining
whether  or  not an  investment  opportunity  is  suitable  for  more  than  one
investment  program,  the Managing  Member and its Affiliates  will examine such
factors,  among others, as the cash requirements of each investment program, the
effect of the acquisition both on diversification  of each investment  program's
investments by geographic area, the size of the investment,  the amount of funds
available  to each  investment  program,  and the length of time such funds have
been available for investment.

                           9.5.3.   The Managing  Member and its Affiliates have
agreed  not  to  attempt  to  sell  any   Property  or  any   interest   therein
contemporaneously with a property owned by another investment program managed by

                                      A-18
<PAGE>

the Managing  Member or any of its Affiliates if the two properties are within a
five-mile radius of each other,  unless it is believed that a suitable purchaser
for each facility can be located.

                                      A-19
<PAGE>


         10.      INDEMNIFICATION

                  10.1. Indemnification.  Subject to all of the other provisions
                        ---------------
of this  Article 10, the Fund shall  indemnify a Person who was or is a party or
is threatened to be made a party to a threatened,  pending or completed  action,
suit or proceeding, whether civil, criminal, administrative or investigative and
whether formal or informal, other than an action by or in the right of the Fund,
by  reason  of the fact that he,  she or it is or was a  Managing  Member of the
Fund,  or is or was serving at the  request of the Fund as a director,  officer,
partner,  trustee,  employee  or agent of another  foreign or  domestic  limited
liability  company,  corporation,  partnership,  joint  venture,  trust or other
enterprise,  whether for profit or not, against expenses,  including  attorneys'
fees,  judgments,  penalties,  fines and amounts paid in settlement actually and
reasonably  incurred by him, her or it in  connection  with the action,  suit or
proceeding,  if the  Person  acted in good  faith and in a manner  he, she or it
reasonably believed to be in or not opposed to the best interests of the Fund or
its Members, did not breach such Person's fiduciary duties to the Fund and whose
actions did not constitute fraud,  willful  misconduct or gross negligence,  and
with respect to a criminal action or proceeding, if the Person had no reasonable
cause to believe his, her or its conduct was  unlawful.  The  termination  of an
action, suit or proceeding by judgment, order, settlement, conviction, or upon a
plea  of  nolo  contendere  or  its  equivalent,  does  not,  itself,  create  a
presumption  that the Person did not act in good faith and in a manner which he,
she or it reasonably  believed to be in or not opposed to the best  interests of
the Fund or its Members,  and, with respect to a criminal  action or proceeding,
had reasonable cause to believe that his, her or its conduct was not unlawful.

                  10.2.  Certain  Actions.  Subject to all of the  provisions of
                         ----------------
this Article,  the Fund shall  indemnify a Person who was or is a party to or is
threatened  to be made a party to a threatened,  pending or completed  action or
suit by or in the right of the Fund to procure a judgment in its favor by reason
of the fact that he,  she or it is or was a  Managing  Member or  officer of the
Fund,  or is or was serving at the  request of the Fund as a director,  officer,
partner,  trustee,  employee  or agent of another  foreign or  domestic  limited
liability  company,  corporation,  partnership,  joint  venture,  trust or other
enterprise,  whether for profit or not, against  expenses,  including actual and
reasonable  attorneys'  fees,  and amounts  paid in  settlement  incurred by the
Person in connection  with the action or suit, if the Person acted in good faith
and in a manner the Person  reasonably  believed  to be in or not opposed to the
best  interests  of the  Fund or its  Members,  did  not  breach  such  Person's
fiduciary duties to the Fund and whose actions did not constitute fraud, willful
misconduct or gross negligence. However, indemnification shall not be made for a
claim,  issue,  or matter in which the Person has been found  liable to the Fund
unless  and only to the  extent  that the court in which the  action or suit was
brought has  determined  upon  application  that,  despite the  adjudication  of
liability but in view of all circumstances of the case, the Person is fairly and
reasonably  entitled  to  indemnification  for  the  expenses  which  the  court
considers proper.

                  10.3.  Expenses of  Successful  Defense.  To the extent that a
                         --------------------------------
Person has been  successful  on the merits or otherwise in defense of an action,
suit, or proceeding referred to in Section 10.1 or 10.2 of this Agreement, or in
defense of a claim, issue or matter in the action, suit, or proceeding,  he, she
or it shall be indemnified  against  expenses,  including  actual and reasonable
attorneys' fees,  incurred by him, her or it in connection with the action, suit
or  proceeding  and an action,  suit,  or  proceeding  brought  to  enforce  the
mandatory indemnification provided in this Article 10.

                  10.4.   Determination  that   Indemnification  is  Proper.  An
indemnification under Section 10.1 or 10.2 of this Agreement,  unless ordered by
a court,  shall be made by the Fund only as authorized in the specific case upon
a  determination   that   indemnification   of  the  Person  is  proper  in  the
circumstances  because he, she or it has met the applicable  standard of conduct
set forth in Section 10.1 or 10.2,  whichever is applicable.  Determination that
indemnification is proper shall be made as follows:

                           10.4.1.  Managing Member.  For  the   indemnification
                                    ---------------
of the Managing Member of the Fund, such determination shall be made only if all
of the following conditions shall be satisfied:

                                      A-20
<PAGE>

                                    10.4.1.1.  The    Managing    Member     has
determined,  in good faith,  that the course of conduct which caused the loss or
liability was in the best interests of the Fund.

                                    10.4.1.2.   Such  liability  or loss was not
the result of fraud,  gross  negligence  or willful  misconduct  by the Managing
Member.

                                    10.4.1.3.  Such indemnification or agreement
to hold harmless is recoverable  only out of the assets of the Fund and not from
the Members.

                                    10.4.1.4.  Such  determination shall be made
in either of the following  ways: (A) by independent  legal counsel in a written
opinion; or (B) by the Members pursuant to Section 3.11.

         If and only to the extent prohibited by applicable law, indemnification
will not be allowed on any liability  imposed by judgment,  and costs associated
therewith,  including  attorneys'  fees,  arising  from or out of a violation of
state or  federal  securities  laws  associated  with the  offer and sale of the
Fund's  Units.  Indemnification  will be allowed  for  settlements  and  related
expenses  of lawsuits  alleging  securities  law  violations,  and for  expenses
incurred  in  successfully  defending  such  lawsuits  if (1)  there  has been a
successful adjudication of the merits of each count involving alleged securities
law  violations as to the  indemnitee or (2) the claims have been dismissed with
prejudice  on  the  merits  by a  court  of  competent  jurisdiction  as to  the
indemnitee or (3) a court of competent  jurisdiction  approves the settlement of
the  claims  against  the  indemnitee  and  finds  that  indemnification  of the
settlement  and related costs should be made and prior to seeking such approval,
the court has been apprised that the California Commissioner of Corporations and
the  Securities  and  Exchange  Commission  believes  that  indemnification  for
violations of securities law violates the California Corporate Securities Law of
1968 and the  Securities  Act of 1933 and is against public policy and therefore
unenforceable.

                           10.4.2.  Others.   For  the  indemnification  of  all
                                    ------
Persons other than the Managing Member of the Fund, such determination  shall be
made in any of the  following  ways:  (A) by the  Managing  Member  provided the
Managing  Member  was not a party  to the  action,  suit or  proceeding;  (B) by
independent  legal counsel in a written opinion;  or (C) by the Members pursuant
to Section 3.11.

                  10.5.  Indemnification for Portion of Expenses. If a Person is
                         ---------------------------------------
entitled to indemnification under Section 10.1 or Section 10.2 of this Agreement
for a portion of expenses including attorneys' fees, judgments, penalties, fines
and amounts paid in settlement,  but not for the total amount thereof,  the Fund
may indemnify the Person for the portion of the expenses, judgments,  penalties,
fines or  amounts  paid in  settlement  for which the Person is  entitled  to be
indemnified.

                  10.6. Expense Advances. Expenses incurred in defending a civil
                        ----------------
or criminal action, suit or proceeding described in Section 10.1 or 10.2 of this
Agreement  may be paid by the Fund in  advance of the final  disposition  of the
action, suit or proceeding upon receipt of an undertaking by or on behalf of the
Person  involved to repay the expenses if it is ultimately  determined  that the
Person is not  entitled  to be  indemnified  by the Fund and, in the event of an
action initiated by a Unitholder or a third party, provided a court of competent
jurisdiction  specifically  approves such advance.  The undertaking  shall be by
unlimited general obligation of the Person on whose behalf advances are made but
need not be secured.

                  10.7. Indemnification of Employees and Agents of the Fund. The
                        ---------------------------------------------------
Fund may, to the extent  authorized  from time to time by the  Managing  Member,
grant  rights to  indemnification  and to the  advancement  of  expenses  to any
employee or agent of the Fund to the fullest  extent of the  provisions  of this
Article 10 with respect to the  indemnification  and  advancement of expenses of
the Managing Member and officers of the Fund.

                                      A-21
<PAGE>

                  10.8. Former Managing Members, Officers, Employees and Agents.
                        --------------------------------------------------------
The  indemnification  provided  in the  foregoing  sections  of this  Article 10
continues  as to a Person  who has  ceased  to be a  Managing  Member,  officer,
employee  or agent and shall inure to the  benefit of the heirs,  executors  and
administrators of such Person.

                  10.9. Insurance.  The Fund may purchase and maintain insurance
                        ---------
on behalf of any Person who is or was a Managing  Member,  officer,  employee or
agent of the Fund,  or who is or was  serving  at the  request  of the Fund as a
director,  officer,  employee  or agent of another  limited  liability  company,
corporation,  partnership,  joint venture, trust or other enterprise against any
liability  asserted  against such Person and incurred by such Person in any such
capacity or arising out of such Person's status as such, whether or not the Fund
would have power to  indemnify  such Person  against such  liability  under this
Agreement  or the laws of the State of  California.  The Fund will not incur the
cost of that portion of liability  insurance  which insures the Managing  Member
for any  liability  for  which  the Fund is  prohibited  from  indemnifying  the
Managing Member.

                  10.10.   Contract   Right   to   Indemnity.   The   right   to
                           ---------------------------------
indemnification  conferred  in this  Article 10 shall be a contract  right,  and
shall apply to services of a Managing  Member or officer as an employee or agent
of the  Fund as well  as in such  Person's  capacity  as a  Managing  Member  or
officer.  Except as provided in Section 10.4 of this  Agreement,  the Fund shall
have no obligations  under this Article 10 to indemnify any Person in connection
with  any  proceeding,  or  part  thereof,  initiated  by  such  Person  without
authorization by the Managing Member.

                  10.11. Exclusivity; Other Indemnification. The indemnification
                         ----------------------------------
or  advancement  of expenses  provided under this Article 10 is not exclusive of
other  rights  to which a  Person  seeking  indemnification  or  advancement  of
expenses may be entitled under a contractual arrangement with the Fund. However,
the total amount of expenses  advanced or indemnified  from all sources combined
shall not exceed the amount of actual  expenses  incurred by the Person  seeking
indemnification or advancement of expenses.

                  10.12. Amendment or Deletion. No amendment or deletion of this
                         ---------------------
Article 10 shall apply to or have any effect on any  Managing  Member or officer
of the Fund for or with  respect  to any acts or  omissions  of any such  Person
occurring prior to such amendment or repeal.

         11.      DISSOLUTION, WINDING UP AND REDEMPTION

                  11.1. Dissolution. The Fund will dissolve and its affairs will
                        -----------
be wound up on the first to occur of the  following  events:  (a)  December  31,
2010; (b) the entry of a decree of judicial  dissolution,  as provided under the
Limited  Liability  Fund  Law;  or (c)  by  the  consent  of a  majority  of the
Unitholders  by  Percentage  Interest.  None of the  events set forth in Section
17350(d)  of the  Limited  Liability  Company  Law  will  cause or  result  in a
dissolution  of the Fund,  and the  occurrence  of any such  events will have no
effect on the Fund or its  continuing  existence.  All of the Members are hereby
deemed to consent to continue the Fund without  interruption upon the occurrence
of any such  events to the  extent  that this  Agreement  is  determined  not to
control  whether a  dissolution  has occurred  upon the  occurrence  of any such
events.

                  11.2.  Winding  Up.  Upon  dissolution,  the Fund  will  cease
                         -----------
carrying on its business and affairs, will commence the winding up of the Fund's
business and affairs,  and will complete the winding up as soon as  practicable.
The Managing Member will control such winding-up process. Upon the winding up of
the Fund, the assets of the Fund will be  distributed  first to creditors to the
extent  permitted by law in satisfaction of the Fund's debts,  liabilities,  and
obligations,   including  contingent  liabilities  for  which  reserves  may  be
established in the discretion of the Managing Member, and then to the Members in

                                      A-22
<PAGE>

accordance with Article 6 and their relative  positive  Adjusted Capital Account
Balances.  Such  proceeds  will  be  distributed  to  such  Members  as  soon as
practicable after the date of winding up.

         12.      MISCELLANEOUS PROVISIONS

                  12.1.  Counsel  to the Fund.  Counsel  to the Fund may also be
                         --------------------
counsel to the Managing  Member or any  Affiliate of the  Managing  Member.  The
Managing  Member may execute on behalf of the Company  and the  Unitholders  any
consent to the  representation  of the Fund that counsel may request pursuant to
the  California  Rules of  Professional  Conduct or  similar  rules in any other
jurisdiction  ("Rules").  The Fund has initially  selected  Oppenheimer  Wolff &
Donnelly  LLP  ("Counsel")  as  legal  counsel  to  the  Fund.  Each  Unitholder
acknowledges  that Counsel does not represent any Unitholder in the absence of a
clear and explicit  agreement to such effect between the Unitholder and Counsel,
and  that in the  absence  of any such  agreement,  Counsel  will owe no  duties
directly to a Unitholder. In the event any dispute or controversy arises between
any Members and the Fund,  or between any  Unitholders  or the Fund,  on the one
hand, and the Managing Member (or Affiliate of the Managing Member) that Counsel
represents,  on the other  hand,  then  each  Member  agrees  that  Counsel  may
represent  either the Fund or such Managing  Member (or its  Affiliate),  in any
such  dispute or  controversy  to the extent  permitted  by the Rules,  and each
Member  hereby  consents  to  such   representation.   Each  Unitholder  further
acknowledges  that Counsel has not  represented  the interests of any Unitholder
and  hereby   waives  any  conflict  of  interest   with  respect  to  Counsel's
representation of the Fund.

                  12.2.    Counterparts.  This  Agreement  may  be  executed  in
                           ------------
several counterparts, each of which will be deemed an original, but all of which
will constitute one and the same.

                  12.3. Entire Agreement.  This Agreement constitutes the entire
agreement among the parties and contains all of the agreements among the parties
with  respect  to its  subject  matter.  This  Agreement  supersedes  all  other
agreements,  either  oral or  written,  among the  parties  with  respect to its
subject matter.

                  12.4.    Severability.  The  invalidity  or   unenforceability
                           ------------
of any  particular  provision  of this  Agreement  will  not  affect  its  other
provisions,  and this  Agreement  will be  construed  in all respects as if such
invalid or unenforceable provisions were omitted.

                  12.5.  Pronouns;  Statutory  Reference.  All  pronouns and all
variations  thereof  shall be deemed  to refer to the  masculine,  feminine,  or
neuter,  singular or plural,  as the context in which they are used may require.
Any reference to the Code, the Regulations, the Limited Liability Company Law or
other  statutes  or  laws  will  include  all  amendments,   modifications,   or
replacements of the specific sections and provisions concerned.

                  12.6.    Power of  Attorney.  Each  Member   constitutes   and
                           -----------------
appoints the Managing  Member of the Fund with full power of  substitution,  its
true and lawful attorney to make, execute, and acknowledge and file in its name,
place and stead:

                           12.6.1.  This Agreement;

                           12.6.2.  Any   certificate   or   other   instrument,
including  registrations  or filings  concerning the use of fictitious names and
necessary or appropriate filings under the federal and state securities laws;

                           12.6.3.  Documents required to dissolve and terminate
 the Fund;

                                      A-23
<PAGE>

                           12.6.4.  Amendments and modifications to the Articles
or any of the instruments described above;

                           12.6.5.  Amendments   and    modifications   to  this
Agreement which have been approved pursuant to the terms hereof; and

                           12.6.6.  All  loan  and  security agreements,  notes,
instruments and other similar documents which are necessary or desirable for the
Fund to conduct its business as contemplated by this Agreement.

         This power of attorney is coupled with an interest and is irrevocable.

                  12.7.  Notices.  Any notice  permitted or required  under this
                         -------
Agreement  will be  conveyed  to the party at the address set forth in the books
and records of the Fund and will be deemed to have been given when  deposited in
the United States mail,  postage paid, or when delivered in person,  by courier,
or by facsimile transmission. In the event all notices and distributions sent to
a Unitholder  have been returned for two consecutive  years,  the Fund may cease
sending notices and distributions to said Unitholder.

                  12.8.    Binding  Effect.  Subject to the  provisions of this
                           ---------------
Agreement  relating to disposition of Units, this Agreement will be binding upon
and will inure to the  benefit of the  parties  and their  distributees,  heirs,
successors, and assigns.

                  12.9.    Governing  Law.  This  Agreement will be governed by,
                           --------------
and  construed  and  enforced  in  accordance  with,  the  laws of the  State of
California.

                  12.10.  Attorneys'  Fees.  If any party  commences  an action,
                          ----------------
either arbitration or court proceedings,  against any other party arising out of
or in connection with this Agreement,  the prevailing  party or parties shall be
entitled to receive from the losing party or parties,  both  attorney's fees and
costs of the arbitration and/or suit as part of the judgment rendered.

         13.      DEFINITIONS

         The  following  terms used in this  Agreement  shall have the  meanings
described below:

         "Acquisition  Fees"  shall  mean the total of all fees and  commissions
         ------------------
paid by any person or entity to any other  person or entity in  connection  with
the selection or acquisition  of any property,  including,  without  limitation,
real estate or other  commissions,  acquisition fees,  finder's fees,  selection
fees,  non-recurring  management  fees,  consulting  fees,  or any other fees or
commissions of a similar nature.

         "Adjusted  Capital  Account  Balance" shall have the meaning given such
         ------------------------------------
term in Section 5.7.6.

         "Adjusted  Capital  Account  Deficit"  shall mean,  with respect to any
         ------------------------------------
Member, the deficit balance,  if any, in that Person's Capital Account as of the
end  of  the  relevant  fiscal  year,  after  giving  effect  to  the  following
adjustments:  (a) credit to that Capital Account the amount by which that Person
is obligated to restore or is deemed to be obligated to restore  pursuant to the
penultimate  sentences of Regulation  Sections  1.704-2(g)(1) and (i)(5) and (b)
debit to that Capital Account the items described in paragraphs (4), (5) and (6)
in Section 1.704-1(b)(2)(ii)(d) of the Regulations.  This definition of Adjusted
Capital  Account  Deficit is intended to comply with the  provisions  of Section
1.704-1(b)(2)(ii)(d)  of the Regulations  and shall be interpreted  consistently
therewith.

                                      A-24
<PAGE>

         "Affiliate"  of  another  Person  shall  mean (i) any  Person or entity
directly  or  indirectly  through  one  or  more   intermediaries   controlling,
controlled by or under common  control with another  Person or entity,  (ii) any
Person  or  entity  owning  or  controlling  ten  percent  (10%)  or more of the
outstanding  voting  securities of another Person or entity,  (iii) any officer,
director,  partner or trustee of such  Person or entity,  and (iv) if such other
Person is an officer,  director,  partner or trustee of a Person or entity,  the
Person  or entity  for  which  such  other  Person  or  entity  acts in any such
capacity.

         "Agreement"  shall mean this  Operating  Agreement,  as the same may be
         ----------
amended from time to time.

         "Articles" shall have the meaning given such term in Section 1.1.
         ---------

         "Bankruptcy"  shall mean,  with  respect to the  Managing  Member,  the
         -----------
happening of any of the following:

                  (a)      the making of a general assignment for the benefit of
 creditors;

                  (b)      the filing of a  voluntary petition in bankruptcy  or
the  filing of a  pleading  in any  court of  record  admitting  in  writing  an
inability to pay debts as they become due;

                  (c)      the  entry of an order,  judgment  or  decree  by any
court of  competent  jurisdiction  adjudicating  the  Person to be  bankrupt  or
insolvent;

                  (d)      the  filing  of  a  petition  or  answer  seeking any
reorganization, arrangement, composition, readjustment, liquidation, dissolution
or similar relief under any statute, law or regulation;

                  (e) the filing of an answer or other  pleading  admitting  the
material  allegations  of, or  consenting  to, or  defaulting  in  answering,  a
bankruptcy petition filed against the Person in any bankruptcy proceeding;

                  (f) the  filing of an  application  or other  pleading  or any
action otherwise  seeking,  consenting to or acquiescing in the appointment of a
liquidating trustee, receiver or other liquidator of all or any substantial part
of the Person's properties;

                  (g) the commencement of any proceeding seeking reorganization,
arrangement,  composition,  readjustment,  liquidation,  dissolution  or similar
relief  under any  statute,  law or  regulation  which has not been  quashed  or
dismissed within 180 days; or

                  (h)  the  appointment   without  consent  of  such  Person  or
acquiescence of a liquidating  trustee,  receiver or other  liquidator of all or
any substantial part of such person's  properties without such appointment being
vacated or stayed within 90 days and, if stayed,  without such appointment being
vacated within 90 days after the expiration of any such stay.

         "Capital  Account"  shall have the  meaning  given such term in Section
         -----------------
4.2.1.

         "Capital  Contribution" as to any Unitholder shall mean $500 multiplied
         ----------------------
by the number of Units  subscribed for by the Unitholder and, as to the Managing
Member and Terry G. Roussel,  shall mean the $1,000  contributed  to the Fund by
the Managing Member on or before a specified date. The Capital Contribution of a
substituted  Unitholder  shall be that  attributable to the interest in the Fund
assigned to such substituted Unitholder.

                                      A-25
<PAGE>

         "Closing" shall mean the date or dates on which purchasers of Units are
         --------
admitted to the Fund as Members.

         "Code" shall mean the Internal Revenue Code of 1986, as amended.
         -----

         "Dealer  Manager" shall mean Private Equity  Investors  Group,  or such
         ----------------
other  Person or entity  selected  by the  Managing  Member to act as the dealer
manager for the  Offering,  which  Person may be an  Affiliate  of the  Managing
Member.

         "Distributions"  shall mean cash or property distributed to the Members
         --------------
arising from their  respective  interests in the Fund.  "Due  Diligence  Expense
Allowance  Fee" shall mean a fee equal to one-half  percent  (0.5%) of the Gross
Proceeds  which is  payable to the  Dealer  Manager  to cover its due  diligence
expenses. Such fee may be reallowed in whole or in part to Participating Brokers
which sell Units.

         "Early Investors' 12% Incentive Return" shall mean distributions of Net
         --------------------------------------
Cash  Flow  from  Operations  in  an  amount  equal  to  a  12%  non-cumulative,
non-compounded  annual return on a Unitholders'  Invested  Capital  Contribution
with respect to the first 6,000 Units sold by the Fund, calculated from the date
the purchase  price for the Units is  deposited  in escrow,  and for twelve (12)
months thereafter,  to the extent that sufficient cash is available to make such
distributions,  in each case reduced by all prior Distributions of Net Cash Flow
from  Operations  for the current  fiscal year and all prior fiscal  years.  The
Early  Investors'  12%  Incentive  Return  is in  lieu  of the  Unitholders'  8%
Preferred Return during the twelve (12) month period for which it applies.

         "ERISA" shall mean the Employee Retirement Income Security Act of 1974,
         ------
as amended.

         "Escrow Agent" shall mean a Southern  California bank in Newport Beach,
         -------------
California, which will hold subscribers' funds until the minimum number of Units
is sold.

         "Fund" shall mean  Cornerstone  Realty Fund, LLC, a California  limited
         -----
liability company.

         "Gross  Proceeds"  shall mean $500 multiplied by the number of Units of
         ----------------
the Fund sold through the Offering.

         "Invested Capital Contribution", as of any date, shall mean the Capital
         ------------------------------
Contribution to the Fund of a Unitholder,  increased by the amount of any Volume
Discount received by the Unitholder,  reduced by all prior Distributions to such
Unitholder  pursuant to Section  6.1.2(i).  Invested Capital  Contributions  may
differ from Capital Accounts, but may not be less than zero.

         "Limited  Liability Company Law" shall have the meaning given such term
         -------------------------------
in Section 1.1.

         "Managing  Member"  shall have the  meaning  given such term in Section
         -----------------
8.1.

         "Marketing  Support  Fee" shall mean a fee equal to two percent (2%) of
         ------------------------
the Gross  Proceeds  less  $30,000  which is payable  to the  Dealer  Manager in
consideration for assisting  Participating  Brokers in marketing the Units. Such
fee may be  reallowed  in whole  or in part to  Participating  Brokers  who sell
Units.

         "Member" shall mean the Managing Member and any Unitholder  admitted to
         -------
the Fund as a Member, including any Person admitted to the Fund as a substituted
Member in accordance  with the  Operating  Agreement.  "Members"  shall mean all

                                      A-26
<PAGE>

Members of the Fund, including the Managing Member and all Unitholders.

         "Minimum  Gain" shall have the meaning set forth in Regulation  Section
         --------------
1.704-2(d)(1).

         "Net Cash Flow From  Operations"  shall mean the Net Income or Net Loss
         -------------------------------
for each fiscal year,  exclusive of Net Sales  Proceeds  with respect to gain or
loss arising from a Sale,  with the  following  adjustments:  (i) there shall be
added to such Net Income or Net Loss the amount  charged for any  deduction  not
involving a cash expenditure (such as depreciation,  amortization and accruals),
and any cash  receipts  (excluding  Net Sales  Proceeds)  or reserves  which the
Managing Member, in its sole discretion, deems to be available for Distribution;
and (ii) there shall be  subtracted  from such Net Income or Net Loss the amount
of any reserves  established  or maintained  by the Managing  Member in its sole
discretion and any other  nondeductible cash items,  including  expenditures for
the acquisition of Properties and,  similar capital outlay items,  Distributions
made to the Members prior to the end of such fiscal year, and, the amount of any
and all income not  attributable  to cash  receipts of the Fund (such as accrued
accounts receivable).

         "Net  Income"  shall mean the  taxable  income of the Fund for  federal
         ------------
income tax purposes for each taxable year, if any,  determined using the accrual
method of accounting.

         "Net Loss" shall mean the taxable  loss of the Fund for federal  income
         ---------
tax purposes for each taxable year, if any,  determined using the accrual method
of accounting.

         "Net Sales Proceeds" shall mean, in the case of a transaction described
         -------------------
in the definition of Sale, the proceeds of any such  transaction less the amount
of all real estate and other brokerage commissions and closing costs paid by the
Fund. In any case in which a Property is sold and the Fund receives a payment as
a result thereof,  such payment also shall  constitute Net Sales  Proceeds.  Net
Sales Proceeds shall not include any reserves established by the Managing Member
in its sole discretion.

         "Non-Accountable  Expense  Allowance"  shall  mean a fee  equal  to one
         ------------------------------------
percent  (1%) of the Gross  Proceeds  which is payable to the Dealer  Manager as
reimbursement  of its costs  incurred  in  selling  the  Units.  Such fee may be
reallowed in whole or in part to Participating Brokers which sell Units.

         "Offering" shall have the meaning given such term in Section 3.1.
         ---------

         "Organizational  and  Offering  Expenses"  shall mean any and all costs
         ----------------------------------------
and,  expenses,  exclusive  of Selling  Commissions  and the Due  Diligence  and
Marketing  Support Fee payable to the Dealer Manager,  incurred by the Fund, the
Managing   Member,   or  its  Affiliates  in  connection   with  the  formation,
qualification,  organization, and registration of the Fund and the marketing and
distribution of Units,  including,  without  limitation,  the following:  legal,
accounting,  and escrow fees; printing,  amending,  supplementing,  mailing, and
distributing  costs;  filing,  registration,  and qualification  fees and taxes;
facsimile and  telephone  costs;  and all  advertising  and  marketing  expenses
including  the costs  related to  broker-dealer  sales  meetings,  including the
salary and  benefits  of one  employee  of  Cornerstone  Ventures,  Inc.  solely
dedicated to identifying and communicating with the Participating Brokers.

         "Participating  Brokers"  shall  mean  those  broker-dealers  that  are
         -----------------------
members of the National Association of Securities Dealers,  Inc., and that enter
into participating  broker agreements with the Dealer Manager to sell Units. The
Dealer Manager will be considered a Participating  Broker to the extent it sells
Units directly to investors.

         "Percentage  Interest" shall mean the percentage set forth in the books
         ---------------------
and records of the Fund, and identified as such Member's Percentage Interest, as
the same  may be  increased  or  decreased  from  time to time  pursuant  to the

                                      A-27
<PAGE>

provisions  of this  Agreement.  Such  Percentage  Interest is  calculated  with
respect to any  Member by  dividing  the Units held by such  Member by the total
Units issued and outstanding and held by all the Members.  The total  Percentage
Interest held by the Members shall always equal 100%. The Managing  Member shall
have no Percentage Interest with respect to its interest as Managing Member, but
it may own  Units  and  hold a  Percentage  Interest  in the Fund  with  respect
thereto.

         "Person"  shall  mean any  natural  person,  partnership,  corporation,
         -------
association, trust, limited liability company or other legal entity.

         "Property"  or  "Properties"   shall  mean  the  land,   buildings  and
         ---------
improvements, and related personal property, if any, which the Fund acquires.

         "Prospectus" shall have the meaning given such term in Section 3.1.
         -----------

         "Public Offering Expenses" shall mean all expenses incurred by the Fund
         -------------------------
in  connection  with the  preparation  and filing of the Form S-11  registration
statement by the Fund under the Securities Act of 1933, as amended, and the sale
of Units pursuant to said registration statement.

         "Qualified  Plans" shall mean qualified  pension,  profit-sharing,  and
         -----------------
stock bonus plans, including Keogh plans and individual retirement accounts.

         "Regulatory  Allocations"  shall  have the  meaning  given such term in
         ------------------------
Section 5.7.5.

         "Sale" shall mean any transaction or series of transactions whereby the
         -----
Fund sells,  grants,  transfers,  conveys,  or relinquishes its ownership and/or
interest  in any  Property  or any  portion  thereof,  including  any event with
respect to any Property  which gives rise to a  significant  amount of insurance
proceeds or condemnation awards.

         "Selling  Commissions" shall mean the sales commissions  payable to the
         ---------------------
Dealer  Manager  in  connection  with  the sale of  Units  as  described  in the
Prospectus equal to eight percent (8%) of the first $3,000,000 of Gross Proceeds
and seven percent (7%) of Gross Proceeds thereafter,  subject to reduction under
certain circumstances.

         "Treasury   Regulations"  or  "Regulations"  shall  mean  those  final,
         -----------------------
temporary and proposed  regulations  promulgated  by the United States  Treasury
Department  interpreting  and  implementing  various  provisions of the Code, as
amended.

         "Unit" shall mean the  membership  interest of a Unitholder in the Fund
         -----
which is  represented  by a  Capital  Contribution  of $500.  Where  applicable,
"Units" shall mean multiple or fractional Units held by a Unitholder.

         "Unitholder"  shall  mean any Person  that owns  Units,  including  the
         -----------
Managing Member with respect to Units, if any, owned by it.

         "Unitholders'  8%  Preferred  Return"  shall  mean  (i) in the  case of
         ------------------------------------
distributions  of Net  Cash  Flow  from  Operations,  an  amount  equal to an 8%
non-cumulative,  non-compounded annual return on a Unitholder's Invested Capital
Contribution,  and (ii) in all other cases, an amount equal to an 8% cumulative,
non-compounded annual return on a Unitholder's Invested Capital Contribution, in
each  case  calculated  from the date a  Unitholder  acquires  the Units and the
Capital Account  attributable  to such Unitholder is established,  to the extent
that  sufficient  cash is  available  to make such  Distributions,  in each case
reduced by all prior  Distributions  of Net Cash Flow from Operations and of Net
Sales Proceeds for the current fiscal year and all prior fiscal years other than

                                      A-28
<PAGE>

those prior  Distributions made as a return of an Unitholder's  Invested Capital
Contribution pursuant to Section 6.1.2(i).

         IN WITNESS  WHEREOF,  the parties have executed this  Agreement,  to be
effective on the date first above written.

                                "MANAGING MEMBER"

                     CORNERSTONE INDUSTRIAL PROPERTIES, LLC,
                     a California limited liability company

                         By:     Cornerstone Ventures, Inc., a California
                                 corporation Its Manager

                                 By:      /S/ TERRY G. ROUSSEL
                                    --------------------------
                                          Terry G. Roussel, President

                         "UNITHOLDERS"


                         By:     Cornerstone Industrial Properties, LLC, a
                                 California limited company, the Managing
                                 Member, as attorney-in-fact for the Unitholders
                                 set forth in the books and records of the
                                 Fund, pursuant to Section 12.6 and each such
                                 Unitholder's Subscription Agreement

                         By:     Cornerstone Ventures, Inc., a California
                                 corporation, Its Manager



                                 By:      /S/ TERRY G. ROUSSEL
                                    --------------------------
                                          Terry G. Roussel, President


                                      A-29
<PAGE>


                                   EXHIBIT "B"

                                                        {January 31} [April 12],
                                                                            2000

                                   OPINION OF

                             COUNSEL WITH RESPECT TO


                 {CERTAIN} [MATERIAL] FEDERAL INCOME TAX MATTERS


Cornerstone Realty Fund, LLC
4590 MacArthur Blvd., Suite 610
Newport Beach, CA  92660

         Re:      Cornerstone Realty Fund, LLC

Ladies and Gentlemen:


         You have  requested our opinion  concerning  {certain}  [the  material]
federal  income  tax  aspects  of the  offering  and sale of  Units  of  limited
liability company interest in Cornerstone Realty Fund, LLC, a California limited
liability company (hereinafter referred to as the "Fund"), which has Cornerstone
Industrial Properties,  LLC, a California limited liability company, as managing
member (the "Managing Member"),  all as described in the Registration  Statement
on Form S-11 filed with the Securities and Exchange Commission on or about April
20,  1999,  as amended  (as  amended,  the  "Registration  Statement"),  and the
Prospectus  included therein (as amended,  the "Prospectus").  Capitalized terms
used herein shall have the meaning ascribed to them in the "Glossary" section of
the  Prospectus or as set forth in Article 14 of the Operating  Agreement of the
Fund included as Exhibit A to the  Prospectus.  Any reference to a "partnership"
or to a "partner" in the discussion which follows  includes a limited  liability
company,  such as the Fund,  classified as a partnership  for federal income tax
purposes and the members, such as the Managing Member and Unitholders, thereof.


         In order to render our opinion, we have reviewed and relied upon (a) an
executed  copy of the  Articles of  Organization  of the Fund dated  October 28,
1998;  (b)  the  Prospectus;  and (c)  representations  of the  Managing  Member
provided herein and as disclosed in the Prospectus, including, inter alia, that:
(i) all statements and  information in the Prospectus are accurate and complete;
and (ii) the Fund will be operated in a business-like  manner and  substantially
in accordance with the Operating  Agreement and Prospectus.  We have assumed the
accuracy of the representations contained in the Prospectus,  that the Operating
Agreement will be executed  substantially in the form included as Exhibit "A" to
the  Prospectus  and that the  Fund  will be  operated  in  accordance  with the
provisions of the Operating  Agreement.  We have also relied upon, and based our
interpretation on, pertinent provisions of the Internal Revenue Code of 1986, as
amended (the "Code"),  Treasury  Regulations  (including  Temporary and Proposed
Regulations)   promulgated   thereunder   ("Regulations"),   existing   judicial
decisions,  and  current  administrative  rulings and  procedures  issued by the
Internal  Revenue Service ("IRS"),  all of which are subject to change,  with or
without  retroactive  application,  by  legislation,  administrative  action and
judicial decision.  Any changes in the facts assumed hereunder or in the Code or
Regulations made subsequent to the date of this opinion could materially  affect
the  statements  made  herein  and  have  adverse  effects  on  the  income  tax
consequences of investing in the Fund.

         This opinion is strictly  subject to all of the terms,  conditions  and
limitations  set forth herein,  and all references to this opinion  contained in
the  Prospectus  are  expressly  qualified  by reference to the entirety of this
opinion. Further, this opinion is directed primarily to individual taxpayers who
are citizens of the United  States.  No opinion is given with respect to federal
income tax aspects of the offering which depend upon a  Unitholder's  particular
financial  or tax  circumstances,  and no opinion  is given with  respect to the

<PAGE>
Managing Member
April 12, 2000
Page 2

federal  income  tax  consequences  to  any  new  Unitholder  substituted  for a
Unitholder. Foreign, state or local tax consequences are not generally addressed
herein.  The opinions  expressed  herein also do not extend to a continuation of
operations following the resignation or removal of the Managing Member.

         In giving this opinion,  we have considered and attempted to follow the
guidelines  of Formal  Opinion 346  (revised) of the  American  Bar  Association
Standing Committee on Ethics and Professional  Responsibility issued January 29,
1982,  which  requires that an attorney  should,  if possible,  state his or her
opinion as to the  probable  outcome on the merits of each  material  tax issue,
i.e., each issue that would have a significant  effect in sheltering income from
sources other than the Fund from federal income taxes by providing deductions to
investors  in excess of the  income of the Fund.  In this  regard,  it should be
noted  that  Section  9.3 of the  Operating  Agreement  prohibits  the Fund from
borrowing  funds  for the  purpose  of  acquiring  or  holding  any  Properties;
accordingly,  the Managing  Member does not intend for an investment in the Fund
to be a tax shelter.


         Our  opinion   addresses  each  material  tax  issue  that  involves  a
reasonable  possibility of challenge by the IRS for which a legal opinion can be
given at this  time;  however,  it should be noted  that this  opinion  is not a
representation or a guarantee that the tax results opined to herein or described
in the  Prospectus  will be  achieved.  This  opinion  has no binding  effect or
official  status of any kind, and no assurance can be given that the conclusions
reached in this  opinion  would be sustained by a court if contested by the IRS.
For purposes of our  opinion,  any  statement  that it is "more likely than not"
that any tax position  will be  sustained  means that in our judgment at least a
51% chance of prevailing exists if the IRS were to challenge the allowability of
such tax  position  and  that  challenge  were to be  litigated  and  judicially
decided.


SUMMARY OF OPINIONS


         In reliance on the representations and assumptions described herein and
in the Prospectus, and subject to the qualifications set forth herein and in the
Prospectus,  we are of the opinion  that the  following  material tax issues are
[all of the material tax issues relevant to an investor for which an opinion can
be given and such  material  tax issues  are] more  likely  than not (except for
{item}  [items] (1)[,  (2) and (4)] below as to which we express an  unqualified
opinion)  to have a  favorable  outcome  on the merits  for  federal  income tax
purposes if challenged by the IRS, litigated and judicially decided:


         (1)      The Fund will be classified  as  a "partnership"  for  federal
income tax purposes and not as an "association taxable as a corporation";


         (2)      The  Fund  will  not  be  classified  as  a  "publicly  traded
                  partnership"   under  Section  7704  of  the  Code  since  the
                  Operating  Agreement limits  transfers of Units,  {except for}
                  [and we assume that] transfers of Units {which} [will] satisfy
                  applicable   [trading]  safe  harbors  from  "publicly  traded
                  partnership" status [as] adopted by the IRS;


         (3)      A  Unitholder's  interest  in the Fund  will be  treated  as a
                  passive  activity;  and Net Income will be  considered  income
                  from a passive activity  subject to the potential  issuance of
                  Regulations  that could  classify  Fund income as  non-passive
                  income;

<PAGE>
Managing Member
April 12, 2000
Page 3

         (4)      Fund items of income,  gain, loss,  deduction and credit will,
                  pursuant  to  Section  704(b)  of the  Code  and  the  related
                  Regulations,  be properly  allocated among the Managing Member
                  and  the  Unitholders,  assuming  such  allocations  are  made
                  substantially in accordance with the allocation  provisions of
                  the Operating Agreement; and

         (5)      The  Fund  is not  currently  required  to  register  as a tax
                  shelter  with the IRS under  Section 6111 of the Code prior to
                  the  offer  and sale of the  Units  based  upon  the  Managing
                  Member's  representation  that the "tax  shelter  ratio"  with
                  respect to an  investment  in the Fund, as defined in the Code
                  and Regulations, will not exceed 2 to 1 for any investor as of
                  the close of any year in the Fund's first five calendar years.

         As of the date of this opinion, no Properties have been acquired by the
Fund,  nor has the  Fund  entered  into any  contracts  to  acquire  Properties.
Therefore,  it is impossible at this time for us to opine on the  application of
federal income tax laws to the specific  facts which will exist when  Properties
are acquired by the Fund.

         In summary, we are of the opinion that, in the aggregate, substantially
more than one-half of the material  federal income tax benefits  contemplated by
the Prospectus,  in terms of their financial impact on a typical investor,  will
more likely than not be realized by an investor in the Fund.

         We are  unable  to form  opinions  as to the  probable  outcome  of the
following potentially material tax aspects of the transactions  described in the
Prospectus if challenged by the IRS, litigated and judicially  decided,  because
of the lack of any actual  facts on which to {have}  [base] such opinion or such
issues  requiring a factual  determination  that is not  susceptible  to a legal
analysis:


         (i)      The amount and timing of any  depreciation  or  cost  recovery
deductions available to the {fund} [Fund];

         (ii)     The  deductibility  of and timing of  deductions  for  certain
                  payments made by the {fund} [Fund],  including but not limited
                  to fees paid to the {managing  member}  [Managing  Member] and
                  its affiliates;

         (iii)    The tax consequences of an investment in the {fund} [Fund]  by
                  qualified plans and other tax-exempt entities;

         (iv)     Whether the {fund}  [Fund]  might be  considered a "dealer" in
                  {fund} [Fund]  properties or whether such properties should be
                  treated as held for investment; {and}

         (v)      Whether the {fund} [Fund] is a "tax-shelter" for  purposes of
                  investors  {avoiding}  [seeking to avoid]  application of the]
                  accuracy-related penalty provisions of the Code;

         (vi)     The tax consequences upon dissolution of the {fund} [Fund];


         (vii)    The tax consequences to foreign investors;

         (viii)   The state or local tax consequences to investors;

<PAGE>
Managing Member
April 12, 2000
Page 4

         (ix)     Applicability of {fund} [Fund]-level audit rules; and

         (x)      Federal penalties potentially applicable to understatements of
                  tax liability by investors.

         The IRS may also  attempt to disallow or limit some of the tax benefits
derived from an  investment  in the Fund by applying  certain  provisions of the
Code at the individual or Member level rather than at the Fund level. No opinion
is given herein as to the tax  consequences  to  Unitholders  with regard to any
material tax issue which is  determined  at the  individual  or Member level and
which is dependent upon an individual Unitholder's tax circumstances,  including
but not limited to, issues relating to the alternative  minimum tax,  investment
interest limitations or the application of Section 183 of the Code.

DISCUSSION

         1.       Fund Classification (Generally).
                  -------------------------------

         The availability of the income tax attributes of the Fund's  activities
to  the  Unitholders   depends  upon  the   classification  of  the  Fund  as  a
"partnership" for federal income tax purposes and not as an "association taxable
as a  corporation."  In the event  that the  Fund,  for any  reason,  were to be
treated  for  federal  income  tax  purposes  as  an  association  taxable  as a
corporation,  the  Members of the Fund would be  treated  as  shareholders  of a
corporation with the following results,  among others: (a) the Fund would become
a taxable entity subject to the federal income tax imposed on corporations;  (b)
items of income,  gain, loss, deduction and credit would be accounted for by the
Fund on its own  federal  income tax  return  and would not flow  through to the
Members;  and (c)  Distributions of cash would generally be treated as dividends
taxable to the Members at  ordinary  income  rates,  to the extent of current or
accumulated earnings and profits of the Fund, and would not be deductible by the
Fund in computing its income tax.


         The  Fund  has been  formed  as a  "limited  liability  company"  under
California  law.  A  California  limited  liability  company  is  considered  an
"eligible  entity" under Treasury  Regulations  classifying  business  entities.
Since  its  formation,  the Fund has had at least  two  Members.  Under  current
Treasury  Regulations,  a newly formed domestic  eligible entity that has two or
more owners will  automatically  qualify for  "partnership"  tax  classification
status[,  subject  to other Code  provisions  that  could  alter such  "default"
classification,  such as the publicly traded partnership rules described below].
Treas.  Regs.  ss.  301.7701-3(b)(1)(i).  If this  default  classification  as a
partnership   is  not   acceptable,   or  the  entity   desires  to  change  its
classification,  a  domestic  eligible  entity may elect to be  classified  as a
corporation   for  federal   income  tax   purposes.   See  Treas.   Regs.   ss.
301.7701-3(c)(1)(i).  The Fund, as a California limited liability  company,  has
been formed as a qualifying  domestic  eligible  entity,  and,  accordingly,  it
automatically will default to "partnership"  classification status[,  subject to
other Code  provisions that could alter such "default"  classification,  such as
the publicly traded partnership rules described below].  Moreover, the Operating
Agreement of the Fund  prohibits  the Managing  Member from  electing  corporate
classification  status.  Accordingly,  it is our  opinion  that,  subject to the
[assumption  set forth  below in the]  discussion  {below}  regarding  "publicly
traded  partnerships," the Fund will be classified as a "partnership" and not as
an  "association  taxable as a  corporation"  for federal income tax purposes if
such issue were  challenged by the IRS,  litigated and judicially  decided.  The
Fund  will  not  seek a  ruling  from  the IRS  that it  will  be  treated  as a
partnership for federal income tax purposes.


<PAGE>
Managing Member
April 12, 2000
Page 5

         In rendering this opinion,  we have relied  specifically  upon the fact
that the Fund is duly  organized  and in good  standing  as a limited  liability
company under the laws of the State of California. This opinion is also premised
expressly on the  representation  by the  Managing  Member that the Fund will be
organized  and  operated  strictly  in  accordance  with the  provisions  of the
Operating Agreement.

         2.       Fund Classification (Status as a Publicly Traded Partnership).

         Section  7704 of the Code  provides  that even  though  an  entity  may
generally  be  treated as a  "partnership"  under  Section  7701(a) of the Code,
entities which are deemed to be "publicly traded  partnerships" will nonetheless
be treated as corporations,  rather than as partnerships, for federal income tax
purposes,  with the adverse income tax  consequences to the Members as described
above.  Under Section 7704(b),  a publicly traded  partnership is defined as any
partnership (or entity otherwise  taxable as a partnership)  whose interests are
traded  on an  established  securities  market  or  are  readily  tradable  on a
secondary market (or the substantial equivalent thereof).

         The IRS has issued  Regulations  under  Section 7704 (the "Section 7704
Regulations")  that set forth  limited  safe harbors  from the  definition  of a
publicly  traded  partnership,  at least two of which may be  applicable  to the
Fund.  First,  interests  in a  partnership  (or entity  otherwise  taxable as a
partnership)  will not be considered  readily  tradable on a secondary market or
the substantial  equivalent  thereof if the partnership  does not participate in
the  establishment  of the market or the inclusion of its interests  thereon and
the  partnership  does not  recognize  any  transfers  made on the market by (i)
redeeming the  transferor  partner (in the case of a redemption or repurchase by
the  partnership),  or (ii)  admitting the  transferee as a partner or otherwise
recognizing any rights of the  transferee,  such as a right of the transferee to
receive  partnership  distributions  (directly or  indirectly)  or to acquire an
interest in the capital or profits of the  partnership.  Second,  interests in a
partnership  (or  entity  otherwise  taxable  as  a  partnership)  will  not  be
considered readily tradable if, for any taxable year of the partnership, the sum
of the  percentage  interests in partnership  capital or profits  represented by
partnership  interests that are sold or otherwise disposed of during the taxable
year,  other than  "disregarded  transfers," does not exceed two percent (2%) of
the total  interests in partnership  capital or profits.  Disregarded  transfers
include,  among other things,  transfers by gift, transfers at death,  transfers
between family members,  distributions  from a qualified  retirement plan, block
transfers  (which are defined as transfers by a partner and any persons  related
to such  partner  during any 30  calendar  day period of  partnership  interests
representing   more  than  two  percent  (2%)  of  the  total   interests  in  a
partnership's  capital  or  profits),   and  transfers  not  recognized  by  the
partnership.  The Section 7704  Regulations  further provide that the failure to
satisfy  a safe  harbor  provision  under  the  Regulations  will  not  cause  a
partnership to be treated as a publicly traded partnership if, after taking into
account all of the facts and  circumstances,  partners  are not readily  able to
buy,  sell  or  exchange  their  partnership  interests  in  a  manner  that  is
comparable, economically, to trading on an established securities market.

         An exception  from  "publicly  traded  partnership"  status also exists
under Code Section 7704(c) for certain  partnerships  where ninety percent (90%)
or more of their gross income consists of certain  "qualifying" passive types of
income (including interest, dividends, certain real property rents and gain from
the sale or other disposition of real property  (including property described in
Section  1221(1) of the Code),  and gain from the sale or disposition of capital
assets (or property  described in Code Section 1231(b))) held for the production
of any such qualifying income,  among other items. The term "real property rent"
for these  purposes means amounts which would qualify as rent from real property
under Section 856(d) of the real estate investment trust rules, as modified.  In
addition,  "qualifying"  income  includes  any  income  that  would  qualify  as
appropriate real estate  investment  trust income under Code Section  856(c)(2).

<PAGE>
Managing Member
April 12, 2000
Page 6

Such income generally includes interest,  dividends,  rents, gains from the sale
of  securities  or real estate  assets,  property  tax  refunds and  foreclosure
property  income.   According  to  the  legislative  history  of  Section  7704,
qualifying  income does not include real property  rents which are contingent on
the  profits  of the  lessees  or income  from the  rental or lease of  personal
property.  H.R. Rep. No. 495, 100th Cong.,  1st Sess.  947,  reprinted in [1987]
U.S. Code Cong. & Ad. News 2313-1693.  Since a significant portion of the Fund's
gross income will consist of rental income from commercial real estate, the Fund
may also meet the exception from publicly traded partnership status set forth in
Code Section 7704(c) due to its receipt of such qualifying  income in the amount
of ninety  percent  (90%) or more of its gross  income.  Nevertheless,  the Fund
intends to  restrict  trading  in Units in such a manner as to  qualify  for the
various  regulatory  trading  safe harbors from  "publicly  traded  partnership"
status  irrespective of the amount and/or nature of its gross income.  It should
also be noted that if only the qualifying income exception is relied upon by the
Fund to avoid publicly traded  partnership  status,  the passive activity rules,
pursuant to Code Section 469(k),  will be applied separately with respect to the
Fund,  thus, for example,  preventing  Fund passive  income,  if any, from being
offset against passive activity losses from other sources.

         The  Managing  Member  has  represented  that  Units in the Fund,  when
issued,  will not be traded on an established  securities  market or a secondary
market or the substantial  equivalent thereof.  Further, the Managing Member has
represented  that it does not  intend  to cause  the  Units to be  traded  on an
established securities market or a secondary market in the future.  Further, the
Operating  Agreement  limits Unit  transfers  of all types to transfers of Units
which  satisfy an  applicable  secondary  market  safe harbor  contained  in the
Section  7704  Regulations  (or which shall  satisfy any other  applicable  safe
harbor  from  "publicly  traded  partnership"  status  adopted by the IRS).  The
Managing  Member has  represented  that the Fund will be  operated  strictly  in
accordance  with the Operating  Agreement and that it will void any transfers or
assignments  of Units if it believes  that such  transfers or  assignments  will
cause the Fund to be treated as a publicly traded  partnership under the Section
7704 Regulations or any Regulations adopted by the IRS in the future.


         Based on (i) the items set forth above, (ii) the representations of the
Managing  Member that the Fund Units will be issued in a transaction  registered
under the Securities Act, (iii) the  representations of the Managing Member that
the Units in the Fund will not be traded on an  established  securities  market,
{and}(iv)  the  covenant  of the  Managing  Member that it will take all actions
necessary to prevent the  interests in the Fund from being traded on a secondary
market or the substantial  equivalent thereof,  [and (v) the assumption that the
trading  safe  harbors  described  above  and  set  forth  in the  Section  7004
Regulations  will be met by the  Fund,] we are of the  opinion  {that it is more
likely  than  not}  that the Fund  will not be  treated  as a  "publicly  traded
partnership"  for federal  income tax purposes if such issue were  challenged by
the IRS, litigated and judicially decided.  There can be no assurance,  however,
that the IRS will not successfully  contend that the Fund should be treated as a
publicly traded partnership based on, for example,  the recognition of transfers
in  contravention of the Operating  Agreement,  the actions of third parties not
within the control of the Managing  Member or the Fund, the  ineffectiveness  of
the  provisions of the Operating  Agreement  designed to avert the creation of a
secondary market (or the substantial equivalent thereof), or the Fund failing to
generate sufficient qualifying gross income to avoid such status.

         The Managing Member has also represented that it intends to operate the
Fund such that at all times  more than 90% of the gross  income of the Fund will
be derived  from  interest,  real  property  rents  (excluding  rents  which are
contingent  on the  profits of the  lessees  and rents from  rental of  personal


<PAGE>
Managing Member
April 12, 2000
Page 7


property)  and gains from the sale of real property in an attempt to qualify for
the 90% qualifying income exception. Hence, even if the Fund were deemed to be a
publicly traded  partnership [due to excessive  trading outside of the available
safe  harbors],  assuming  the Fund is  operated in  accordance  with its stated
investment  objectives,  {it is more likely than not that} the qualifying income
exception {will} [should] be satisfied by the Fund and {that}[,  therefore,] the
Fund {will}  [should]  not be treated as a  corporation  for federal  income tax
purposes [by reason of the exemption for such qualifying income].


         The  remaining  summary of  federal  income  tax  consequences  in this
Opinion assumes that the Fund will be classified as a "partnership"  for federal
income tax purposes.  Accordingly,  if, as anticipated, the Fund is treated as a
partnership  for federal income tax purposes,  the Fund will not be treated as a
separate  taxable  entity subject to federal income tax, but instead each Member
will be required to report on such Member's  federal  income tax return for each
year a distributive share of the Fund's items of income,  gain, loss,  deduction
or credit for that year, without regard to whether any actual cash distributions
have been made to the Member.

         3.       Limitations on Deduction of Fund Loss.
                  -------------------------------------

         The Managing  Member  anticipates  that the Fund will  produce  taxable
income in each year of operations  and that  Unitholders  generally  will not be
allocated losses.  There can, of course, be no assurance that such objective can
be achieved in any fiscal year of the Fund. Anticipated operating income may not
materialize  due to reduced  rental  income with  respect to the  Properties  or
increased  or  unanticipated  expenses.  Moreover,  losses  could arise upon the
disposition of any Properties at a loss that is in excess of taxable income from
operations in the year of such loss.  The ability of a Unitholder to utilize any
losses in a year,  should a loss be allocated to a Unitholder,  is determined by
applying the following three limitations dealing with basis, at-risk and passive
losses.  Because of the Fund's investment criteria of acquiring Properties on an
all-cash basis,  without so-called  "leverage," it is not expected that the Fund
will generate  significant  loss in excess of a Unitholder's  basis or amount at
risk in the Fund  (i.e.,  its  Capital  Contribution).  Even where the basis and
at-risk  rules  do  not  limit  losses  allocated  to  the  Unitholders,  it  is
anticipated,  however,  that the  passive  loss  rules  will  apply to limit the
deductibility of any allocated loss.

                  (a)      Basis Limitations.
                           -----------------

         A Unitholder  may not deduct his share of Fund losses and deductions in
excess of the adjusted  basis of his Fund  interest  determined as of the end of
the taxable year.  I.R.C. ss. 704(d).  Losses which exceed a Unitholder's  basis
will not be  allowed  but may be  carried  over  indefinitely  and  claimed as a
deduction in a  subsequent  year to the extent that such  Unitholder's  adjusted
basis in his Units has increased  above zero. Id. A Unitholder's  adjusted basis
in his  Units  will  include  his cash  investment  in the Fund  along  with his
pro-rata  share  of any  Fund  liabilities.  I.R.C.  ss.ss.  722 and  752(a).  A
Unitholder's  basis in his Units will be increased by his distributive  share of
the Fund's Net Income and  decreased  (but not below  zero) by his  distributive
share of the Fund's Net Loss and by the amount of any cash  Distributions  which
are made to him.  I.R.C.  ss.  705. A cash  distribution  to a  Unitholder  will
constitute  a return of capital to the extent of the basis of his Units and,  in
the event that a Unitholder has no remaining basis in his Units,  will generally
be taxable to him as gain from the sale of his Units.

                  (b)      At-Risk Limitations.
                           -------------------

<PAGE>
Managing Member
April 12, 2000
Page 8

         The  deductibility of Fund Net Loss is limited further by the "at risk"
limitations  in the  Code.  I.R.C.  ss.  465(a).  Members  who are  individuals,
estates, trusts and certain closely-held  corporations are not allowed to deduct
Fund losses in excess of the amounts  which such Members are  considered to have
"at risk" at the close of the Fund's year. Id. A Member's  amount "at risk" will
include  the  amount  of his cash  Capital  Contribution  to the  Fund  plus his
pro-rata share of "qualified  nonrecourse financing" of the Fund, if any. I.R.C.
ss.  465(b).  Qualified  nonrecourse  financing  is defined to mean  nonrecourse
financing  provided by a person  unrelated to the taxpayer which is actively and
regularly  engaged in the  business of lending  money  (other than a person from
whom the property was purchased).  I.R.C.  ss.  465(b)(6).  Unless and until the
Fund incurs any such  financing,  which is not  expected,  only the cash Capital
Contribution  of a Unitholder will be taken into account when  determining  such
Member's  amount  "at  risk." A  Member's  amount  "at risk" is  reduced  by his
allocable share of Fund Net Loss and by Fund  Distributions and increased by his
allocable share of Fund Net Income. Any deductions  disallowed to a Member under
this limitation may be carried forward  indefinitely  and utilized in subsequent
years to the extent that the  Member's  amount "at risk" is  increased  in those
years.

                  (c)      Passive Loss Limitations; Passive Income.
                           ----------------------------------------


         The  Code  substantially   restricts  the  ability  of  many  taxpayers
(including individuals,  estates, trusts, certain closely-held  corporations and
certain personal  service  corporations) to deduct losses derived from so-called
"passive  activities." I.R.C. ss. 469(a).  Passive activities  generally include
any activity  involving the conduct of a trade or business in which the taxpayer
does not materially  participate  (including the activity of a limited liability
company  in which  the  taxpayer  is a Member)  and  certain  rental  activities
(including  the  rental  of  real  estate).  I.R.C.  ss.  469(c).  Based  on the
above-cited  authority,  we are of the opinion  that {it is more likely than not
that} a Unitholder's interest in the Fund will be treated as a passive activity,
for those Unitholders not affiliated with or employed by the Managing Member, if
such issue were challenged by the IRS, litigated and judicially  decided.  [Such
determination may limit a Unitholder's  ability to claim a current deduction for
losses,  if any, of the Fund. In addition,  the ability of  Unitholders to treat
income  of the Fund as  passive  income is  discussed  below  and  subject  to a
separate opinion described below.]


         Generally,  losses from passive  activities are deductible  only to the
extent of a taxpayer's  income or gains from passive  activities and will not be
allowed  as  an  offset  against  other  income,   including   salary  or  other
compensation  for  personal  services,  active  business  income and  "portfolio
income," which includes  nonbusiness  income derived from  dividends,  interest,
royalties,  annuities and gains from the sale of property  held for  investment.
I.R.C.  ss.  469(e)(1).  Passive  activity  losses  that are not  allowed in any
taxable  year are  suspended  and carried  forward  indefinitely  and allowed in
subsequent  years as an offset against passive  activity income in future years.
I.R.C. ss. 469(f). Upon a taxable disposition of a taxpayer's entire interest in
a passive activity to an unrelated party,  suspended passive losses with respect
to that activity  will then be allowed as a deduction  against:  (i) first,  any
remaining  income or gain from that activity  including gain  recognized on such
disposition;  (ii)  then,  net  income or gain for the  taxable  year from other
passive  activities;  and (iii) finally,  any other non-passive  income or gain.
I.R.C.  ss.  469(g).  Under the  Regulations,  suspended  losses  derived from a
specific Fund Property  would  generally not be available to offset  non-passive
income or gain following the sale of such Property (other than in liquidation of
the Fund)  because  similar real estate  undertakings  under common  control and
ownership of a  pass-through  entity such as the Fund are  generally  aggregated
into a single  "activity"  for  purposes of these  rules;  hence,  the sale of a
single Fund  property not in  liquidation  of the Fund would not be treated as a
disposition of the entire interest of a Unitholder in the passive activity.

<PAGE>
Managing Member
April 12, 2000
Page 9

         In  the  case  of  entities  which  are  deemed  to  be publicly traded
partnerships, the Code provides that the passive activity loss rules are applied
separately with respect to items attributable to a publicly traded  partnership.
I.R.C.ss.469(k).  Accordingly,  if the Fund were deemed to be a publicly  traded
partnership,  Fund  Loss,  if any,  would be  available  only to  offset  future
non-portfolio income of the Fund. H.R. Rep. No. 495, 100th Cong., 1st Sess. 951,
reprinted in [1987] U.S. Code Cong. & Ad. News 2313-1697.

         If the Fund is  successful in achieving  its  investment  and operating
objectives,  the Unitholders are likely to be allocated Net Income from the Fund
in each year. To the extent that a  Unitholder's  share of the Fund's Net Income
constitutes income from a passive activity (as described above), such income may
generally be offset by the  Unitholder's net losses and credits from investments
in other passive activities unrelated to the Fund.


         Assuming  (i) the  Properties  are  acquired and operated in the manner
described in the  Prospectus,  (ii) the  Properties are owned for federal income
tax purposes by the Fund, and (iii) the Fund is not viewed as a "publicly traded
partnership"  within the meaning of Code Section  469(k),  we are of the opinion
that it is more likely  than not that an  individual  Unitholder's  share of the
Fund's Net  Income  will be net  income or gain from a  "passive  activity,"  as
defined in Section 469 of the Code, which passive income can generally be offset
by a Unitholder's net losses and credits from other passive activities,  if such
issue were challenged by the IRS, litigated and judicially decided. [Our opinion
is issued on a "more likely than not" basis due to the implicit threat issued by
the Treasury to promulgate  regulations  that would treat certain passive income
streams as "portfolio"  income,  rather than "passive"  income, as referenced in
the last sentence of this paragraph,  and the possibility that the Service could
adopt such a position  even if such  regulations  are never  promulgated.]  This
opinion does not apply to the income that is  attributable to (i) the investment
by  the  Fund  in  liquid  investments,  such  as  certificates  of  deposit  or
money-market funds prior to the investment in Properties, or to Distributions of
Net Cash Flow from Operations or Net Sales Proceeds to the Members,  or (ii) the
investment,  in interest  bearing  accounts  or  otherwise,  of amounts  held as
working capital, as security deposits,  or in reserve.  Such income described in
the  preceding  sentence  constitutes,  for purposes of Section 469,  "portfolio
income" which cannot be offset by losses from passive activities.  Moreover,  if
the Fund is a "publicly traded  partnership"  within the meaning of Code Section
469(k),  any income  from the Fund  cannot  offset  losses  from  other  passive
activities  and will be treated in a manner  similar to  portfolio  income.  You
should also be aware that the Treasury Department has been given broad authority
to issue Regulations  defining income that does not constitute  passive activity
income, and no assurance can be given that future Regulations  promulgated under
Code Section 469 [(even if the exception for qualifying income applies)],  which
could be applied to the Fund,  will not treat Fund Net Income as income  that is
not from a passive  activity,  thereby  preventing  any  setoff  of such  income
against unrelated passive losses or credits.  See, e.g., Treasury Decision 8175,
53 Federal  Register 5686, 5695 (February 25, 1988)  (discussing the possibility
of issuing prospective  Regulations that could characterize certain preferential
income  rights  to  partners  of  a  partnership  as  "portfolio,"  rather  than
"passive," income).


         4.       Allocation of Net Income and Net Loss.
                  -------------------------------------

         Generally,  partnership  items of income,  gain,  loss,  deduction  and
credit are  allocated  among  partners as set forth in the relevant  partnership
agreement  pursuant  to Section  704(a) of the Code.  Section  704(b)  provides,
however,  that if an allocation to a partner under the partnership  agreement of
income,  gain,  loss,  deduction  or  credit  (or items  thereof)  does not have
"substantial   economic  effect,"  such  allocation  will  instead  be  made  in

<PAGE>
Managing Member
April 12, 2000
Page 10

accordance with the partner's interest in the partnership  (determined by taking
into account all facts and circumstances).

         The Fund has not received an advance ruling with respect to whether its
allocations  of Net Income or Net Loss will be recognized for federal income tax
purposes,  and the IRS may attempt to challenge the allocations of Net Income or
Net Loss made by the Fund,  which  challenge,  if  successful,  could  adversely
affect the Unitholders by changing their respective  shares of taxable income or
loss.

         The Regulations under Section 704(b) (the "Section 704(b) Regulations")
provide that in order to have "economic effect":  (i) partners' capital accounts
must be  determined  and  maintained  in  accordance  with  the  Section  704(b)
Regulations;   (ii)  upon  the  liquidation  of  the  partnership,   liquidating
distributions  must be made in  accordance  with the  positive  capital  account
balances  of  the  partners  after  taking  into  account  all  capital  account
adjustments  for the  partnership's  taxable year during which such  liquidation
occurs;  and (iii) if a partner  has a deficit  balance in his  capital  account
following the liquidation of his interest in the  partnership  after taking into
account all capital account  adjustments for the partnership taxable year during
which such liquidation  occurs, he must be unconditionally  obligated to restore
the  amount  of  such  deficit  balance  to the  partnership.  Treas.  Reg.  ss.
1.704-1(b)(2)(ii)(b).

         The Section 704(b)  Regulations  contain an alternate test for economic
effect,  however, which sets forth circumstances under which allocations will be
deemed to have  economic  effect  without  the  requirement  to restore  capital
account  deficits  upon  liquidation.  Such  alternative  test  provides that an
allocation  will  be  considered  to have  economic  effect  if the  partnership
agreement  contains  provisions  satisfying  clauses  (i) and  (ii)  above,  the
partnership  agreement  contains a "qualified  income offset"  provision and the
allocation  in  question  does not  cause or  increase  a deficit  balance  in a
partner's  capital  account as of the end of the  partnership's  taxable year to
which  such  allocation  relates.  Treas.  Reg.  ss.  1.704-1(b)(2)(ii)(d).   In
determining  whether an  allocation  causes or increases a deficit  balance in a
partner's  capital account,  such partner's  capital account must be reduced for
distributions  that are  reasonably  expected to be made to such  partner to the
extent they exceed  offsetting  increases to such partner's capital account that
are  reasonably  expected to occur  during or prior to the  partnership  taxable
years  in  which  distributions  reasonably  are  expected  to be  made.  Id.  A
partnership  agreement  contains  a  qualified  income  offset  provision  if it
provides that a partner who unexpectedly  receives an adjustment,  allocation or
distribution  which causes a deficit  capital  account balance will be allocated
items of income  and gain  (consisting  of a  pro-rata  portion  of each item of
partnership income, including gross income, and gain for such year) in an amount
and manner sufficient to eliminate the deficit balance as quickly as possible.

         The  Operating   Agreement  (which  is  the  Fund's   equivalent  of  a
partnership agreement) provides for the determination and maintenance of Capital
Accounts   pursuant  to  the  Section  704(b)   Regulations  and  provides  that
liquidation  proceeds are to be distributed in accordance with Capital Accounts;
however,  the  Operating  Agreement  does not  contain any  provision  requiring
Members  having deficit  Capital  Accounts to restore the amount of such Capital
Account  deficits upon  liquidation.  The  Operating  Agreement  does,  however,
contain a qualified  income offset  provision and a provision  that prevents the
allocation  of Net Loss to a Member  where  such an  allocation  would  cause or
increase a deficit Capital Account. The qualified income offset provision in the
Operating  Agreement  provides  that in the event  that any Member  receives  an
adjustment, allocation or distribution described in Treasury Regulations Section
1.704-1(b)(2)(ii)(d)(4),  (5) or (6)  which  causes a  deficit  balance  in such
Member's  Capital  Account,  such Member will be  allocated  items of Net Income
(consisting  of a pro-rata  portion of each item of Fund Net  Income,  including

<PAGE>
Managing Member
April 12, 2000
Page 11

gross  income) in an amount and manner  sufficient  to  eliminate  such  deficit
balance as quickly as possible.  Accordingly,  no Member will be allocated items
of Net Loss which would cause his  Capital  Account to be reduced  below zero in
any  year.  In  addition,   the  Managing  Member  has  represented   that  Fund
Distributions  are not  anticipated to reduce any  Unitholder's  Capital Account
balance below zero and that  Distributions  of Net Cash Flow from Operations and
Net Sales Proceeds should not have a material  effect on a Unitholder's  Capital
Account since such  Distributions are anticipated to be matched by corresponding
allocations of Net Income to such Member.

         Even if the  allocations  of profits  and losses of a  partnership  are
deemed to have  "economic  effect"  under the  Section  704(b)  Regulations,  an
allocation  will not be upheld unless the economic  effect of such allocation is
"substantial."  The  Section  704(b)  Regulations  generally  provide  that  the
economic  effect of an  allocation  is  "substantial"  if there is a  reasonable
possibility that the allocation will affect  substantially the dollar amounts to
be received by partners from a  partnership,  independent  of tax  consequences.
Treas.  Reg. ss.  1.704-1(b)(2)(iii).  The economic  effect of an  allocation is
presumed  not to be  substantial  if there is a strong  likelihood  that the net
adjustments  to the  partner's  capital  account for any  taxable  year will not
differ  substantially  from the net  adjustments  which would have been made for
such year in the absence of such  allocation  and the total tax liability of the
partners  for such year is less than it would  have been in the  absence of such
allocations. Id. The economic effect will also be presumed not to be substantial
where:  (i) the  partnership  agreement  provides for the  possibility  that the
allocation will be largely offset by one or more other allocations; (ii) the net
adjustments to the partners' capital accounts for the taxable years to which the
allocations relate will not differ  substantially from the net adjustments which
would have been recorded in such partners'  respective capital accounts for such
years  if the  original  allocations  and the  offsetting  allocations  were not
contained in the partnership agreement; and (iii) the total tax liability of the
partners  for such year is less than it would  have been in the  absence of such
allocations.  With  respect  to the  foregoing  provision,  the  Section  704(b)
Regulations state that original allocations and offsetting  allocations will not
be insubstantial if, at the time the allocations  become part of the partnership
agreement,  there is a strong  likelihood that the offsetting  allocations  will
not, in large part, be made within five years after the original allocations are
made. The Section 704(b) Regulations  further state that for purposes of testing
substantiality,  the adjusted tax basis of partnership property will be presumed
to be the fair market value of such  property,  and  adjustments to the adjusted
tax  basis of  partnership  property  (such  as  depreciation  or cost  recovery
deductions)  will be  presumed  to be  matched by  corresponding  changes in the
property's fair market value.

         The  allocations  contained in the Operating  Agreement are intended to
comply with the  Treasury  Regulations'  test for having  economic  effect.  The
Operating  Agreement  requires  Capital  Accounts  to  be  properly  maintained,
requires  Distributions  of proceeds from the  liquidation of a Unitholder's  or
Managing  Member's  interest in the Fund (whether or not in connection  with the
liquidation  of the  Fund) to be made in  accordance  with the  Unitholder's  or
Managing  Member's  positive Capital Account  balance,  and contains a qualified
income  offset  provision  (as  well as a  provision  that  prohibits  Net  Loss
allocations that would cause or increase a deficit Capital  Account).  Moreover,
the  economic  effect of the  allocations  should  be  substantial  because  the
economic  and tax  consequences  of  deductions  representing  paid or  incurred
expenses will move in tandem.

         Because of the lack of any  significant  borrowings  by the Fund, it is
not anticipated  that a Unitholder's  Capital Account will be reduced below zero
by any Distributions of Net Cash Flow from Operations or Net Sales Proceeds, any
allocations of Net Loss, or any excess expected Distributions. Consequently, the
Unitholders  should not be required by operation of the qualified  income offset

<PAGE>
Managing Member
April 12, 2000
Page 12

provision to recognize gross income or Net Income in any year in excess of their
pro-rata share of Net Income.  The Operating  Agreement,  in addition to meeting
the Treasury Regulations' test for allocations to have economic effect, contains
"minimum gain chargeback"  provisions,  although, due to the anticipated lack of
Fund-level indebtedness, it is not likely that any such chargebacks will arise.

         Accordingly,  it is our opinion  that {it is more likely than not that}
the  Operating  Agreement  will comply with the safe  harbor  provisions  in the
Treasury  Regulations  under Code Section 704(b) and that the allocations of Net
Income and Net Loss set forth in the Operating  Agreement {more likely than not}
will have substantial  economic effect or will be otherwise  treated as being in
accordance  with the  interests of the  Unitholders  and Managing  Member in the
Fund,  if such  issue  were  challenged  by the IRS,  litigated  and  judicially
decided.  Further,  the  allocations  of deductions  and losses set forth in the
Operating Agreement {more likely than not} will be treated as having substantial
economic  effect or as being  otherwise in accordance  with the interests of the
Unitholders and Managing Member in the Fund to the extent that such  allocations
do not create a deficit in any  Unitholder's  or the Managing  Member's  capital
account  balance,  taking into account all  reasonably  expected  increases  and
decreases in such balance. The Section 704(b) Regulations are extremely complex,
however, and in many respects subject to varying  interpretations.  There can be
no assurance  that the IRS will not  challenge the  allocations  provided in the
Operating  Agreement and, if successful,  reduce the anticipated tax benefits to
the Unitholders and Managing Member.

         If the allocations of profits and losses in a partnership agreement are
deemed  not to have  substantial  economic  effect,  then as stated  above,  the
allocations  will  be  made  in  accordance  with  partners'  interests  in  the
partnership  as  determined  by  taking  into  account  all of the facts and the
circumstances.  Treas. Reg. ss.  1.704-1(b)(3)(i).  In this regard,  the Section
704(b)  Regulations  provide that a partner's  interest in a partnership will be
determined  by taking into account all facts and  circumstances  relating to the
economic  arrangement  of the partners,  including:  (i) the partners'  relative
contributions to the partnership; (ii) the interests of the partners in economic
profits and losses (if different from that in taxable income or loss); (iii) the
interests of the partners in cash flow and other  nonliquidating  distributions;
and  (iv)  the  rights  of  the  partners  to   distributions  of  capital  upon
liquidation. Id. ss. 1.704-1(b)(3)(ii).

         5.       Tax Shelter Registration.
                  -------------------------

         Under Section 6111 of the Code, any entity deemed to be a "tax shelter"
as defined in Section  6111(c) is required to register  with the IRS.  For these
purposes, a "tax shelter" is defined as any investment with respect to which (i)
a person  can  reasonably  infer  from the  representations  made  that the "tax
shelter  ratio" for any  investor  may be greater than 2 to 1 as of the close of
any of the first five years  ending  after the date in which the  investment  is
offered  for  sale;  and  (ii) is  either  registered  under  federal  or  state
securities  laws,  sold pursuant to an exemption  from such  registration  which
requires the filing of a notice with a federal or state securities  agency or is
a substantial investment.  The "tax shelter ratio" is determined by dividing the
investor's  share of the  aggregate  deductions  derived  from  the  investment,
determined  without regard to income or any limitations on the  deductibility of
passive losses, by the amount of an investor's contributions.

         The aggregate amount of the deductions  potentially allowable to any of
the Members, including the Managing Member, in the offering of Units in the Fund
is not expected,  and has not been  represented  in the  Prospectus or any other
writing  connected with the offering  approved by the Managing Member, to exceed

<PAGE>
Managing Member
April 12, 2000
Page 13

an amount equal to twice any such Member's  investment in the Fund in any of the
Fund's  first  five  calendar  years.  In  addition,  the  Managing  Member  has
represented  that,  in the absence of events  which are  unlikely to occur,  the
aggregate amount of deductions derived from any Member's investment in the Fund,
determined  without  regard to income,  will not exceed  twice the amount of any
such  Member's  investment in the Fund as of the close of any year in the Fund's
first five calendar years. Further, even if the Fund were deemed to constitute a
tax shelter under Section 6111, the  Regulations  provide that the  registration
requirements  are  suspended  with respect to a tax shelter that  qualifies as a
"projected income  investment." Temp. Treas. Reg. ss.  301.6111-1T,  Q&A 57. The
Regulations  define a "projected income investment" as a tax shelter that is not
expected to reduce the  cumulative  tax  liability  of any investor for any year
during the first five years  ending  after the date in which the  investment  is
offered for sale.  A tax shelter is not  expected to reduce the  cumulative  tax
liability  of an investor for any year during the five year period only if (a) a
written financial  projection or other written  representation  that is provided
the investor  prior to sale of interests  in the  investment  states (or leads a
reasonable  investor  to  believe)  that  the  investment  will not  reduce  the
investor's tax liability  with respect to any year in the five year period,  and
(b) no written or oral projections or representations,  other than those related
to circumstances  that are highly unlikely to occur, state (or lead a reasonable
investor to believe) that the investment may reduce the cumulative tax liability
of any investor with respect to such years.


         Based upon the authority of the Regulations and the  representations of
the Managing  Member that, in the absence of events which are unlikely to occur,
the "tax  shelter  ratio"  with  respect to an  investment  in the Fund will not
exceed 2 to 1 for any  investor as of the close of any year in the Fund's  first
five calendar  years,  we are of the opinion that it is more likely than not the
Fund is not  currently  required to register as a tax shelter with the IRS under
Section 6111 of the Code prior to the offer and sale of the Units,  if the issue
were challenged by the IRS,  litigated and judicially  decided.  [Our opinion is
limited to a "more  likely  than not"  basis due to the lack of:  clarity in the
statute and regulations,  administrative  guidance or judicial authority,  as to
the computation of the "tax shelter ratio" and the possibility that, in a single
taxable  period,  the ratio could be  exceeded in such period for  unanticipated
reasons.]


         6.       Other Potentially Material Tax Issues.
                  -------------------------------------


                  The following tax issues could be considered to be material to
potential  investors  in the {fund}  [Fund]  but we are  unable to  express  any
opinion with respect thereto for the reasons stated. In general, such issues are
not  susceptible  to an opinion  because the resolution of such issues (i) is an
inherently  factual  matter  on  which  no legal  opinion  can be made,  (ii) is
dependent upon facts that do not currently exist since the {fund} [Fund] has not
acquired any properties,  or (iii) is dependent upon certain  financial or other
characteristics of the individual investor.

         A. Depreciation and Cost Recovery.  Section 167(a) of the Code provides
that the  real  property  improvements  acquired  by the  Fund and the  personal
property  acquired  by the Fund shall  generally  be  entitled  to a  reasonable
allowance  for  exhaustion,  wear and tear or  obsolescence.  No opinion on this
issue is  expressed,  however,  the  amount  of  depreciation  or cost  recovery
deductions  available to offset taxable income of the {fund} [Fund] is dependent
upon the type of properties  acquired and the allocation of the acquisition cost
to various  components  of the  properties,  including  land,  buildings,  other
improvements  and personal  property.  The amount of the allowable  deduction is
generally determined under Section 168 of the Code.


<PAGE>
Managing Member
April 12, 2000
Page  14

         In this regard,  Sections  168(g)(1)(B)  and (g)(2) of the Code provide
that to the extent real property constitutes "tax-exempt use property," the cost
recovery  period will be 40 years,  and in the case of personal  property  which
constitutes  "tax-exempt use property," the recovery period will be 12 years and
the  straight-line  method must be utilized for  determining  deductions in each
case.   "Tax-exempt  use  property"   generally   includes  that  percentage  of
depreciable property owned by a partnership,  such as the Fund, which equals the
percentage of the partnership interests owned by tax-exempt entities, unless all
allocations  of  partnership  items  to the  tax-exempt  entity  are  "qualified
allocations."  I.R.C.  ss.  168(h)(6).   The  allocations  under  the  Operating
Agreement may not constitute  "qualified  allocations,"  and,  therefore,  it is
possible,  although no opinion of Counsel is  expressed,  that real and personal
property will be treated as "tax-exempt  use property" to be depreciated for tax
purposes  using the  straight-line  method over  40-year  and  12-year  recovery
periods,  respectively,  resulting  in less  favorable  timing  with  respect to
depreciation or amortization deductions of the Fund.

         It should also be noted that if the Fund were  determined to be holding
one or more Properties primarily for sale to customers in the ordinary course of
business, the Fund might not be entitled to depreciation allowances with respect
to such  Properties,  or such  depreciation  allowances  could be  substantially
curtailed. See I.R.C. ss. 167(a).

         B.       Income Tax Treatment of Certain Payments Made by the Fund. The
                  ---------------------------------------------------------
income tax  consequences to the Fund as a result of certain payments made by the
Fund will be as follows:

                  (i) No opinion is expressed on the  classification  of various
expenses  as  organizational,  start-up  or  syndication  expenses  since such a
determination is purely factual.

                      No deduction will be allowed for the  cost  of  organizing
the Fund,  but at the  election of the Fund  certain  qualified  "organizational
expenses"  may be  amortized  ratably  over a period of not less than 60 months.
I.R.C.  ss. 709(b).  Organizational  expenses are generally  defined as expenses
which are incident to the creation of a partnership, are chargeable to a capital
account and are of a character which, if expended  incident to the creation of a
partnership having an ascertainable life, would be amortized over such life.

         In addition, certain "start-up  expenditures"  may,  at   the  election
of the taxpayer,  be amortized ratably over a period of not less than 60 months.
I.R.C. ss. 195. Under Code Section 195, start-up  expenditures which may qualify
for this treatment include amounts which are paid or incurred in connection with
investigating the creation or acquisition of a business,  the actual creation of
an active  trade or  business,  or any  activity  engaged  in for profit and the
production of income before the active trade or business begins, in anticipation
of such activity becoming an active trade or business, and which would otherwise
be deductible in the year in which paid or incurred.

         The cost of  syndicating  the Fund,  including  costs and  expenditures
incurred in  connection  with  promoting  and  marketing the Units such as sales
commissions,  professional  fees and printing costs, are neither  deductible nor
amortizable.

                  (ii)  The  Fund  intends  to  claim  deductions  for  property
management  fees,  leasing fees and real property sales  commissions paid to the
Managing Member or its Affiliates. Such fees will be deductible by the Fund only
to the extent that such expenses are ordinary and  necessary  and  reasonable in
amount.  I.R.C.  ss.  162(a).  Because  this  issue is  dependent  upon  factual

<PAGE>
Managing Member
April 12, 2000
Page 15

determinations  which will not be known until the actual  services are performed
and such fees are paid by the Fund,  we are  unable to render an  opinion  as to
whether such fees will  constitute  ordinary  and  necessary  business  expenses
deductible under Section 162 of the Code.

                  (iii) Any ongoing  expenses  of the Fund paid to the  Managing
Member,  such as  management  fees,  will be  deductible by the Fund only to the
extent that such expenses are ordinary and  necessary  and  reasonable in amount
and either are received by the Managing Member otherwise than in its capacity as
a Member under  Section  707(a) of the Code or, if it  constitutes  a guaranteed
payment to the Managing Member,  under Section 707(c) of the Code. Because these
issues are dependent upon factual  determinations  which will not be known until
actual  services are performed and such fees are paid by the Fund, we are unable
to render an opinion as to whether such fees will be deductible by the Fund.

         In summary,  since the appropriate  classification of fees and expenses
paid by the Fund into their proper  categories  and a  determination  of whether
certain fees and expenses are ordinary and  necessary  and  reasonable in amount
depend upon facts  relating to and  existing at the time the  services are to be
rendered  to the Fund,  we are unable to render an  opinion  as to the  probable
outcome  if the IRS  were to  challenge  the  deductibility  (or the  timing  of
deduction or amortization) of those fees and expenses.

         C. Investment by Qualified Plans and Other Tax-Exempt Entities. The IRS
may take the position that income  derived from the ownership of Units should be
subject to federal income tax as "unrelated  business taxable income"  ("UBTI"),
which is  defined  generally  as  income  derived  from any  unrelated  trade or
business carried on by a tax-exempt  entity or by a partnership of which it is a
member. I.R.C. ss. 512(a). Because the classification of the fund income as UBTI
to tax-exempt  investors is largely  dependent  upon the  particular  tax-exempt
investors'  method of financing their  investment,  we are unable to express any
opinion thereon.

         While the types of income and gain which should be realized by the Fund
should not generally constitute UBTI within the meaning of Section 512(a) of the
Code, all or a portion of such income would  constitute UBTI if the Fund were to
own  property  which  is  subject  to  "acquisition  indebtedness."  I.R.C.  ss.
512(b)(4).  Acquisition  indebtedness  is defined  as the unpaid  amount of: (i)
indebtedness  incurred in  acquiring or improving  property;  (ii)  indebtedness
incurred before the acquisition or improvement of property if such  indebtedness
would not have been incurred but for such acquisition or improvement;  and (iii)
indebtedness  incurred after the  acquisition or improvement of property if such
indebtedness   would  not  have  been  incurred  but  for  such  acquisition  or
improvement and the incurrence of such  indebtedness was reasonably  foreseeable
at the time of such acquisition or improvement. I.R.C. ss. 514(c)(1). The Fund's
acquisitions  of Properties  will be made on an all cash basis and the Operating
Agreement   prohibits  the  Fund  from  borrowing  funds  in  order  to  finance
acquisitions of and improvements to Properties.

         If all or any portion of the Fund's income were to be  characterized as
UBTI by reason of the  "acquisition  indebtedness"  rules,  the "dealer"  status
rules (discussed at paragraph E below) or otherwise, a tax-exempt entity holding
Units would be required to report a portion of its pro-rata  share of the Fund's
taxable income as UBTI. I.R.C. ss. 514(a)(1).  Moreover, a "charitable remainder
trust"  qualifying for exemption  from income  taxation under Section 664 of the
Code would lose such  exemption with respect to all of its income for a tax year
in which UBTI is derived from its ownership of Units and it would be required to
file an income  tax return on Form  1041.  A  tax-exempt  entity  (other  than a
charitable remainder trust) is required to file an Exempt Organization  Business

<PAGE>
Managing Member
April 12, 2000
Page 16

Income Tax Return  when its gross UBTI from all  sources  exceeds  $1,000 in any
year and it is generally taxable on UBTI in excess of $1,000 in each year.

         D. Sales of Fund Property.  The Managing Member  anticipates  that most
and  perhaps  all of the  assets  to be  acquired  and  held  by the  Fund  will
constitute  "Section 1231  property,"  defined as real property and  depreciable
assets used in a trade or business and held for more than one year.  I.R.C.  ss.
1231(a).  Because  the  ability of such  property  to  qualify  as Section  1231
property  can only be  determined  at the time of sale after an  analysis of all
relevant facts and  circumstances  no opinion is expressed on this issue. To the
extent that Fund assets constitute  Section 1231 property,  a Unitholder's share
of the gains or losses  resulting  from the sale of the Fund's  assets  would be
combined with any other Section 1231 gains or losses  realized by the Unitholder
in that year from sources other than the Fund,  and the net Section 1231 gain or
loss would be treated as long-term capital gain (subject to depreciation or cost
recovery allowance recapture,  if any) or ordinary loss, as the case may be. Net
Section  1231  gains must be treated as  ordinary  income,  however,  in certain
situations,  but only to the extent of the aggregate  amount of net Section 1231
ordinary  losses  claimed for the five most recent  taxable years (to the extent
such losses have not previously been "recaptured" pursuant to this rule). I.R.C.
ss. 1231(c).

         Gain will be recognized by the Fund  to  the  extent  that  the  amount
realized  from any sale of Fund  Property  exceeds  the  adjusted  basis of such
Property. I.R.C.ss.1001(a).  The adjusted basis of Fund Property will in general
be its original cost less depreciation and cost recovery  allowances  allowed to
the Fund with respect to such Property.  I.R.C.ss.1011.  Loss will be recognized
to the  extent  that the  adjusted  basis of such  Property  exceeds  the amount
realized.  The amount  realized  from a sale or other  disposition  of  Property
includes  the  sum  of  cash  and  property  received  plus  the  amount  of any
liabilities  assumed by the purchaser or to which the Property  remains subject.
I.R.C.ss.1001(b).

         Any  excess  of  gains  over  losses  realized  by the Fund on sales of
capital  assets  (generally  all property other than property held primarily for
sale in the  ordinary  course of a trade or business or Section  1231  property)
held for more than one year will be long-term capital gain. I.R.C. ss. 1201. Any
excess of losses over gains by the Fund on the sales of any such capital  assets
held for more than one year will be net long-term capital loss. General ordinary
and  long-term  capital  gain tax rates and special real  property  depreciation
recapture rates are discussed below at paragraph G.

         E.       Property Held Primarily for Sale.  The Fund has been organized
                  --------------------------------
for the purpose of  acquiring  and  developing  real estate for  investment  and
rental purposes;  however,  if the Fund were at any time deemed for tax purposes
to be a  "dealer,"  i.e.,  a seller of real estate  held  primarily  for sale to
customers in the ordinarycourse of a trade or business, any gain recognized upon
a sale of such real property would be taxable as ordinary income, rather than as
capital  gain,  and  would  constitute  UBTI to  Unitholders  which  are  exempt
organizations. I.R.C.ss.ss.1221(1) and 512(b)(5)(B).

         Whether  property  is  held  primarily  for  sale to  customers  in the
ordinary course of a trade or business must be determined from all the facts and
circumstances  surrounding the particular property and sale in question. In this
regard,  the Managing  Member has  represented  that the Fund intends to acquire
existing multi-tenant  industrial real estate for investment and rental purposes
only and to engage in the  business  of owning and  operating  such  properties.
Further,  the Fund will  make  sales  thereof  only as,  in the  opinion  of the
Managing Member, are consistent with the Fund's investment  objectives.  The IRS
may take the  position,  however,  that the gain  realized on the sale of a Fund
Property should be  characterized as ordinary income (and UBTI) because the Fund

<PAGE>
Managing Member
April 12, 2000
Page 17

is a  dealer  in such  Properties.  Because  the  resolution  of this  issue  is
dependent  upon facts  which will not be known until the time a Property is sold
or held for sale, and due to the lack of judicial authority in this area, we are
unable to render an opinion as to whether  the Fund will be  considered  to hold
any or all of its  Properties  primarily  for sale to  customers in the ordinary
course of a trade or business.


         F.       Sales of Units. The gain or loss realized on any sale of Units
                  --------------
by a Unitholder  (who is not a "dealer" with respect to such Units) who has held
the Units for more than one year will be long-term  capital gain or loss, except
for that  portion of any gain  attributable  to such  Unitholder's  share of the
Fund's  "unrealized  receivables" and "inventory  items," which portion would be
taxed as  ordinary  income.  I.R.C.ss.ss.  741,  751.  Potential  cost  recovery
allowance  recapture on personal  property (not real property)  associated  with
Fund  Properties will be treated as "unrealized  receivables"  for this purpose.
I.R.C.ss.751(c).  [A  portion  of the gain  attributable  to prior  real  estate
depreciation  may be subject  to special  capital  gain  rates as  discussed  in
Paragraph G below. In addition,  recently proposed  regulations provide that the
holding period of a partnership  interest will be divided if a partner  acquires
portions of an interest at different  times.] The Fund  generally must report to
the IRS the sale or exchange of any Units where any portion of the consideration
received in exchange for such Unit is attributable  to "unrealized  receivables"
of the Fund. I.R.C.ss.6050K.


         Gain or loss on any such  sale  will  be  measured  by  the  difference
between  the gross sale  price and the  Unitholder's  adjusted  tax basis in his
Units. I.R.C.ss.1001(a).  In computing the gross proceeds received from the sale
or other  disposition of his Units, a Unitholder  must include among other items
his share of the Fund's nonrecourse indebtedness, if any. Treas. Reg.ss.1.752-3.
No opinion is expressed on this issue, since relevant facts cannot be determined
until a sale takes place.


         G. Capital  Gains and Losses.  The  characterization  of income or gain
recognized by a Unitholder  upon a sale of Properties by the Fund or a sale of a
Unit by a Unitholder  as capital or ordinary  income is relevant in  determining
the rate at which such income is taxed and the extent to which a Unitholder  may
deduct  capital  losses.  Ordinary  income is taxed to  individuals at a maximum
federal marginal rate of 39.6%, while long-term capital gains of individuals (on
most capital assets held for more than one year) are taxed at a maximum marginal
rate of 20% (10% for taxpayers in the 15% rate bracket).  To the extent that any
gain from the sale of real  property by the Fund  represents  the  recapture  of
prior  straight-line  depreciation  deductions  by the Fund,  the  capital  gain
attributable to  depreciation  from real estate held for more than one year will
be subjected to a maximum capital gains tax rate of 25%, rather than the general
20% maximum  long-term capital gain rate otherwise  applicable.  These long-term
capital  gain  rates  also  apply  for  purposes  of  computing  a  Unitholder's
alternative minimum tax.  Unitholders are also cautioned that the sale of a Unit
may require the Unitholder to "look  through" the Units sold,  with a portion of
such sale possibly  taxable as ordinary income under Code Section 751 (see "Sale
of Units" in  paragraph F above),  and a portion of any  long-term  capital gain
generated on the sale of a Unit  subjected  to the higher 25% maximum  long-term
capital  gain  rate  applicable  to  straight-line   real  estate   depreciation
recapture{,  although  the}[.  The]  position  of  the  IRS  on  whether  such a
"look-through"  rule  applies for real  estate  depreciation  recapture  {is not
entirely  clear} [was recently  clarified  when the Treasury  Department  issued
proposed  regulations  providing that a partner  selling a partnership  interest
will be  required  to  recognize  gain at the  higher 25% rate to the extent the
partner would have been allocated such  recapture  gain if the  partnership  had
sold all of its Section 1250 property in a fully taxable  transaction].  Capital
losses  generally  may be used by  individuals  to offset  capital gains and, in
addition,  a maximum of $3,000 of ordinary income  annually.  The capital losses
not utilized by individuals in any year may be carried  forward  indefinitely to
succeeding years. No opinion is expressed on this issue since the relevant facts


<PAGE>
Managing Member
April 12, 2000
Page 18


cannot be determined until the fund sells properties or an investor sells units.


         H.  Dissolution  and  Liquidation  of the  Fund.  The  dissolution  and
liquidation of the Fund will involve the Distribution to the Members of the cash
remaining  after the sale of its assets,  if any,  and after  payment of all the
Fund's debts and  liabilities.  If a Member receives cash in excess of the basis
of his Units, such excess will be taxable as a gain. I.R.C. ss. 731(a)(1).  If a
Member were to receive  only cash upon  dissolution  and  liquidation,  he would
recognize a loss to the extent,  if any,  that the  adjusted  basis of his Units
exceeded the amount of cash received.  I.R.C. ss. 731(a)(2).  There are a number
of exceptions to such general rules, however,  including but not limited to, (i)
the effect of a special basis  election  under Section  732(d) of the Code for a
Member who may have acquired his Fund interest within the two years prior to the
dissolution,  and (ii) the effect of  distributing  one kind of property to some
Members and a different  kind of property to others under Section  751(b) of the
Code.  No opinion is expressed on this issue since the relevant  facts cannot be
determined until the fund is dissolved and liquidated.

         I.       Foreign Investors.  Non-resident aliens, foreign corporations,
                  -----------------
foreign partnerships,  foreign trusts and foreign estates (collectively referred
to as "foreign  investors") who are partners in a partnership engaged in a trade
or business in the United  States will be considered to be engaged in such trade
or business, even if such foreign investors are only limited partners or members
in a limited  liability  company.  A foreign investor engaged in a U.S. trade or
business  who has  income  that is  "effectively  connected"  with that trade or
business will be subject to regular U.S. income taxes. I.R.C.ss.871(b).

         After the Fund has acquired  income-producing  equity investments,  the
anticipated  activities  of the Fund will  likely  constitute  a U. S.  trade or
business and a "permanent  establishment" within the meaning of the Code and tax
treaties entered into with foreign jurisdictions ("Tax Treaties") and the income
from such  investments  (i.e.,  rents) will  likely be deemed to be  effectively
connected with that trade or business. Therefore, a foreign investor who becomes
a  Unitholder  in the Fund will be required to file a U.S.  income tax return on
which he must report his distributive share of the Fund's items of income, gain,
loss, deduction and credit, and pay U.S. income taxes at regular U.S. income tax
rates on his share of any allocable income or gain. In addition, Section 1446 of
the Code (to the extent  Section  1445 of the Code,  discussed  below,  does not
apply) provides for U.S. withholding taxes on the effectively  connected taxable
income allocated to such foreign investors.

         Since a foreign  investor  who  becomes a  Unitholder  in the Fund will
likely be  considered  to be engaged in a U.S.  trade or business  and to have a
permanent  establishment  in the United  States,  certain types of U.S.  related
income from other business  transactions  of the foreign  investor could also be
attributed to that trade or business or permanent  establishment  under the Code
or a Tax  Treaty  (e.g.,  rents  from  other  U.S.  real  estate  owned  by such
investor).  Furthermore,  a  foreign  investor  may  be  subject  to  tax on his
distributive  share of the Fund's income and gain in his country of nationality,
residence or elsewhere.  The method of taxation in such  jurisdictions,  if any,
may vary considerably from the U.S. tax system with respect to  characterization
of the Fund and its income.

         It should also be noted that a foreign  investor's  allocable  share of
escrow earnings and interest  income from funds placed in temporary  investments
pending  acquisition of  income-producing  equity investments will likely not be
considered to be income effectively connected with a U.S. trade or business, and
the foreign investor will not be deemed to be otherwise engaging in a U.S. trade
or  business  with  respect  to those  investments.  Accordingly,  the Fund will
generally be  obligated to withhold  U.S. tax in the amount of 30% (or lower Tax

<PAGE>
Managing Member
April 12, 2000
Page 19

Treaty rate) of such investor's allocable share of the income derived from these
investments,  unless a statutory  exemption  applies to the  particular  type of
income. I.R.C. ss. 1441(a).

         A  foreign   investor  will also be  subject to U.S. income tax on gain
realized from the sale of a United States real property  interest and also,  for
this purpose, the sale of a Unit.  I.R.C.ss.897.  Further, under Section 1445 of
the Code, a partnership  is required to withhold tax equal to 34% of the foreign
investor's  allocable  share of the gain realized  from the sale of  partnership
real  property  (regardless  of whether an actual  distribution  is made to such
investor).  I.R.C.ss.1445(e)(1).  The  amount  required  to  be  withheld  by  a
purchaser  of Units from a foreign  investor  is  generally  equal to 10% of the
purchase price paid for the Units. I.R.C.ss. 1445(e)(5).

         It is  impossible  for us to predict the impact of the  above-described
general principles on specific foreign  investors,  or how the provisions of any
Tax Treaty  between  the United  States and the  foreign  investor's  country of
nationality  or residence  may affect these  results.  Accordingly,  we offer no
opinion as to the income tax consequences to a foreign  investor  investing as a
Unitholder in the Fund.

         J. State and Local Taxes.  The Fund will conduct its activities and own
properties in different taxing jurisdictions.  Accordingly, it is likely that an
investment  in the Fund will impose upon a  Unitholder  the  obligation  to file
annual tax returns in a number of different states or localities, as well as the
obligation  to pay  taxes to a number of  different  states  or  localities.  In
addition,  many states require partnerships or entities taxable as partnerships,
like the Fund,  to  withhold  and pay state  income  taxes owed by  non-resident
partners relating to  income-producing  properties located in such states.  Some
states or  localities  may also  impose  income,  franchise,  gross  receipts or
similar taxes on the Fund as an entity,  whether or not they respect its federal
tax classification status.

         The  Prospectus  makes no attempt to summarize  the state and local tax
consequences  to a  Unitholder  in  those  states  in  which  the  Fund  may own
Properties or carry on activities,  and it is impractical for us to opine on all
state  laws or to  predict  the  states  in which  the Fund may own  Properties.
However,  the issues which a Unitholder should consider include: (i) whether the
state in which he resides will impose a tax upon his share of the taxable income
of the Fund;  (ii)  whether an income tax or other return must be filed in those
states where the Fund will acquire Properties;  (iii) whether he will be subject
to  state  income  tax  withholding  in  states  where  the  Fund  will  acquire
properties;  (iv)  whether a state where the Fund owns  properties  will levy an
income,  franchise,  gross  receipts  or  similar  Fund  level  tax on the Fund,
irrespective of its  classification  as a  "partnership"  for federal income tax
purposes;  and (v)  whether his state of  residence  will offer a tax credit for
taxes paid by the Unitholder or the Fund to those other states.

         K.       General Considerations.
                  ----------------------

                  (i) Fund  Items.  The income tax  treatment  of all Fund items
will be  determined  at the Fund level.  I.R.C.  ss. 6221.  In this regard,  the
Managing Member will take primary  responsibility  for contesting federal income
tax adjustments  proposed by the IRS, to extend the statute of limitations as to
all Unitholders and, in certain  circumstances,  to bind the Unitholders to such
adjustments.  For  partnerships  such as the Fund,  where  the  total  number of
partners  is more than 100,  the IRS is not  required  to furnish  notice of the
commencement of any  administrative  proceeding or the final  disposition of any
such  proceeding to any partner having less than a 1% interest in the profits of
the  partnership.  I.R.C.  ss.  6223(b).  You should also be aware that Congress

<PAGE>
Managing Member
April 12, 2000
Page 20

added Code Sections 771 to 777 to the Code in 1997 to provide special  reporting
rules  and  certain   administrative   relief  for  qualifying  "electing  large
partnerships."  Section 2.5 of the Operating  Agreement  authorizes the Managing
Member to utilize  these  provisions  if it is  determined  such an  election is
appropriate.  No opinion is  expressed  on this issue since the  relevant  facts
would not be known until an examination of the fund is initiated.

                  (ii)  Accuracy-Related  Penalties.  Under  Section 6662 of the
Code, a penalty equal to 20% of any underpayment of tax due to (i) negligence or
disregard of rules or regulations,  (ii) any substantial valuation misstatement,
or (iii) any  "substantial  understatement  of income  tax" can be  imposed on a
taxpayer. In general, a "substantial understatement of income tax" will exist if
the actual income tax liability of the taxpayer exceeds the income tax liability
shown on his return by the greater of 10% of the actual  income tax liability or
$5,000  ($10,000  in  the  case  of a  corporation  other  than a  subchapter  S
corporation or a personal holding company).  I.R.C. ss.  6662(d)(1).  Unless the
understatement   is   attributable   to  a  "tax  shelter,"  the  amount  of  an
understatement  is  reduced  by any  portion  of such  understatement  which  is
attributable  to (a) the income tax treatment of any item shown on the return if
there is  "substantial  authority" for the taxpayer's  treatment of such item on
his return or (b) any item with  respect to which the  taxpayer has a reasonable
basis and adequately  discloses on his return the relevant  facts  affecting the
item's  income  tax  treatment.  I.R.C.  ss.  6662(d)(2).  In the case of a "tax
shelter,"  which  is  defined  in  Section  6662(d)(2)(C)(ii)  of the  Code as a
partnership or other entity, plan or arrangement, a significant purpose of which
is the  avoidance  or evasion of  federal  income  tax,  this  reduction  in the
understatement   only  will  apply  in  cases  where,   in  addition  to  having
"substantial  authority"  for  treatment of the item in  question,  the taxpayer
reasonably  believed  that the income tax treatment of that item was more likely
than not the proper treatment. I.R.C. ss. 6662(d)(2)(C)(i).

         Although the Fund is not intended to be a so-called  "tax  shelter," it
is possible that it may be considered a tax shelter for purposes of Section 6662
of the Code and that  certain  Fund tax items  could be  considered  tax shelter
items within the meaning of Section 6662. Based on the investment  objectives of
the Fund, the Managing Member believes that there are substantial  grounds for a
determination that the Fund does not constitute a tax shelter;  however, because
the issue is  dependent  upon facts  relating  to future  Fund  operations,  the
acquisition and disposition of Fund Properties and other factual  determinations
which are not known at this  time,  we are  unable  to render an  opinion  as to
whether an  investment in the Fund will be considered a tax shelter for purposes
of  determining  certain  potential  exemptions  from  the  application  of  the
accuracy-related  penalties under Section 6662 of the Code. Moreover, no opinion
can be expressed as to the application of any penalty provisions of the Code due
to a lack of  relevant  facts at this  time.  Please  be  aware  that all of the
accuracy-related  penalties  described  above may be abated where a taxpayer had
reasonable cause for its position and acted in good faith. I.R.C. ss. 6664(c).

                  (iii) Tax Shelter  Investor  Lists.  Section  6112 of the Code
requires that a list  identifying  each person who has invested in a potentially
abusive tax shelter be  maintained by the tax shelter  organizer.  The list must
include the name, address and taxpayer  identification  number of each investor,
as well as certain other information. The organizer is also required to make the
list  available for  inspection  upon request by the IRS. The term  "potentially
abusive tax  shelter" is defined  for this  purpose as (i) any tax shelter  with
respect to which registration is required,  as described above in Section 5, and
(ii) any  other  entity,  plan or  arrangement  that is  treated  by  applicable
Regulations  as a tax  shelter  for  purposes  of  the  list  requirements.  The
Regulations  under  Section  6112  clarify that an entity which is a tax shelter
under  Section  6111,  but which is not  required to register as such because it

<PAGE>
Managing Member
April 12, 2000
Page 21

qualifies as a  "projected  income  investment,"  continues to be subject to the
list requirements of Section 6112. Although the Managing Member does not believe
that the Fund constitutes a potentially abusive tax shelter, the Managing Member
does intend to maintain a list of the Unitholders as required by Section 6112 of
the  Code.  Because  the  actual  maintenance  of  such  a  list  is  a  factual
determination, no opinion of counsel is expressed with respect to this issue.

AGGREGATE OPINION

         Subject to the assumptions and limitations set forth herein,  it is our
opinion that it is more likely than not that,  in the  aggregate,  substantially
more than one-half of the material tax benefits  contemplated  by the Prospectus
for which an  opinion  can be given at this  time,  in terms of their  financial
impact on a typical  investor,  will be realized by an investor in the Fund.  We
advise you further that the section of the Prospectus  entitled  "Federal Income
Tax  Considerations"  accurately  reflects  our  opinion  with  respect to those
matters therein as to which an opinion is specifically attributed to us.

         Consent is hereby  given to the filing of this opinion as an exhibit to
the Registration Statement and to the references to this Firm under the captions
"Federal Income Tax Considerations" and "Legal Matters" in the Prospectus.

Very truly yours,


/s/ OPPENHEIMER WOLFF & DONNELLY, LLP



<PAGE>


                                  EXHIBIT {"C"}["C-1"]

- --------------------------------------------------------------------------------
            Initial Purchase   Additional Purchase             U.S. CITIZEN
INVESTMENT         |_|                |_|                    |_|  YES  |_|  NO
   1         Minimum Purchase - 5 Units (2 Units if IRA or other Qualified Plan)
             Amount Enclosed $______________________________
                             (must be in increments of $500)
- --------------------------------------------------------------------------------
 TYPE OF    |_|Individual          |_|  Roth IRA**     |_|  LLC**
OWNERSHIP   |_|Community Property* |_|  Trust**        |_|  Keogh (H.R. 10)**
 check one  |_|Joint Tenants*      |_|  Pension Plan** |_|  Profit Sharing Plan*
            |_|Tenants in Common*  |_|  IRA***         |_|  Partnership**
            |_|  Other (explain)-------
   2         *Two names and signatures required.    **Complete Sections 3 and 4.
- --------------------------------------------------------------------------------


 INVESTOR   --------------------------------------------------------------------
REGISTRATION  Name (print or type) Social Security #  Primary State of Residence
  AND       --------------------------------------------------------------------
 REPORT       Name                 Social Security #  Primary State of Residence
INFORMATION
            --------------------------------------------------------------------
    3        Mailing Address                       City, State, Zip Code

            -------------------------------------------------------------------
            Phone #:  Business                                 Home
           |_|  Please mail me the reports described in Section 2.4 of the
                 Operating Agreement.
           |_|  Do NOT mail reports to me.  I prefer to access reports from the
                 Fund's website at www.cvinc.net.
- --------------------------------------------------------------------------------

            --------------------------------------------------------------------
 TRUST OR       Exact Name of Trust and Trustee, Custodian, Trust Officer
 CUSTODIAL                        or Administrator
REGISTRATION
            --------------------------------------------------------------------
    4           Address
            --------------------------------------------------------------------
                City, State, Zip Code                  Tax Id #
- --------------------------------------------------------------------------------

REPRESENTATION      In  order  to  induce  the  Managing  Member  to accept this
                    subscription, the undersigned hereby represents and warrants
   5                to the Fund and its Managing Member that:


              ----  (a)  I have received a copy of  the Prospectus.
              initial
                    (b)  I meet   the   applicable  suitability standards and/or
              ----       financial   requirements   set  forth in the Prospectus
              initial    under   "Who  May  Invest" or in a  supplement  to  the
                         Prospectus as they pertain to the  state of my  primary
                         residence and domicile.
              ----  (c)  I am purchasing the Units for my own account or for the
              initial    account  or  benefit  of  a   member or  members of  my
                         immediate  family  or  in  a fiduciary capacity for the
                         account of another person or entity and not as an agent
                         for another.
              ----  (d)  I  am  aware  that  there  will be no public market for
              initial    Units, and accordingly, it  may be impossible for me to
                         readily liquidate this investment in the Fund.
              ----  (e)  I am  purchasing  the  Units with  the  expectation  of
              initial    deriving  an  economic  profit  from the  Fund  without
                         regard to  any tax  benefits of  an  investment in  the
                         Fund.

              ----  (f)  I am {understand} [aware] that (i) the Operating Agree-
              initial    ment  contains  restrictions applicable to transfers of
                         the  Units;  and (ii)  if  I am a  California   initial
                         resident or any person  to whom I may subsequently pro-
                         pose to assign or transfer  any  units  is a California
                         resident, I may not consummate a  sale or  transfer  of
                         my  units,  or  any   interest  therein or receive  any
                         consideration prior therefore,  without   the   written
                         consent  of  the  Commissioner  of  Corporations of the
                         State   of   California,   except as  permitted in  the
                         Commissioner's  Rules,  and I understand that my units,
                         or any document evidencing my units, will bear a legend
                         reflecting  the substance of  the foregoing understand-
                         ing.

- --------------------------------------------------------------------------------
              The undersigned has the authority to enter into this  subscription
              agreement  on  behalf  of the  person(s)  or  entity registered in
SIGNATURES    Sections 3 and/or 4 above.
    6
              Executed this     day of        at     ,
                           -----      -------   --------------------------------
                                                           City         State
- --------------------------------------------------------------------------------
              Signature                                   Signature
              (Investor, Trustee,                     (Investor, Trustee,
              Custodian, Administrator)            Custodian, Administrator)
 -------------------------------------------------------------------------------
The undersigned  Representative  hereby certifies that he has reasonable grounds
to believe,  on the basis of information  obtained from the investor  concerning
his investment objectives, other investments,  financial situation and any other
information  known by the  Representative,  that  investment  in  these  limited
liability company Units is suitable for the above investor.  Additionally, it is
hereby certified that the investor has been apprised of the probable illiquidity
of this investment and the  unlikelihood  of a public trading market  developing
for the Units. I have previously sold Units of Cornerstone  Realty Fund, LLC |_|
Yes |_| No

BROKER/DEALER ---------------------------------   ------------------------------
              Broker/Dealer Firm  (print or type) Registered Representative Name
AND REGISTERED
              ---------------------------------   ------------------------------
REPRESENTATIVE    Main Office Address               Registered Representative
                                                     Branch Office Address
              ---------------------------------   ------------------------------
     7            City, State  Zip                        City, State  Zip
              ---------------------------------   ------------------------------
                  Dealer Code                          Telephone Number
              ---------------------------------   ------------------------------
              Broker/Dealer                       Registered Representative Date
              Authorized Signature                    Signature
- --------------------------------------------------------------------------------


  PAYMENT     During Escrow Impound         After Termination of Escrow Impound,
              make check payable to:          make check payable to:
AND MAILING {SCB}[USB]ESCROW NO. 12563-GG
                       FOR
    8          CORNERSTONE REALTY FUND         CORNERSTONE REALTY FUND, LLC
               and mail to:                           and mail to:
              {Southern California Bank }   Preferred Partnership Services, Inc.
            [US Bank National Association]    39560 Stevenson Place, Suite 112
             4100 Newport Place, Suite 130           Fremont, CA 94539
               Newport Beach, CA  92660
               Attn:  Gloria Garriott
- --------------------------------------------------------------------------------




ACCEPTANCE      ----------------------------------------------------------------
    9           Managing Member Authorized Signature     Date

              Subscription Agreement for members of Cornerstone Realty Fund, LLC
                        continued on reverse side of this signature page.
<PAGE>

                             SUBSCRIPTION AGREEMENT

Cornerstone Realty Fund, LLC, a California limited liability company:

         The undersigned  desires to become a Member in Cornerstone Realty Fund,
LLC, a  California  limited  liability  company (the "Fund") and to purchase the
number of units of limited liability company interest ("Units") appearing on the
signature page of this  Subscription  Agreement in accordance with the terms and
conditions of the Operating  Agreement (the  "Agreement") in  substantially  the
form  attached  as Exhibit  "A" to the  Prospectus  of the Fund.  In  connection
therewith, the undersigned hereby represents, warrants and agrees as follows:

     1. Subscription. The undersigned agrees to purchase the number of Units set
forth in Section 1 of the Subscription Agreement,  and hereby tenders the amount
required to purchase such Units ($500 per Unit,  minimum  subscription  five (5)
Units, two (2) Units for Qualified Plans). I am aware that this subscription may
be rejected in whole or in part by the Managing  Member in its sole and absolute
discretion.

     2. Adoption.  The undersigned hereby  specifically  adopts and agrees to be
bound by each and  every  provision  of the  Agreement,  including  the power of
attorney granted to the Managing Member in Section 12.6.

     3. Special  Power of  Attorney.  Each Member  constitutes  and appoints the
Managing Member of the Fund with full power of substitution, its true and lawful
attorney  to make,  execute,  and  acknowledge  and file in its name,  place and
stead:

     a) The Agreement;

     b) Any certificate or other instrument,  including registrations or filings
concerning  the use of  fictitious  names and necessary or  appropriate  filings
under the federal and state securities laws;

     c) Documents required to dissolve and terminate the Fund;

     d) Amendments and  modifications  to the Articles of Organization or any of
the instruments described above;

     e) Amendments and  modifications  to the Agreement which have been approved
pursuant to the terms hereof; and

     f) All loan and security agreements,  notes,  instruments and other similar
documents  which are necessary or desirable for the Fund to conduct its business
as contemplated by the Agreement.

              This  power  of  attorney  is  coupled  with  an  interest  and is
irrevocable.

     The foregoing grant of authority (i) is a special power of attorney coupled
with  an  interest,  (ii)  is  irrevocable  and  shall  survive  his  health  or
disability,  and (iii) may be exercised by such  attorney-in-fact by listing his
name along with the names of all other persons for whom such attorney-in-fact is
acting, and executing the Agreement and such other certificates, instruments and
documents with the single signature of such  attorney-in-fact is acting, and for
all of the persons whose names are so listed.

     The undersigned  shall mean the person or entity whose signature appears in
Section 6 on the reverse side of this form.

     4. Certification of Taxpayer  Identification Number. Under the penalties of
perjury,  the  undersigned  certifies that (1) the number provided herein is his
correct  Taxpayer  Identification  Number;  and (2) he is not  subject to backup
withholding either because he has not been notified that he is subject to backup
withholding as a result of a failure to report all interest or dividends, or the
Internal Revenue Service has notified him that he is no longer subject to backup
withholding.  (If the undersigned has been notified that he is currently subject
to backup  withholding,  he has  stricken  the  language  under clause (2) above
before signing).

By executing this  subscription  agreement,  the  undersigned is not waiving any
rights under federal or state securities laws.



<PAGE>

           EXHIBIT "C-2" - IRA Application and Subscription Document
________________________________________________________________________________

                  First Regional Bank/Trust Administration Services Corp* (TASC)
    CUSTODIAL     P.O. Box 85410
  REGISTRATION    San Diego, CA  92186-5410           TIN #95-4716174
       1           *See disclosure information of the reverse side of this form.
________________________________________________________________________________


  INVESTOR      ________________________________________________________________
REGISTRATION     Name (print or type)      Social Security #      Date of Birth
         2      ________________________________________________________________
                Mailing Address                 City, State, Zip Code
                ________________________________________________________________
                Phone #:  Business         Home                     Email

- --------------------------------------------------------------------------------
              Type of IRA:                     New Contribution or Transfer:
|_| Regular IRA   |_|    Roth Conversion       |_| Contribution for Year _______
                                                   (If no year is given,  your
                                                     contribution will be
                                               designated in the year received.)
|_| Rollover IRA  |_|    Roth Contributory     Amount: _________
|_| SEP-IRA                                    |_|  Transfer of Existing IRA
                                   (Please complete the IRA Transfer Letter)

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


|_| Please mail me the reports described in Section 2.4 of the Operating
    Agreement.
|_| Do NOT mail reports to me.  I prefer to access reports from the Fund's
    website at www.cvinc.net.
 Please designate your beneficiary or beneficiaries below.
- ---------------------------------------- ---------------------------------------
Name & Address   Date of     Social Security  Relationship           % Share
                 Birth        Number           Primary
                                              or Contingent
- --------------------------------------------------------------------------------
                                               |_| Primary
                                               |_| Contingent              %
- --------------------------------------------------------------------------------
                                               |_| Primary
                                               |_| Contingent              %
- --------------------------------------------------------------------------------
Notes:  If you are  married and name  someone  other than your spouse as primary
beneficiary, spousal consent is required and your spouse should sign the consent
below.  Also,  if a trust  is  designated  as  either  a  primary  or  secondary
beneficiary TASC must be provided with a copy of the trust document.


Spousal  Consent:  I agree to my spouses naming of a primary  beneficiary  other
than myself I also acknowledge that I shall have no claim whatsoever against the
trustee for any payment to my spouse's named beneficiary.
___________________________                     _____________________________
Spouse's Signature                                           Date

- --------------------------------------------------------------------------------
            Initial Purchase   Additional Purchase             U.S. CITIZEN
INVESTMENT         |_|                |_|                    |_|  YES  |_|  NO
   3         Minimum Purchase - 5 Units (2 Units if IRA or other Qualified Plan)
             Amount Enclosed $______________________________
                             (must be in increments of $500)
- --------------------------------------------------------------------------------
________________________________________________________________________________
REPRESENTATION      In  order  to  induce  the  Managing  Member  to accept this
                    subscription, the undersigned hereby represents and warrants
  4                 to the Fund and its Managing Member that:


              ----  (a)  I have received a copy of  the Prospectus.
              initial
                    (b)  I meet   the   applicable  suitability standards and/or
              ----       financial   requirements   set  forth in the Prospectus
              initial    under   "Who  May  Invest" or in a  supplement  to  the
                         Prospectus as they pertain to the  state of my  primary
                         residence and domicile.
              ----  (c)  I am purchasing the Units for my own account or for the
              initial    account  or  benefit  of  a   member or  members of  my
                         immediate  family  or  in  a fiduciary capacity for the
                         account of another person or entity and not as an agent
                         for another.
              ----  (d)  I  am  aware  that  there  will be no public market for
              initial    Units, and accordingly, it  may be impossible for me to
                         readily liquidate this investment in the Fund.
              ----  (e)  I am  purchasing  the  Units with  the  expectation  of
              initial    deriving  an  economic  profit  from the  Fund  without
                         regard to  any tax  benefits of  an  investment in  the
                         Fund.

              ----  (f)  I  am  aware  that (i) the Operating Agreement contains
              initial    restrictions   applicable   to    transfers   of    the
                         Units;  and   (ii)  if  I   am  a  California   initial
                         resident or any person  to whom I may subsequently pro-
                         pose to assign or transfer  any  units  is a California
                         resident, I may not consummate a  sale or  transfer  of
                         my  units,  or  any   interest  therein or receive  any
                         consideration prior therefore,  without   the   written
                         consent  of  the  Commissioner  of  Corporations of the
                         State   of   California,   except as  permitted in  the
                         Commissioner's  Rules,  and I understand that my units,
                         or any document evidencing my units, will bear a legend
                         reflecting  the substance of  the foregoing understand-
                         ing.
- --------------------------------------------------------------------------------
Representative  named  here will  receive a copy of your IRA  account  statement
unless otherwise indicated by you.      |_| Do  not  send  copies  of my account
statements to the Representative name below.

The undersigned Representative hereby certifies that he has reasonable ground to
believe,  on the basis of information  obtained from the investor concerning his
investment  objective,  other  investments,  financial  situation  and any other
information  known by the  Representative,  that  investment  in  these  limited
liability company Units is suitable for the above investor.  Additionally, it is
hereby certified that the investor has been apprised of the probable illiquidity
of this investment and the  unlikelihood  of a public trading market  developing
for the Units. I have previously sold units of Cornerstone  Realty Fund, LLC
|_|   Yes   |_|  No
                     ____________________________        _______________________
 BROKER/DEALER ---------------------------------   -----------------------------
              Broker/Dealer Firm  (print or type) Registered Representative Name
AND REGISTERED
              ---------------------------------   ------------------------------
REPRESENTATIVE    Main Office Address               Registered Representative
                                                     Branch Office Address
              ---------------------------------   ------------------------------
    5            City, State  Zip                        City, State  Zip
              ---------------------------------   ------------------------------
                  Dealer Code                          Telephone Number
              ---------------------------------   ------------------------------
              Broker/Dealer                       Registered Representative Date
              Authorized Signature                    Signature
- --------------------------------------------------------------------------------


   ACCEPTANCE       ___________________________________________________
         6           Managing Member Authorized Signature     Date

       Subscription Agreement for members of Cornerstone Realty Fund, LLC
                continued on reverse side of this signature page.
WHITE*Managing Member copy (Submit with check) YELLOW Custodian Copy
                                      PINK Investor Copy
- --------------------------------------------------------------------------------

   SIGNATURES     By signing this IRA Application and Subscription form I hereby
                  warrant and  represent  that  I  have read and  understand the
         7        disclosure on  the reverse side of this form. Please sign each
                  copy of this form.

             Executed this________day of____________at_____________,__________
                                                        City          State


             ______________________________  _________________________________
              Investor Signature              Custodian Signature




             ______________________________  _________________________________
              Investor Signature              Custodian Signature


<PAGE>


PAYMENT      During Escrow Impound          After Termination of Escrow Impound,
AND MAILING  make check payable to:         make check payable to:
             SCB ESCROW NO. 12563-GG FOR        CORNERSTONE REALTY FUND, LLC
             CORNERSTONE REALTY FUND
              and mail to:                              and mail to:
              Southern California Bank      Preferred Partnership Services, Inc.
              4100 Newport Place, Suite 130   39560 Stevenson Place, Suite 112
              Newport Beach, CA  92660             Fremont, CA 94539
              Attn:  Gloria Garriott

- --------------------------------------------------------------------------------
                            TASC Partial Fee Schedule
Establishment Fee ...............................$35
Annual Administration Fee  ..................... $55 plus Asset Holding Fee
Termination  Fee  ......... 5% of  distributed value (Minimum $100 Maximum $250)
plus direct costs
Partnerships, LLCs and Private Stock Transaction Fee.................$25
Additional  Purchase/ Partial Sale ..................................$10
Asset  Holding  Fee ..............................$5.00  per  asset, per quarter
Asset  Transfer Fee ................................... $25 per asset plus costs
Other fees may apply, please refer to TASC Complete Published  Fee Schedule  for
Self-Directed Accounts at www.trustlynk.com or contact us at (800) 455-9472.

                    TASC DOCUMENT REQUIREMENTS AND DISCLOSURE

I hereby acknowledge that the retirement plan I am establishing is self-directed
and that I am solely responsible for the success or failure of my investments. I
have read and understand the IRA Custodial Agreement, including, but not limited
to Article VIII. I understand that TASC (TASC) is a subsidiary of First Regional
Bank, the named Custodian of my IRA, and will handle the daily administration of
my account. All references to TASC include First Regional Bank, its subsidiaries
and/or agents.

I understand that, with the exception of deposits in amounts under $100,000 held
at First Regional Bank and/or other similar banking institution,  my investments
are:  (a) not  insured  by the  FDIC  or any  other  federal  or  state  deposit
guaranteed  fund; (b) not  guaranteed by First Regional Bank, its  subsidiaries,
and/or agents;  and (c) subject to investment risk,  including the possible loss
of the principal invested.

I understand that my account is subject to an Arbitration provision that appears
in the IRA Agreement.  I hereby give consent to have my telephone  conversations
with TASC  recorded.  I hereby  acknowledge  receipt  and  acceptance  of TASC's
Self-Directed IRA fee schedule.

I hold  harmless,  protect  and  indemnify  TASC  from and  against  any and all
liabilities, losses, damages, expenses and charges, including but not limited to
attorney's  fees and  expenses  of  litigation,  which TASC may sustain or might
sustain resulting  directly or indirectly from my investment  direction or those
received from my authorized financial representative and/or agent.

If I use a  financial  representative  they  work  for me and do not in any  way
represent  TASC.  TASC  makes  no  representations   or  guarantees   concerning
investments  purchased at my direction,  and any such claims made by a financial
representative  or product  provider are not  supported  by TASC.  TASC does not
sponsor or endorse any investment  nor does it evaluate  investments as to their
merit. I understand  that TASC is not a "fiduciary"  for my account as such term
is defined in the Internal Revenue Code,  ERISA or any other  applicable  local,
state or federal laws.

I understand that certain transactions are prohibited for tax-exempt  retirement
arrangements under Internal Revenue Code Section 4975. I further understand that
the  determination  of whether the  transaction  directed hereby is a prohibited
transaction depends on the facts and circumstances  surrounding this purchase. I
warrant  and  represent  that I have  consulted  with  such  advisors  as I deem
necessary and  appropriate,  and have determined  among other things,  that this
investment  does not constitute a prohibited  transaction as defined in Internal
Revenue  Code  Section  4975,  and that the  offering  entity  or any  affiliate
thereof, is neither a "disqualified  person" (as defined in Section 4975 (e) (2)
of the Internal  Revenue  Code).  To the extent that any such  self-dealing  may
otherwise be involved,  this investment transaction is the subject of a specific
statutory exemption or administrative exemption. Furthermore, I understand that,
should my IRA engage in a prohibited  transaction,  a taxable distribution equal
to the fair market value of my account will result. I further understand that if
such a  deemed  distribution  takes  place  prior to my  attaining  age  59 1/2,
an additional 10% premature distribution excise tax may be imposed.

I hereby  authorize  TASC to invest  all  uninvested  cash  into a FDIC  insured
account.  In addition to the fees  reflected  on the most recent fee schedule of
TASC,  I  understand  a service fee may be billed to my account  relating to the
recordkeeping  responsibilities  provided  by TASC for the master  money  market
account.  This fee is  reimbursed  in full by First  Regional  Bank to the money
market account and,  therefore,  is not reflected on my fee invoice,  as it does
not affect the yield on my money market deposit balances.

I  agree  to be  responsible  for  any and  all  collection  actions,  including
contracting with a collection agency or instituting  legal action,  and bringing
any other suits or actions  which may become  necessary to protect the rights of
my Account as a result of the operation or  administration  of my investment(s).
In the  event  that any of my  investments  produce  taxable  income  (unrelated
business or  debt-financed  income),  pursuant to the  provision of sections 511
through  514 of the  Internal  Revenue  Code,  I  understand  that TASC does not
monitor  the amount of UBTI in my Account and does not  prepare  Form 990-T.  If
such a tax is applicable, I agree to prepare, or have prepared, the proper 990-T
tax form and forward it to TASC, along with authorization to pay the tax from my
Account.
- --------------------------------------------------------------------------------
                             SUBSCRIPTION AGREEMENT

Cornerstone Realty Fund, LLC, a California limited liability company:

     The undersigned desires to become a Member in Cornerstone Realty Fund, LLC,
a California  limited  liability company (the "Fund") and to purchase the number
of units of  limited  liability  company  interest  ("Units")  appearing  on the
signature page of this  Subscription  Agreement in accordance with the terms and
conditions of the Operating  Agreement (the  "Agreement") in  substantially  the
form  attached  as Exhibit  "A" to the  Prospectus  of the Fund.  In  connection
therewith, the undersigned hereby represents, warrants and agrees as follows:

     1. Subscription. The undersigned agrees to purchase the number of Units set
forth in Section 1 of the Subscription Agreement,  and hereby tenders the amount
required to purchase such Units ($500 per Unit,  minimum  subscription  five (5)
Units, two (2) Units for Qualified Plans). I am aware that this subscription may
be rejected in whole or in part by the Managing  Member in its sole and absolute
discretion.

     2. Adoption.  The undersigned hereby  specifically  adopts and agrees to be
bound by each and  every  provision  of the  Agreement,  including  the power of
attorney granted to the Managing Member in Section 12.6.

     3. Special  Power of  Attorney.  Each Member  constitutes  and appoints the
Managing Member of the Fund with full power of substitution, its true and lawful
attorney  to make,  execute,  and  acknowledge  and file in its name,  place and
stead:

     a) The Agreement;

     b) Any certificate or other instrument,  including registrations or filings
concerning  the use of  fictitious  names and necessary or  appropriate  filings
under the federal and state securities laws;

     c) Documents required to dissolve and terminate the Fund;

     d) Amendments and  modifications  to the Articles of Organization or any of
the instruments described above;

     e) Amendments and  modifications  to the Agreement which have been approved
pursuant to the terms hereof; and

     f) All loan and security agreements,  notes,  instruments and other similar
documents  which are necessary or desirable for the Fund to conduct its business
as contemplated by the Agreement.

     This power of attorney is coupled with an interest and is irrevocable.

     The foregoing grant of authority (i) is a special power of attorney coupled
with  an  interest,  (ii)  is  irrevocable  and  shall  survive  his  health  or
disability,  and (iii) may be exercised by such  attorney-in-fact by listing his
name along with the names of all other persons for whom such attorney-in-fact is
acting, and executing the Agreement and such other certificates, instruments and
documents with the single signature of such  attorney-in-fact is acting, and for
all of the persons  whose names are so listed.  The  undersigned  shall mean the
person or entity  whose  signature  appears in Section 6 on the reverse  side of
this form.

     4. Certification of Taxpayer  Identification Number. Under the penalties of
perjury,  the  undersigned  certifies that (1) the number provided herein is his
correct  Taxpayer  Identification  Number;  and (2) he is not  subject to backup
withholding either because he has not been notified that he is subject to backup
withholding as a result of a failure to report all interest or dividends, or the
Internal Revenue Service has notified him that he is no longer subject to backup
withholding.  (If the undersigned has been notified that he is currently subject
to backup  withholding,  he has  stricken  the  language  under clause (2) above
before signing).

By executing this  subscription  agreement,  the  undersigned is not waiving any
rights under federal or state securities laws.



<PAGE>
<TABLE>
<CAPTION>


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


     NO  DEALER,  SALESPERSON  OR  OTHER
     PERSON    HAS  BEEN  AUTHORIZED  TO
     GIVE ANY INFORMATION OR TO MAKE ANY
     ANY REPRESENTATION OTHER THAN THOSE
     CONTAINED   IN THIS PROSPECTUS AND,
     IF GIVEN OR MADE, SUCH  INFORMATION
     OR  REPRESENTATIONS    MUST  NOT BE
     RELIED  UPON    AS   HAVING    BEEN
     AUTHORIZED   BY   THE   FUND OR THE
     UNDERWRITERS.  THIS PROSPECTUS DOES
     NOT CONSTITUTE AN OFFER TO SELL, OR
     A SOLICITATION  OF AN OFFER TO BUY,                $3,000,000
     TO ANY PERSON OR BY ANYONE  IN  ANY
     JURISDICTION    IF    SUCH OFFER OR
     SOLICITATION  WOULD   BE  UNLAWFUL.
     NEITHER  THE   DELIVERY   OF   THIS
     PROSPECTUS NOR  ANY   OFFER OR SALE         CORNERSTONE REALTY FUND, LLC
     MADE   HEREUNDER  SHALL,  UNDER ANY
     CIRCUMSTANCES,        CREATE    ANY
     IMPLICATION THAT THERE HAS BEEN  NO
     CHANGE  IN THE AFFAIRS OF THE  FUND
     OR THAT THE  INFORMATION  CONTAINED             a California Limited
     HEREIN IS  CORRECT AS  OF ANY  TIME              Liability Company
     SUBSEQUENT TO THE DATE HEREOF.

     THIS    PROSPECTUS   OMITS  CERTAIN
     INFORMATION    CONTAINED   IN   THE                6,000 units of
     REGISTRATION STATEMENT ON FILE WITH             membership interest
     THE  SECURITIES    AND     EXCHANGE
     COMMISSION.  THE    INFORMATION  SO
     OMITTED   MAY  BE OBTAINED FROM THE
     PRINCIPAL  OFFICE    THE COMMISSION
     IN WASHINGTON, D.C. UPON PAYMENT OF
     THE    FEE    PRESCRIBED   BY   THE
     COMMISSION,    OR    EXAMINED THERE
     WITHOUT CHARGE.

            TABLE OF CONTENTS


     Prospectus Summary...............................1
     Risk Factors.....................................5
     Who May Invest...................................9
     Estimated Use of Proceeds.......................10
     [Selected Financial Data........................12
     Management's Discussion of Financial Conditions13]
     Management Compensation..................{11} [14]
     Fiduciary Responsibilities of the Managing Member{14} [17]
     Management...............................{15} [18]
     Prior Performance........................{17} [20]
     Conflicts of Interest....................{18} [21]
     Investment Objectives and Policies.......{21} [24]
     Business.................................{24} [27]
     Summary of the Operating Agreement.......{29} [32]
     Federal Income Tax Considerations........{33} [36]
     ERISA Considerations.....................{44} [48]
     The Offering.............................{46} [50]
     How to Subscribe.........................{50} [53]
     Your Representations and Warranties
        in the Subscription Agreement.........{50} [54]
     Supplemental Sales Material..............{51} [54]
     Legal Matters............................{51} [54]    PROSPECTUS
     Experts..................................{51} [55]
     Available Information....................{51} [55]
     Additional Information...................{52} [54]
     Financial Statements.....................{53} [56]
     Prior Performance Tables.................{54} [57]





     UNTIL  TERMINATION OF THIS OFFERING,
     AND IN   ANY EVENT UNTIL NINETY (90)
     DAYS  AFTER   THE  EFFECTIVE DATE OF
     THIS    PROSPECTUS,  ALL     DEALERS                      , 2000
     EFFECTING    TRANSACTIONS   IN   THE            ---------
     REGISTERED  SECURITIES, WHETHER   OR
     NOT     PARTICIPATING    IN     THIS
     DISTRIBUTION,  MAY  BE  REQUIRED  TO
     DELIVER  A   PROSPECTUS.  THIS IS IN
     ADDITION  TO   THE    OBLIGATION  OF
     DEALERS   TO   DELIVER  A PROSPECTUS
     WHEN ACTING AS UNDERWRITERS AND WITH
     RESPECT TO  THEIR UNSOLD  ALLOTMENTS
     OR SUBSCRIPTIONS.
</TABLE>

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

                                     PART II

                       INFORMATION REQUIRED IN PROSPECTUS

     Item 30.     Quantitative and Qualitative Disclosures About Market Risk.
                  -----------------------------------------------------------

                  Not applicable

     Item 31.     Other Expenses of Issuance and Distribution.
                  --------------------------------------------
                  The estimated expenses in connection with the offering
                  are as follows:

Securities and Exchange Commission Registration Fee...........  $     13,900
National Association of Securities Dealers, Inc.
 and Blue Sky Registration Fees...............................  $     28,210
Accounting Fees and Expenses..................................  $   $ 30,000*
Legal Fees and Expenses.......................................  $   $125,000*
Printing and Design...........................................  $   $275,000*
Mailing.......................................................  $   $100,000*
Broker/Dealer and Investor Meetings...........................  $   $255,000*
Miscellaneous.................................................  $   $ 55,000*
Total                                                           $   $882,110*
                                                                ==============
______________
* Estimated

Item 32.          Sales to Special Parties.
                  ------------------------

                  Not applicable.

Item 33.          Recent Sales of Unregistered Securities.
                  ---------------------------------------


     In November 1999, the fund sold $500 of membership interest to the managing
member and {one (1) unit} [$500] of membership interest to Terry G. Roussel {for
$500}.  These sales are exempt from  registration  under the  Securities  Act of
1933, as amended (the "Act"), pursuant to Section 4(2) of the Act.

Item 34.          Indemnification of Directors and Officers.
                  ------------------------------------------

     Indemnification of the managing member, including its partners,  employees,
agents, affiliates, subsidiaries and assigns is provided for in Article X of the
operating  agreement,  which Article is incorporated  herein by reference.  (See
"Fiduciary Responsibility of the managing member".)

Item 35. Treatment of Proceeds from Stock Being Registered.
         --------------------------------------------------
                  Not applicable.



                                      II-1
<PAGE>

Item 36.      Financial Statements and Exhibits.

     (a)      Financial Statements.
              ---------------------
     The financial  statements required by Regulation S-X are filed as a part of
the Registration Statement and are included in the prospectus commencing on page
F-1.

     (b)      Exhibits:
              --------

         1.1      Form of Dealer Manager Agreement.

         1.2      Form of Participating Broker Agreement.

         3.1      Articles of Organization of the Fund (previously filed).

         3.2      Operating  Agreement,  included in the  prospectus as  Exhibit
                  "A"  and  incorporated  herein by reference.


         3.3      Amendment to Articles of Organization of the Fund filed August
                  18, 1999 [(previously filed)].

         3.4      Amendment  to  Articles  of  Organization  of  the  Fund filed
                  January 26, 2000 [(previously filed)].

         4.1      Subscription   Agreement  and  Power  of  Attorney   whereby a
                  purchaser agrees to purchase units and adopts  the  provisions
                  of  the   operating   agreement,   included in the  prospectus
                  as {Exhibit"C"} [Exhibits  "C-1"  and "C-2"]  and incorporated
                  herein by reference.


         5.1      Opinion  of  Counsel  with  respect  to  the  legality  of the
                  securities being registered,  including consent to the use  of
                  such opinion in the Registration Statement.

         8.1      Opinion of Counsel with respect to Federal income tax matters,
                  including  consen   to  the  use  of  such  opinion   in   the
                  Registration Statement, included in the prospectus  as Exhibit
                  "B" and incorporated herein by reference.

         10.1     Form of Escrow Agreement.

         23.1     Consent of Southern California Bank.

         23.2     Consent of Ernst & Young LLP





                                      II-2
<PAGE>

UNDERTAKINGS
- ------------

         The undersigned registrant hereby undertakes:

     (1) To file,  during any period in which  offers or sales are being made, a
post-effective  amendment  to this  registration  statement:  (i) to include any
prospectus  required  by Section  10(a)(3)  of the  Securities  Act of 1933 (the
"Act");  (ii) to reflect on the prospectus any facts or events arising after the
effective date of the registration  statement (or the most recent post-effective
amendment  thereof)  which,  individually  or  in  the  aggregate,  represent  a
fundamental  change in the information set forth in the registration  statement;
(iii)  to  include  any  material  information  with  respect  to  the  plan  of
distribution  not  previously  disclosed  in the  registration  statement or any
material change to such information in the registration statement;
     (2) That, for the purpose of determining  any liability under the Act, each
such post-effective amendment shall be deemed to be a new registration statement
relating to the securities offered therein,  and the offering of such securities
at that time shall be deemed to be the initial bona fide offering thereof.
     (3) To remove from registration by means of a post-effective  amendment any
of the securities being registered which remain unsold at the termination of the
offering.
     (4) To send to each member at least on an annual basis a detailed statement
of any  transactions  with the managing member or its  affiliates,  and of fees,
commissions,  compensation  and other  benefits paid, or accrued to the managing
member or its affiliates for the fiscal year completed,  showing the amount paid
or accrued to each recipient and the services performed;
     (5) To provide to the unitholders the financial statements required by Form
10-K for the first full fiscal year of operations of the fund;
     (6) To file a sticker  supplement  pursuant  to Rule  424(c)  under the Act
during the  distribution  period  describing each property not identified in the
prospectus  at such  time as there  arises a  reasonable  probability  that such
property  will  be  acquired  and  to  consolidate  all  such  stickers  into  a
post-effective  amendment  filed at least  once  every  three  months,  with the
information contained in such amendment provided  simultaneously to the existing
unitholders;  each sticker  supplement will disclose all  compensation  and fees
received by the managing  member and its affiliates in connection  with any such
acquisition,  the  post-effective  amendment  shall  include  audited  financial
statements  meeting the  requirements  of Rule 3-14 of  Regulation  S-X only for
properties acquired during the distribution period; and

     (7) To file, after the end of the distribution  period, a current report on
Form 8-K  containing the financial  statements  and any  additional  information
required by Rule 3-14 of Regulation S-X, to reflect each commitment  (i.e.,  the
signing of a binding  purchase  agreement)  made after the  distribution  period
involving the use of 10% or more (on a cumulative  basis) of the net proceeds of
the  offering  and to provide the  information  contained  in such report to the
unitholders  at least once each  quarter  after the  distribution  period of the
offering has ended.

     Insofar as  indemnification  for  liabilities  arising under the Act may be
permitted to directors,  officers and  controlling  persons of the  registration
pursuant to the foregoing  provision,  or  otherwise,  the  registrant  has been
advised  that in the opinion of the  Securities  and  Exchange  Commission  such
indemnification  is  against  public  policy  as  expressed  in the  Act and is,
therefore,  unenforceable. In the event that a claim for indemnification against
such liabilities  (other than the payment by the registrant of expenses incurred
or paid by a director,  officer or  controlling  person of the registrant in the
successful  defense of any  action,  suit or  proceeding)  is  asserted  by such
director,  officer or controlling person in connection with the securities being
registered, the registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.


                                      II-3
<PAGE>
                                                             SIGNATURE


     Pursuant to the  requirements of the Securities Act of 1933, the registrant
certifies  that it has  reasonable  grounds to believe  that it meets all of the
requirements  for filing on Form S-11 and has duly caused this amendment No. {1}
[2] to  registration  statement  to be signed on its behalf by the  undersigned,
thereunto duly authorized,  in the City of Newport Beach, State of California on
{January 31} [April 14], 2000.



                           CORNERSTONE REALTY FUND, LLC

                           By:      CORNERSTONE INDUSTRIAL PARTNERS, LLC
                                    Its Managing Member

                           By:      CORNERSTONE VENTURES, INC.
                                    Its Manager



                                    By:       {/s/}[/S/] TERRY G. ROUSSEL
                                    -------------------------------------
                                         Terry G. Roussel, President



     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has been signed below by the  following  persons in the
capacities on the dates indicated.


           Signature                   Title                         Date
           ---------                   -----                         ----
 {/s/}[/S/] TERRY G.    Director of Cornerstone Ventures, Inc.   {January 31}
- --------------------                                           [April 14],  2000
 ROUSSEL[
 --------
]Terry G. Roussel


{/s/[S] JAMES V CAMP    Director of Cornerstone Ventures, Inc.    {January 31}
- --------------------                                           [April 14],  2000
James V. Camp




















                                      II-4
<PAGE>



                                                                    EXHIBIT 1.1

                          CORNERSTONE REALTY FUND, LLC
                                     FORM OF
                            DEALER-MANAGER AGREEMENT
                            ------------------------

Private Investors Equity Group
23279 Park Basilico
Calabasas, California 91302

Dear Sirs:

       Cornerstone Realty Fund, LLC, a California limited liability company (the
"Fund"),  and  its  managing  member,   Cornerstone  Industrial  Properties,   a
California limited liability company (the "Managing  Member"),  propose to offer
and sell to selected persons or entities acceptable to the Managing Member, upon
the terms and subject to the conditions set forth in the enclosed Prospectus, up
to 100,000 units of limited liability company interest  ("Units")  aggregating a
maximum of  $50,000,000,  and to enter into the Operating  Agreement in the form
included in such  Prospectus as Exhibit "A"  ("Operating  Agreement")  with such
persons or entities.

       The Fund hereby invites you, Private Investors Equity Group, a California
corporation ("Dealer Manager"),  to become the Dealer Manager in connection with
the offer and sale of the Units. By your acceptance  hereof, you agree to act in
such capacity and to use commercially  reasonable efforts to find purchasers for
the Units in accordance with the terms and conditions of the Prospectus and this
Agreement, but with no obligation or understanding, express or implied, that you
are  making a  commitment  to  purchase  or sell  the  Units.  You  agree to use
commercially  reasonable  efforts to find  purchasers of Units both directly and
indirectly   through  a  selling  group  consisting  of  participating   brokers
("Participating   Brokers")  with  whom  you  shall   contract   pursuant  to  a
Participating Broker Agreement  substantially in the form attached as Attachment
1 hereto  or such  other  form as may be  requested  by a  Participating  Broker
provided  the consent of the  Managing  Member is  obtained  for the use of such
form.

       Accompanying  this  Agreement  is  a  copy  of  the  Prospectus  and  the
Supplemental  Material (as hereinafter  defined) prepared by the Fund for use in
conjunction  with the offer and sale of the Units. You are not authorized to use
any  solicitation  material  other than that referred to in this section,  which
material has been furnished by the Fund.

       1.    Representations and Warranties of the Fund and the Managing Member.
             ------------------------------------------------------------------

             The  Fund  and   the   Managing  Member,   jointly  and  severally,
represent and warrant to Dealer Manager and Participating Brokers that:

               (a)The Fund is a limited  liability  company duly organized under
the laws of the State of California,  is validly existing as a limited liability
company  under  such laws and has power and  authority  to conduct  business  as
described in the Prospectus  under the laws of the State of California and every
other jurisdiction in which it conducts business or owns or leases property.

               (b)The  Fund has  prepared  and  filed  with the  Securities  and
Exchange Commission ("SEC") a Registration Statement on Form S-11 ("Registration
Statement") and may have prepared and filed amendments thereto for the offer and
sale of the Units  together with a Prospectus to be used in connection  with the
offer and sale of the Units to persons and entities  which are  residents of the
States of ___________________________ only. Copies of the Registration Statement


<PAGE>
and  amendments  thereto,  if any, will be made available to Dealer Manager upon
request.  The  Registration  Statement,  including  the  Prospectus,   financial
statements  and  exhibits  and all  amendments,  if any, as of the time when the
Registration  Statement became effective  ("Effective  Date") and the Prospectus
included therein, is referred to herein as the "Prospectus".

               (c)The SEC has not issued any order  preventing or suspending the
use of the Prospectus,  and no proceedings for that purpose have been instituted
or are pending before or threatened by the SEC.

               (d)From the Effective Date and at all times subsequent thereto up
to and  including  the  Termination  Date (as  defined in Section 3 below),  the
Registration  Statement and the  Prospectus,  and all  amendments or supplements
thereto,  have fully  complied with and will fully comply with the provisions of
the Securities  Act of 1933, as amended (the "Act") and the published  rules and
regulations  thereunder  and have not  contained and will not contain any untrue
statement  of a material  fact or omit to state a material  fact  required to be
stated  therein or necessary  in order to make the  statements  therein,  in the
light of the circumstances under which they were made, not misleading; provided,
however,  that none of the  representations  and warranties in this subparagraph
shall apply to statements in, or omissions from, the  Registration  Statement or
the Prospectus or any amendment thereof or supplement  thereto based upon and in
conformity with written  information  furnished to the Fund by Dealer Manager or
on Dealer Manager's behalf specifically for use with reference to Dealer Manager
in the preparation of the  Registration  Statement or the Prospectus or any such
amendment or supplement.

               (e)All  additional  written,   audio  or  audio-visual  material,
including  an  investment  summary,  audio tape,  video tape and  internet  site
prepared by the Fund for use in conjunction  with the offer or sale of the Units
("Supplemental  Material")  will be  distributed  by the Fund  and the  Managing
Member only in full  compliance  with the  requirements  of the Act  (including,
without  limitation,  the  requirement  that such  Supplemental  Material not be
delivered  to any  prospective  purchaser  unless  accompanied  or preceded by a
Prospectus),  and at the time the Registration  Statement is declared  effective
and at all times  subsequent  thereto up to and including the Termination  Date,
such  Supplemental  Material has not  contained  and will not contain any untrue
statement  of  material  fact or omit to state a material  fact  required  to be
stated  therein or necessary  in order to make the  statements  therein,  in the
light of the circumstances under which they were made, not misleading.

               (f)The  Fund  will  obtain  an  opinion  of  Oppenheimer  Wolff &
Donnelly  LLP  confirming  that the Fund  will be  classified  as a  partnership
subject to subchapter K of the Internal  Revenue Code of l986,  as amended,  and
not as an association  taxable as a corporation for federal income tax purposes.
The  conditions  on which the opinion  will be issued will be met at the time of
such issuance and will continue to exist.

               (g)The  accountants  who  have  certified  or shall  certify  the
financial  statements  filed  and  to be  filed  with  the  SEC as  part  of the
Registration  Statement and the  Prospectus  are  independent  certified  public
accountants, as required by the Act and the rules and regulations thereunder.

               (h)Subsequent to the respective dates as of which  information is
given in the Prospectus and up to and including the Termination Date, and except
as  contemplated by or reflected in the Prospectus or an amendment or supplement
to the Prospectus, (i) neither the Managing Member nor the Fund have incurred or
will have incurred any liabilities or obligations,  direct or contingent, not in
the ordinary  course of business,  or entered  into any  transaction  not in the
ordinary  course of business,  (ii) neither the Managing Member nor the Fund has
become or will  have  become a party to any  legal or  governmental  proceedings
which may result in any  material  adverse  change in  condition  (financial  or
other) of the  Managing  Member or the  Fund,  and (iii)  there has not been any
material  adverse  change  in the  condition,  financial  or  otherwise,  of the
Managing Member or the Fund, or in the earnings,  affairs or business  prospects
of the  Managing  Member or the Fund,  whether or not  arising  in the  ordinary
course of business.


                                       2
<PAGE>

               (i)The balance  sheets  (including the related notes) of the Fund
and Managing  Member set forth in the  Prospectus  fairly present the respective
financial  positions of the Fund and  Managing  Member at the  respective  dates
thereof.  Each of the  balance  sheets  has been  prepared  in  accordance  with
generally accepted accounting principles.

               (j)There are no contracts or other documents required to be filed
by  the  Act  or  the  rules  and  regulations  thereunder  as  exhibits  to the
Registration Statement which have not been so filed.

               (k)The sale of the Units has been duly and validly  authorized by
the Fund,  and when  subscriptions  for the  Units  have  been  accepted  by the
Managing  Member as  contemplated  in the  Prospectus,  the Units will represent
valid  membership  interests  in the Fund and will  conform  to the  description
thereof contained in the Prospectus.

               (l)The  liability  of each  member of the Fund will be limited to
the amount  actually paid by each such member to the Fund,  and each such member
will  not be  subject  to  personal  liability  for the  debts,  obligations  or
liabilities  of the Fund,  by reason of being such a member,  beyond such amount
except in the event of the  member's  participation  in tortious  conduct or the
member's  agreement  to be  personally  liable  for the  debts,  obligations  or
liabilities of the Fund.

               (m)The person or persons who have signed this Agreement on behalf
of the Fund and the  Managing  Member and the person or persons  who have signed
the Operating  Agreement on behalf of the Managing Member are duly authorized to
so sign, and this Agreement and the Operating  Agreement are valid,  legal,  and
binding agreements of the Fund and the Managing Member enforceable in accordance
with their respective  terms,  except as such  enforceability  may be limited by
bankruptcy,  insolvency  or  similar  laws  affecting  the  rights of  creditors
generally.

               (n)The Managing Member is a limited  liability  company organized
under the laws of the State of California  and is validly  existing as a limited
liability  company under such laws. The Managing  Member has power and authority
to conduct  business as described in the Prospectus  under the laws of the State
of California,  and every other  jurisdiction  in which it conducts  business or
owns or leases property.

               (o)At all times  subsequent to the date of this  Agreement and up
to and including the Termination Date, the  representations  and warranties made
in this  Section l will be true and correct  with the same effect as if they had
been made on and as of such time,  except as may  subsequently  be  disclosed in
writing to the Dealer Manager.

               (p)The  execution and delivery of this Agreement,  the incurrence
of the obligations  herein set forth and the  consummation  of the  transactions
contemplated  herein and in the  Prospectus  will not violate,  or  constitute a
breach of, or default under,  any instrument by which either the Managing Member
or the Fund is bound,  or any law, order,  rule or regulation  applicable to the
Managing  Member  or  the  Fund  of  any  court  or  any  governmental  body  or
administrative agency having jurisdiction over the Managing Member or the Fund.

               (q)No  closing  will take place unless and until funds in respect
of  subscriptions  for an aggregate of at least 6,000 Units,  acceptable  to the
Managing  Member,  have been received by the Fund and payment for such Units has
been deposited in the Escrow  Account and  classified as "cleared  funds" by the
Escrow Agent.

               (r)Prior to accepting any  subscription  for Units,  the Managing
Member will review the file  memoranda  or other  records  maintained  by Dealer
Manager substantiating the suitability of the subscribers to purchase Units, and
will have  reasonable  grounds  to  believe  and will in fact  believe  that the
subscribers meet the suitability  standards as set forth in the Prospectus or as
required by law and will reject the  subscriptions  of any subscribers  whom the
Managing Member does not have reasonable  grounds to believe or does not in fact
believe meet said suitability standards.


                                       3
<PAGE>

        2.        Sale of the Units.
                  -----------------

               A  subscription  agreement  ("Subscription  Agreement")  must  be
completed by each person desiring to purchase Units,  or, at Dealer Manager's or
Participating  Broker's  option,  by Dealer Manager or  Participating  Broker on
behalf of each such  person,  and  returned by Dealer  Manager or  Participating
Broker  together  with any other  documents  that may be  required  under  state
securities  laws or by the  Managing  Member,  to the  Managing  Member  at 4590
MacArthur Blvd., Suite 610, Newport Beach, California 92660, Attention: Terry G.
Roussel.  The Dealer Manager or  Participating  Broker shall  ascertain that the
Subscription  Agreement  has been  properly  completed in full and signed by the
prospective purchaser prior to its return.


               All subscription checks shall be made payable to the order of SCB
ESCROW NO. 12563-GG FOR CORNERSTONE  REALTY FUND until the Minimum  Subscription
Date (as hereinafter  defined) and thereafter all  subscription  checks shall be
made payable to CORNERSTONE REALTY FUND, LLC. If Dealer Manager or Participating
Broker  receives a check not  conforming to the foregoing  instructions,  Dealer
Manager  and/or  Participating  Broker must  return  such check  directly to the
subscriber  not  later  than  the end of the next  business  day  following  its
receipt.  On or before the Minimum  Subscription  Date, checks conforming to the
foregoing  instructions  shall be transmitted by Dealer Manager or Participating
Broker for deposit  directly to  {Southern  California  Bank }[US Bank  National
Association]  ("Escrow Agent"), at 4100 Newport Place, Suite 130, Newport Beach,
California 92660 by the end of the next business day following receipt by Dealer
Manager or Participating Broker. Following the Minimum Subscription Date, checks
conforming to the foregoing  instructions shall be transmitted by Dealer Manager
or  Participating  Broker for deposit  directly to the Fund,  at 4590  MacArthur
Blvd.,  Suite 610,  Newport Beach,  CA 92660 by the end of the next business day
following receipt by Dealer Manager or Participating Broker. In the event Dealer
Manager's  or  Participating  Broker's  final  internal  supervisory  review  is
conducted at a different  location,  then checks must be  transmitted  to Dealer
Manager's or  Participating  Broker's final review office by the end of the next
business day following  receipt by Dealer  Manager or  Participating  Broker and
Dealer Manager's or  Participating  Broker's final review office must in turn by
the end of the next business day following receipt by it, transmit the check for
deposit directly to the Escrow Agent on or before the Minimum  Subscription Date
or to the Fund after the Minimum Subscription Date.


               Upon receipt of the Subscription Agreement,  the Managing Member,
on behalf of the Fund, will determine promptly (and in any event within ten (10)
days after such receipt) whether it wishes to accept the proposed purchaser as a
member in the Fund, it being  understood  that the Managing  Member reserves the
right to reject  the  tender of any  Subscription  Agreement  and to reject  all
tenders after the  Termination  Date.  Should the Managing  Member  determine to
accept  the tender of the  Subscription  Agreement,  the  Managing  Member  will
promptly advise Dealer Manager or  Participating  Broker of such action.  Should
the Managing  Member  determine to reject the tender it will promptly  notify in
writing the prospective  purchaser,  Dealer Manager and Participating Broker, if
any, of such  determination  and will promptly return the tendered  Subscription
Agreement  and instruct  the Escrow  Agent to return the  purchase  price of the
Units directly to the prospective  purchaser if the  determination is made on or
before the Minimum  Subscription Date or the Fund will return the purchase price
of the Units directly to the prospective  purchaser is the determination is made
after the Minimum Subscription Date.

               All  payments  received on or prior to the  Minimum  Subscription
Date,  except  as  hereinafter  provided,  from  purchasers  of  Units  shall be
transmitted directly to the Escrow Agent and deposited in an escrow account (the
"Escrow Account") with Escrow Agent.  Such funds may be temporarily  invested in
bank  savings  accounts,   bank  or  money  market  accounts,   bank  short-term
certificates  of deposit of U.S.  banks having a net worth of $100  million,  or
short-term  U.S.  government  issued  or  guaranteed  obligations.  Prior to the


                                       4
<PAGE>
Minimum  Subscription Date, the Fund will have no right to obtain any funds from
the  Escrow  Agent.   Funds  for  Units  purchased  on  or  before  the  Minimum
Subscription  Date shall be made  available  to the Fund,  or its order,  by the
Escrow Agent, on the Minimum Subscription Date.

               Except as set forth in Section  1(r),  nothing  contained in this
Section  2  shall  be  construed   to  impose  upon  the  Managing   Member  the
responsibility  of assuring that  prospective  purchasers  meet the  suitability
standards  contained  in the  Prospectus  and the  Subscription  Agreement or to
relieve  Dealer  Manager  and  Participating  Brokers of the  responsibility  of
complying  with the Conduct  Rules of the  National  Association  of  Securities
Dealers, Inc. ("NASD").

        3.        Termination Date and Minimum Subscription Closing Date.
                  ------------------------------------------------------

               As used  herein,  the  term  "Termination  Date"  shall  mean the
earliest  to occur of (i) the date  upon  which  subscriptions  for the  maximum
number of Units offered have been accepted by the Managing Member which date the
Managing Member shall designate by notice to Dealer Manager in writing;  or (ii)
_____________,  2002. The Managing Member may terminate the offering of Units at
any time for any reason by written notice to the Dealer Manager at least two (2)
business days prior to the date of termination.

               As used herein,  the term "Minimum  Subscription Date" shall mean
the earlier of the date on which the  Managing  Member  shall mail or  otherwise
furnish to Dealer Manager  notification  that  subscriptions and payments for an
aggregate  of at least  6,000  Units  have been  received  and  accepted  by the
Managing  Member  and  deposited  with  the  Escrow  Agent.  In the  event  that
subscriptions  and  payments  for an aggregate of at least 6,000 Units shall not
have  been  received  and  accepted  by  the  Managing  Member  on or  prior  to
____________,  2001,  subject to Section 9, this  Agreement  will  terminate and
neither the Fund nor the Managing  Member shall have any further  obligation  or
liability hereunder to Dealer Manager or Participating  Brokers. In the event of
such termination, all purchase payments deposited with the Escrow Agent shall be
returned to the subscribers and no selling commissions (as described below) will
be payable.

       4.         Compensation.
                  ------------

               Except in such  cases  where the Dealer  Manager  grants a Volume
Discount (as defined in the Prospectus),  for your services as Dealer Manager in
soliciting  and  obtaining  purchasers  of the Units,  the Fund  agrees to pay a
selling  commission  of eight  percent  (8%) of the  first  $3,000,000  of gross
offering  proceeds realized from the sale of Units and seven percent (7%) of the
gross offering proceeds realized from the sale of each Unit sold thereafter. All
or a portion of these selling  commissions may be reallowed by Dealer Manager to
Participating  Brokers,  as  compensation  for their  services in soliciting and
obtaining  subscribers for the purchase of Units. An additional two percent (2%)
of the gross  offering  proceeds less $30,000,  all or a portion of which may be
reallowed  to  Participating  Brokers,  will be paid to the Dealer  Manager as a
marketing  support  fee  for  marketing  services,   wholesaling  fees,  expense
reimbursements,  bonuses and incentive  compensation.  An additional one percent
(1%) of the gross offering proceeds,  all or a portion of which may be reallowed
to   Participating   Brokers,   will  be  paid  to  the  Dealer   Manager  as  a
non-accountable expense reimbursement  allowance. An additional one-half percent
(1/2%)  of the  gross  offering  proceeds,  all or a  portion  of  which  may be
reallowed to Participating  Brokers, will be paid to the Dealer Manager as a due
diligence expense allowance.  No compensation will be paid with respect to Units
purchased by the Managing  Member or its  affiliates.  The selling  commissions,
marketing  support fee,  non-accountable  expenses  allowance  and due diligence
expense  allowance  will be paid as follows:  (i) on or promptly  following  the
Minimum Subscription Date, the Fund will pay the selling commissions,  marketing
support  fees,  non-accountable  expense  allowance  and due  diligence  expense
allowance  payable with respect to the Units  purchased on or before the Minimum


                                       5
<PAGE>
Subscription  Date, and (ii) after the Minimum  Subscription Date, the Fund will
pay the selling  commissions,  marketing support fees,  non-accountable  expense
allowance  and due  diligence  expense  allowance  payable with respect to Units
purchased during the period commencing with the first business day following the
Minimum  Subscription  Date and ending on the Termination  Date unless otherwise
agreed,  no later than the 15th day of the month with respect to purchases  made
through  the end of the prior  month.  Subject  to the  provisions  of Section 8
below,  in the  event the  offer  and sale of Units is  terminated  prior to the
Minimum  Subscription  Date, you shall not be entitled to any  reimbursement for
your due diligence expenses incurred in connection with the offering of Units.

               In the event the  Managing  Member  gives you any advances of any
portion of the marketing support fee,  non-accountable  expense allowance or due
diligence expense allowance,  the amount of the advance shall be deducted by the
Fund from  amounts  owed to Dealer  Manager for selling  commissions,  marketing
support  fees,  non-accountable  expense  allowance  or  due  diligence  expense
allowance and such amount shall be promptly reimbursed to the Managing Member by
the Fund.

               No person  will be entitled  to a selling  commission,  marketing
support  fee,   non-accountable  expense  allowance  or  due  diligence  expense
allowance  in any case in  which  it is  determined  that  the  solicitation  or
obtaining of purchasers  by such person was made in violation of the  securities
laws of the United States or any state or other jurisdiction.


        {In  addition to the  foregoing  compensation  payable by the Fund,  the
Managing  Member may, but is not  required to, pay the Dealer  Manager an annual
soliciting  dealer servicing fee of up to 15% of the Managing  Member's share of
Net Cash Flow from Operations and Net Sales Proceeds. The Dealer Manager may pay
all or any part of any amount it receives to Participating Brokers whose clients
own Units.


        }5.       Further Agreements of the Fund and the Managing Member.
                  ------------------------------------------------------

               (a)The  Fund and the  Managing  Member,  jointly  and  severally,
covenant  and agree that they will pay or cause to be paid (i) all  expenses and
fees in connection with the preparation, printing, filing, delivery and shipping
of the Registration  Statement  (including this Agreement and all other exhibits
to the Registration Statement), the Prospectus and any amendments or supplements
thereto and the Supplemental Material, (ii) filing fees, Fund counsel's fees and
expenses paid and incurred in connection with the registration and qualification
of the Units for offer and sale by  Dealer  Manager  and  Participating  Brokers
under the Act and the  securities or Blue Sky laws of the states in which offers
are to be made, and (iii) filing fees, Fund counsel's fees and expenses paid and
incurred in connection  with the review by the NASD of the terms of the offering
of the Units.

               (b)The Fund will advise Dealer Manager and Participating  Brokers
promptly of the issuance of any stop order withdrawing the qualification for the
offer and sale of the Units or of the  institution of any  proceedings  for that
purpose,  and will use its best efforts to prevent the issuance of any such stop
order and to obtain as soon as possible the lifting thereof, if issued.

               (c)If at any time  when a  Prospectus  relating  to the  Units is
required to be delivered under the Act any event shall have occurred as a result
of which,  in the opinion of counsel for the Fund,  the Prospectus as amended or
supplemented includes an untrue statement of a material fact or omits to state a
material fact required to be stated  therein or necessary to make the statements
therein,  in the light of the  circumstances  under  which they were  made,  not
misleading,  or if it is necessary at any time to amend the Prospectus to comply
with  the  Act,  the  Fund  promptly  will  prepare  and  file  with  the SEC an
appropriate amendment or supplement.

               (d)The  Fund will  deliver to Dealer  Manager  and  Participating
Brokers from time to time without charge as many copies of the Prospectus  (and,
in the event of an amendment or  supplement  to the  Prospectus  pursuant to the
provisions of this Agreement,  of such amended or  supplemented  Prospectus) and
the  Supplemental  Material  as Dealer  Manager  or  Participating  Brokers  may
reasonably  request,  which  Prospectus(s),  as from  time to  time  amended  or


                                       6
<PAGE>
supplemented,  and Supplemental  Material the Fund authorizes Dealer Manager and
Participating Brokers to use in connection with the sale of the Units.

               (e)The Fund will use its best efforts to register and qualify the
Units for sale under the laws of those states and other  jurisdictions  where it
is  intended  that  offers and sales will be made and will comply to the best of
its ability  with the laws of those  states so as to permit the  continuance  of
sales of the Units  thereunder.  The Fund and the Managing  Member,  jointly and
severally, covenant and agree that neither the Fund nor the Managing Member, nor
any  officer,  manager or employee of either of them will make any offer or sale
of the Units  unless such offer or sale is made in  compliance  with the Act and
the rules and regulations thereunder.

               (f)The Managing Member and the Fund, jointly and severally, agree
to execute or cause to be executed  all such  certificates  and other  documents
required by and  conforming to the Operating  Agreement and to do or cause to be
done all such filing, recording, publishing and other acts as may be appropriate
to comply with the  requirements  of law for the operation of a foreign  limited
liability company in all  jurisdictions,  other than California,  where the Fund
shall desire to conduct business or own properties as the case may be.

       6.         Agreements of Dealer Manager.
                  ----------------------------

               (a)Dealer  Manager  covenants  and agrees to  comply,  and to use
commercially  reasonable  efforts to cause the Participating  Brokers to comply,
with any  applicable  requirements  of the Act,  and of the  l934  Act,  and the
published  rules and regulations  thereunder,  and the Conduct Rules of the NASD
and, in  particular,  the  Conduct  Rules which  require  Dealer  Manager (i) to
recommend the purchase of Units only when Dealer Manager has reasonable  grounds
to believe  that the  investment  is  suitable  for the  investor,  and that the
investor  is in a  financial  position  to  sustain  the risks  inherent  in the
investment including loss of investment and lack of liquidity,  (ii) to maintain
certain files  concerning the basis for Dealer  Manager's  determination  of the
suitability of the investor, (iii) to determine the adequacy and accuracy of the
disclosure in the Prospectus, and (iv) to inform the prospective investor of all
pertinent  facts relating to the liquidity and  marketability  of the investment
during the term of the investment. Dealer Manager also agrees not to deliver the
Supplemental  Material  to  any  person  unless  the  Supplemental  Material  is
accompanied or preceded by the Prospectus.  Dealer Manager  confirms that Dealer
Manager is registered as a broker-dealer  and is in good standing under the l934
Act.  Dealer  Manager  also  confirms  that  Dealer  Manager is a member in good
standing of the NASD.  Dealer  Manager  agrees that Dealer  Manager will reallow
commissions  only to other  broker-dealers  who are  members  of the NASD or not
subject to registration pursuant to the Securities Exchange Act of l934.

               (b)Dealer  Manager  will  not give  any  information  or make any
representation  in  connection  with the  offering of the Units other than those
contained in the Prospectus and Supplemental  Material furnished by the Managing
Member  and the  Fund.  Dealer  Manager  agrees  not to  publish,  circulate  or
otherwise use any other advertisement or solicitation  material.  Dealer Manager
is not  authorized  to act as agent of the Fund or the  Managing  Member  in any
connection or  transaction,  and Dealer  Manager agrees not to act as such agent
and not to purport to do so without the prior  written  approval of the Managing
Member.  Dealer  Manager  agrees that if and when the Managing  Member  supplies
Dealer Manager with copies of any supplement to the  Prospectus,  Dealer Manager
will affix such copies of such supplement to copies of the Prospectus already in
Dealer  Manager's  possession,  and that  thereafter  Dealer  Manager  will only
distribute  Prospectuses containing such supplement and that Dealer Manager will
accept  subscriptions  only  from  investors  who  have  received  a copy of the
Prospectus  containing such supplement.  Dealer Manager further agrees to comply
with all  instructions  from the Managing  Member  concerning the destruction of
out-dated Prospectuses and the use of supplemented or amended Prospectuses.


                                       7
<PAGE>

               (c)Dealer  Manager  agrees to solicit  purchases of Units only in
the States and other  jurisdictions  in which the Managing Member indicates that
such  solicitation  can be made and in which Dealer Manager has determined  that
such  solicitation  can be made by Dealer Manager and in which Dealer Manager is
qualified to so act.

               (d)Dealer  Manager  will  not  sell the  Units  pursuant  to this
Agreement  unless the Prospectus is furnished to the purchaser at least five (5)
business days prior to the execution of the Subscription  Agreement and Power of
Attorney,  or is  sent to such  person  under  circumstances  that it  would  be
received  by  him  five  (5)  business  days  prior  to  his  execution  of  the
Subscription Agreement and Power of Attorney.

               (e)Dealer Manager will use reasonable efforts to select investors
who  Dealer   Manager   reasonably   believes  meet  the  investor   suitability
requirements  which are set forth in the Prospectus and  Subscription  Agreement
(Exhibit  "C"  to  the  Prospectus)  and  such   additional   individual   state
requirements  as are  specified  in the  Subscription  Agreement  and  which are
confirmed  by the  investors  by  payment  of the  purchase  price for the Units
including  that  each  investor  be of  legal  age  in the  state  of his or her
residence.  Dealer Manager will,  for a period of six years,  maintain in Dealer
Manager's files a copy of the Subscription  Agreement for each investor for whom
Dealer Manager acts as Dealer Manager.

               (f)To the extent that  information  is provided to Dealer Manager
marked "For  Broker-Dealer Use Only," Dealer Manager covenants and agrees not to
provide such information to prospective investors.

        7.        Indemnification.
                  ---------------

               (a)Dealer  Manager agrees to indemnify,  defend and hold harmless
the Fund and the Managing Member from all losses, claims,  demands,  liabilities
and  expenses,  including  reasonable  legal  and  other  expenses  incurred  in
defending such claims or liabilities,  whether or not resulting in any liability
to the Fund or the Managing  Member,  which the Fund or the Managing  Member may
incur in  connection  with  the  offer or sale of any  Units by  Dealer  Manager
pursuant  to this  Agreement  which arise out of or are based upon (i) an untrue
statement or alleged  untrue  statement of a material  fact,  or any omission or
alleged  omission  of a  material  fact,  other  than a  statement  or  omission
contained in the Prospectus, the Registration Statement, or any state securities
filing  which was not based on written  information  supplied to the Fund or the
Managing Member by Dealer  Manager,  or (ii) the breach by Dealer Manager of any
of the terms and conditions of this  Agreement,  including,  but not limited to,
alleged  violations  of the  Securities  Act of 1933,  as amended;  or (iii) the
violation by Dealer Manager of the NASD Conduct Rules.

               (b)The Fund and the Managing Member, jointly and severally,  will
indemnify,  defend,  and hold harmless the Dealer Manager,  its affiliates,  and
each of its officers,  directors  and  employees,  and each person,  if any, who
"controls"  the Dealer  Manager  (within  the  meaning of the 1933 Act) from and
against any and all losses, claims,  demands,  damages,  liabilities,  costs and
expenses  (including  reasonable  attorney's fees and other expenses incurred in
defending such claims or liabilities,  whether or not resulting in any liability
to the Dealer Manager or any Participating Broker), to which the Dealer Manager,
its affiliates,  or any such officer or employee or such controlling  person may
become subject,  under the 1933 Act or any other federal or state securities law
or otherwise,  insofar as such losses, claims,  demands,  damages,  liabilities,
costs and expenses (or actions or proceedings  in respect  thereof) arise out of
or are based upon (i) any untrue  statement  or alleged  untrue  statement  of a
material  fact  contained  in any  Prospectus  or  Supplemental  Material  or in
information  furnished  pursuant to this Agreement or otherwise by the Fund, the
Managing  Member  or their  respective  representatives,  or in any  "blue  sky"
application or other document filed under state  securities  laws or regulations
(collectively, "Blue Sky Documents"); (ii) the omission or alleged omission from
the Prospectus or Supplemental  Material, or from information furnished pursuant
to this  Agreement  or  otherwise  by the  Fund,  the  Managing  Member or their
respective representatives,  or from any Blue Sky Documents, of any statement or


                                       8
<PAGE>
information  which is required to be stated  therein or is necessary to make the
statements  therein,  in light of the circumstances  under which they were made,
not misleading; (iii) the making of an offer by the Fund, the Managing Member or
their respective affiliates,  or anyone acting on behalf of them, other than the
Dealer Manager,  of any interests or securities;  (iv) violations by the Fund or
the  Managing  Member of any of their  respective  representations,  warranties,
covenants and agreements contained in this Agreement;  or (v) the failure of the
offer and sale of the Units to be registered  or qualified  for  exemption  from
registration  under any state  securities  or "blue  sky" laws  other  than as a
result  of the  non-compliance  by  the  Dealer  Manager  with  its  obligations
hereunder;  and the Fund and the Managing  Member,  jointly and severally,  will
reimburse the Dealer Manager for any legal or other expenses reasonably incurred
by it, its  affiliates,  or any such  officer,  director or employee or any such
controlling person in connection with  investigating,  defending or preparing to
defend  any such  loss,  claim,  damage,  liability  or  action.  The  indemnity
agreement in this Section 7(b) shall be in addition to any  liability  which the
Fund or the  Managing  Member  may  otherwise  have to the Dealer  Manager,  its
affiliates, or any such officer or employee or any such controlling person.

        8.        Effective Date and Termination.
                  ------------------------------

               Provided that at least one  counterpart of this  Agreement  shall
then have been executed and delivered,  this Agreement shall become effective at
12:00 noon,  California  time,  of the first full  business  day  following  the
effective  date of the  Registration  Statement  or at such later time after the
Registration  Statement  becomes  effective as the  Managing  Member shall first
release  the Units for sale to the public.  For the purpose of this  section the
Units shall be deemed to have been  released for sale to the public upon release
by the Managing Member of correspondence or other notification to Dealer Manager
indicating the  effectiveness  of the  Registration  Statement,  whichever shall
first occur.

       Until the  Minimum  Subscription  Closing  Date,  this  Agreement  may be
terminated by Dealer Manager at Dealer Manager's option by giving written notice
to the Fund and the  Managing  Manager if: (a) the Fund or the  Managing  Member
shall have become a  defendant  in any  litigation  which,  in Dealer  Manager's
opinion,  may reasonably be expected to result in a judgment  having  materially
adverse  consequences  for the Fund or the  Managing  Member or there shall have
been,  since  the  respective  dates  as of  which  information  is given in the
Registration  Statement or the  Prospectus,  any material  adverse change in the
condition,  financial or otherwise,  of the Fund or the Managing  Member,  which
change in Dealer Manager's  judgment shall render it inadvisable to proceed with
the delivery of the Units, or (b) there shall have been any important  change in
market levels, major catastrophe,  substantial change in national, international
or world affairs,  national calamity,  postal strike, act of God, or other event
or occurrence  which, in Dealer Manager's  judgment will materially  disrupt the
financial markets of the United States,  or (c) trading in securities  generally
on the New York Stock Exchange shall have been suspended or minimum prices shall
have been established on such Exchange by the Commission or by such Exchange, or
(d) a general  banking  moratorium  shall have been declared by federal or state
authorities,  or (e) the Managing Member has terminated the offering of Units as
provided  in  Section 2  hereof,  or (f) the Fund or the  Managing  Member is in
breach of this  Dealer  Manager  Agreement  and has  failed to cure such  breach
within 30 days notice from Dealer Manager to the Fund or the Managing  Member of
such breach.

               Following the Minimum  Subscription  Date,  this Agreement may be
terminated by Dealer Manager at Dealer  Manager's option by giving notice to the
Fund and the Managing  Member.  In any case, his Agreement will terminate at the
close of business on the  Termination  Date;  provided,  however,  that all fees
payable to Dealer  Manager under the terms and  conditions  hereof shall be paid
when due although this Agreement shall have theretofore been terminated.


                                       9
<PAGE>

               Except as  otherwise  provided in Section 9, any  termination  of
this Agreement pursuant to this Section 8 shall be without liability of the Fund
and the  Managing  Member to Dealer  Manager  and  without  liability  on Dealer
Manager's part to the Fund or the Managing Member.

        9.        Survival of Indemnities, Warranties and Representations.
                  -------------------------------------------------------

               The indemnity  agreements  contained in Section 7 hereof, and the
representations  and warranties of the Fund and the Managing Member set forth in
Sections l and 5(f) hereof, shall remain operative and in full force and effect,
regardless  of  any  termination  or  cancellation  of  this  Agreement  or  any
investigation  made by or on behalf of the Fund,  the  Managing  Member,  Dealer
Manager or any  controlling  person  referred to in Section 7, and shall survive
the delivery of and payment for the Units,  and any successor of Dealer  Manager
or the Fund or the  Managing  Member  or of any such  controlling  person or any
legal  representative of any such controlling  person, as the case may be, shall
be  entitled  to  the  benefit  of  the  respective   indemnity  agreements  and
representations and warranties.

        l0.       Notices.
                  -------

               Except as in this  Agreement  otherwise  provided,  (a)  whenever
notice is required by the  provisions of this Agreement or otherwise to be given
to the Fund, or the Managing Member,  such notice shall be in writing  addressed
to the Fund or the Managing Member at 4590 MacArthur  Blvd.,  Suite 610, Newport
Beach, California 92660, Attention: Terry G. Roussel, and (b) whenever notice is
required by the  provisions of this Agreement or otherwise to be given to Dealer
Manager, such notice shall be in writing addressed to Dealer Manager at P.O. Box
8489,  Calabasas,  California  91372-8489.  Any notice referred to herein may be
given in writing or by facsimile  or telephone  and if by facsimile or telephone
shall be  immediately  confirmed in writing.  Notice  (unless  actual)  shall be
effective upon mailing or facsimile  transmission  with confirmation of receipt,
as the case may be.

       11.        Persons Entitled To Benefit of Agreement.
                  ----------------------------------------

               Except as provided in the next  sentence,  this Agreement is made
solely for the benefit of Dealer Manager,  Participating  Brokers,  the Fund and
the  Managing  Member or  controlling  persons  thereof,  and  their  respective
successors  and assigns,  and no other person shall acquire or have any right by
virtue of this Agreement, and the term "successors and assigns," as used in this
Agreement,  shall not include any purchaser,  as such  purchaser,  of any of the
Units.  The agreements of the Fund and the Managing Member  specified in Section
7(b) are made  also for the  benefit  of the  purchasers  of the  Units and such
purchasers   and  their   successors  and  assigns  shall  be  entitled  to  the
indemnification therein provided.

        12.       Not a Separate Entity.
                  ---------------------

               Nothing  contained herein shall constitute the Dealer Manager and
Participating  Brokers,  or  any  of  them,  as  an  association,   partnership,
unincorporated business or other separate entity.




                                       10
<PAGE>


       Please  confirm your  agreement to become Dealer  Manager under the terms
and conditions herein set forth by signing and returning the enclosed  duplicate
copy of this Agreement at once to the Managing  Member at the address  specified
in Section 10 above.

                      Very truly yours,

                      CORNERSTONE REALTY FUND, LLC,
                      a California limited liability company

                      By:     CORNERSTONE INDUSTRIAL PROPERTIES, LLC
                              a California limited liability company

                              By:      CORNERSTONE VENTURES, INC.,
                                       its Operating Member

                                       By:
                                          -----------------------------------

                      CORNERSTONE INDUSTRIAL PROPERTIES, LLC.,
                      a California limited liability company


                      By:     CORNERSTONE VENTURES, INC.,
                              its Operating Member

                              By:
                                 ---------------------------------
                                   Terry G. Roussel, President



AGREED AND ACCEPTED:

PRIVATE INVESTORS EQUITY GROUP,
a California corporation

By
  -------------------------------------
         Leonard Robbins, President

Dated:                          , 2000
      --------------------------





                                       11
<PAGE>



                                                                     EXHIBIT 1.2

                          CORNERSTONE REALTY FUND, LLC

                                     FORM OF

                         PARTICIPATING BROKER AGREEMENT

Dear Sirs:

         Cornerstone  Realty Fund, LLC, a California  limited  liability company
(the "Fund"),  and its managing member,  Cornerstone  Industrial  Properties,  a
California limited liability company ("Managing  Member"),  propose to offer and
sell to selected persons or entities acceptable to the Managing Member, upon the
terms and subject to the conditions set forth in the enclosed Prospectus,  up to
100,000  units of  limited  liability  company  interests  relating  to the Fund
("Units")  aggregating a maximum of  $50,000,000,  in the minimum number of five
Units  (two Units for  Tax-Qualified  Retirement  Plans),  and to enter into the
Operating  Agreement in the form included in such Prospectus as Exhibit "A" (the
"Operating Agreement") with such persons or entities.

         Private  Investors  Equity  Group,  a California  corporation  ("Dealer
Manager"),  has  entered  into  a  dealer  manager  agreement  ("Dealer  Manager
Agreement")  with the Fund  pursuant  to which it has  agreed  to act as  dealer
manager in connection  with the offer and sale of the Units.  Dealer Manager has
agreed to use commercially  reasonable  efforts to find purchasers of Units both
directly and  indirectly  through a selling group  consisting  of  participating
brokers ("Participating Brokers").

         Dealer Manager hereby invites you to become a  Participating  Broker in
connection with the offer and sale of the Units. By your acceptance  hereof, you
agree to act in such  capacity and to use your best  efforts to find  purchasers
for the Units in accordance with the terms of the Prospectus and this Agreement.

         Accompanying  this  Agreement  is a copy  of  the  Prospectus  and  all
written, audio or audio-visual material,  including an investment summary, audio
tape,  video tape and internet site  ("Supplemental  Material")  prepared by the
Fund for use in  conjunction  with the offer and sale of the Units.  You are not
authorized to use any solicitation  material other than that referred to in this
paragraph, which material has been furnished by the Fund.

         1.       Sale of the Units.
                  -----------------

                  A subscription  agreement  ("Subscription  Agreement") must be
completed by each person desiring to purchase Units, or, at your option,  by you
on behalf of each such  person,  and  returned  by you  together  with any other
documents  that may be required under state  securities  laws or by the Managing
Member,  to the Managing  Member at 4590  MacArthur  Blvd.,  Suite 610,  Newport
Beach, California 92660,  Attention:  Terry G. Roussel. You shall ascertain that
the Subscription Agreement has been properly completed in full and signed by the
prospective purchaser prior to its return.


                  All subscription  checks shall be made payable to the order of
SCB  ESCROW  NO.  12563-GG  FOR  CORNERSTONE   REALTY  FUND  until  the  Minimum
Subscription  Date and thereafter all subscription  checks shall be made payable
to  CORNERSTONE  REALTY FUND,  LLC. If you receive a check not conforming to the
foregoing  instructions,  you must return such check  directly to the subscriber
not later than the end of the next  business day  following  its receipt.  On or
before  the  Minimum  Subscription  Date,  checks  conforming  to the  foregoing
instructions  shall be  transmitted  by you for deposit  directly  to  {Southern
California  Bank }[US  Bank  National  Association]  ("Escrow  Agent"),  at 4100

<PAGE>

Newport Place, Suite 130, Newport Beach, California 92660 by the end of the next
business day following receipt by you. Following the Minimum  Subscription Date,
checks conforming to the foregoing  instructions shall be transmitted by you for
deposit  directly to {Southern  California  Bank  ("Escrow  Agent")} [the Escrow
Agent], at 4100 Newport Place, Suite 130, Newport Beach, California 92660 by the
end of the next business day  following  receipt by you. In the event your final
internal  supervisory review is conducted at a different  location,  then checks
must be  transmitted to your final review office by the end of the next business
day  following  receipt by you and your final review office must in turn, by the
end of the next  business day  following  receipt by it,  transmit the check for
deposit directly to the Escrow Agent on or before the Minimum  Subscription Date
or to the {fund} [Fund] after the Minimum Subscription Date.


                  Upon  receipt  of the  Subscription  Agreement,  the  Managing
Member, on behalf of the Fund, will determine  promptly (and in any event within
ten (10) days after  such  receipt)  whether  it wishes to accept  the  proposed
purchaser as a member in the Fund, it being  understood that the Managing Member
reserves  the right to reject the tender of any  Subscription  Agreement  and to
reject  all  tenders  after  the  Termination  Date,  in each  case in its  sole
discretion.  Should the  Managing  Member  determine to accept the tender of the
Subscription  Agreement,  the Managing  Member will promptly  advise you of such
action.  Should the  Managing  Member  determine  to reject the tender,  it will
promptly  notify  in  writing  the   prospective   purchaser  and  you  of  such
determination and will promptly return the tendered  Subscription  Agreement and
instruct the Escrow Agent to return the purchase  price of the Units directly to
the prospective  purchaser if the determination is made on or before the Minimum
Subscription  Date or the Fund  will  return  the  purchase  price of the  Units
directly to the  prospective  purchaser if the  determination  is made after the
Minimum Subscription Date.

                  All payments received prior to the Minimum  Subscription Date,
except as hereinafter  provided,  from  purchasers of Units shall be transmitted
directly to the Escrow  Agent and  deposited  in an escrow  account (the "Escrow
Account")  with Escrow  Agent.  Such funds may be  temporarily  invested in bank
savings accounts, bank or money market accounts, bank short-term certificates of
deposit of U.S.  banks having a net worth of $100 million,  or  short-term  U.S.
government issued or guaranteed  obligations.  Prior to the Minimum Subscription
Closing  Date,  the Fund will have no right to obtain  any funds from the Escrow
Agent.  Funds for Units  purchased  on or before the Minimum  Subscription  Date
shall be made available to the Fund, or its order,  by the Escrow Agent,  on the
Minimum Subscription Closing Date.

                  Nothing  contained  in this  Section 1 shall be  construed  to
impose upon the Managing Member the  responsibility of assuring that prospective
purchasers  meet the suitability  standards  contained in the Prospectus and the
Subscription Agreement or to relieve you of the responsibility of complying with
the Conduct  Rules of the  National  Association  of  Securities  Dealers,  Inc.
("NASD").

         2.       Termination Date, Minimum Subscription Date and Minimum
                  -------------------------------------------------------
Subscription Closing Date.
- --------------------------
                  As used  herein,  the term  "Termination  Date" shall mean the
earliest  to occur of (i) the date  upon  which  subscriptions  for the  maximum
number of Units  have been  accepted  by the  Managing  Member,  which  date the
Managing Member shall designate by notice to Dealer Manager in writing,  or (ii)
____________,  2002. The Managing  Member may terminate the offering of Units at
any time for any reason by written notice to the Dealer Manager at least two (2)
business days prior to the termination date.

                  As used  herein,  the  term  "Minimum  Subscription  Date"  or
"Minimum  Subscription  Closing  Date" shall mean the date on which the Managing
Member  shall mail or  otherwise  furnish to Dealer  Manager  notification  that
subscriptions  and  payments  for an aggregate of at least 6,000 Units have been
received  and  accepted by the  Managing  Member and  deposited  with the Escrow
Agent.  In the event that  subscriptions  and  payments for at least 6,000 Units
shall not have been received and accepted by the Managing  Member on or prior to
____________,  2001,  this Agreement will terminate and neither the Fund nor the
Managing  Member shall have any further  obligation  or  liability  hereunder to
Dealer Manager or Participating  Brokers. In the event of such termination,  all


                                       2
<PAGE>
purchase  payments  deposited  with the Escrow  Agent  shall be  returned to the
subscribers and no selling commissions (as described below) will be payable.

         3.       Compensation.
                  ------------


                  Except in cases where the purchaser of Units receives a Volume
Discount as defined in the  Prospectus,  for your  services  as a  Participating
Broker in soliciting  and obtaining  purchasers of Units,  Dealer  Manager shall
reallow to you from the selling  commissions  received from the Fund,  only with
respect to  prospective  purchasers  who are  accepted as members of the Fund, a
selling  concession of _____ % of the gross offering  proceeds realized from the
sale  of each  Unit  sold  by you in  accordance  with  the  provisions  of this
Agreement until the Fund has sold $3,000,000 of Units and thereafter ___% of the
gross  proceeds  realized  from the sale of each Unit sold by you in  accordance
with the provisions of this  Agreement.  [Dealer Manager shall reallow to you an
additional  ___% of the gross offering  proceeds  realized from the sale of each
Unit sold by you as a marketing  support  fee for  marketing  services,  expense
reimbursements, bonuses and incentive compensation. Dealer Manager shall reallow
to you an additional ___% of the gross offering  proceeds realized from the sale
of each Unit sold by you as a non-accountable expense allowance.  Dealer Manager
shall  reallow  to you an  additional  _____%  of the  gross  offering  proceeds
realized from the sale of each Unit sold by you as due  diligence  expense.] The
selling commissions,  marketing support fee,  non-accountable  expense allowance
and due diligence expense allowance will be paid as follows:  (i) on or promptly
following the Minimum  Subscription  Closing Date, the Fund will pay the selling
commissions,  marketing support fees,  non-accountable expense allowance and due
diligence  expense  allowance  payable with respect to the Units purchased on or
before the Minimum  Subscription  Date, and (ii) after the Minimum  Subscription
Closing Date, the Fund will pay the selling commissions,  marketing support fees
and due  diligence  expense  allowance  payable with respect to Units  purchased
during the period  commencing  with the first business day following the Minimum
Subscription  Date and ending on the Termination Date unless otherwise agreed no
later than the 15th day of the month with respect to purchases  made through the
end of the prior month.


                  In the event the Dealer  Manager  gives you any advance of any
portion of the marketing support fee,  non-accountable  expense allowance or due
diligence expense allowance,  the amount of the advance shall be deducted by the
Fund from amounts owed to you for selling  commissions,  marketing support fees,
non-accountable  expense  allowance or due  diligence  expense  allowance by the
Fund.

                  No person will be entitled to a selling commission in any case
in which it is determined  that the  solicitation  or obtaining of purchasers by
such person was made in violation of the securities laws of the United States or
any state or other jurisdiction or in violation of the requirements of Section 5
hereof.


         {In addition to the  foregoing  compensation  payable by the Fund,  the
Managing  Member may, but is not  required to, pay the Dealer  Manager an annual
soliciting  dealer servicing fee of up to 15% of the Managing  Member's share of
Net Cash Flow from  Operations and Net Sales  Proceeds.  The Dealer Manager may,
but is not required  to, pay you all or any part of any amount it receives  with
respect to your clients which own Units.


         }4.      Representations,  Warranties  and  Covenants  of Participating
                  --------------------------------------------------------------
Broker.  The Participating Broker represents and  warrants to  and  covenants to
- -------
the Dealer Manager, the Fund and the Managing Member that:

                  (a)  It is  duly  organized,  validly  existing  and  in  good
standing under the laws of the jurisdiction of its formation.  It has full power
and authority to act as a Participating  Broker in connection with the offer and
sale  of  the  Units,  and  to  perform  all of  its  obligations  hereunder  or
contemplated  hereby or in the  Prospectus,  and is  qualified to do business in


                                       3
<PAGE>
each  jurisdiction  in which such  qualification  is  necessary  to enable it to
perform such obligations or to so act as the Participating Broker.

                  (b) This  Agreement  has been duly  authorized,  executed  and
delivered by it and constitutes the legal,  valid and binding  obligation of the
Participating Broker, enforceable against the Participating Broker in accordance
with its terms,  subject,  as to enforcement,  to the  availability of equitable
remedies and limitations imposed by bankruptcy,  insolvency,  reorganization and
other  similar  laws  and  related  court  decisions  relating  to or  affecting
creditors' rights generally.

                  (c) It is (i) a registered  broker-dealer under the Securities
Exchange Act of 1934, (ii) a member in good standing of the National Association
of Securities Dealers, Inc. ("NASD"), and (iii) registered as a broker-dealer in
each  jurisdiction  in which it is required to be registered as such in order to
offer and sell the Units in such jurisdiction.

                  (d) It has not violated any of the "bad boy"  disqualification
provisions contained in the securities or "blue sky" laws of any jurisdiction in
which the Units may be offered.

                  (e) It will  not  make  any  written  or oral  statement  with
respect to the Fund or the  offering  of Units that is  materially  inconsistent
with the statements in the Prospectus or Supplemental Material.

                  (f) It will  periodically  notify  the  Dealer  Manager of the
jurisdictions  in which the Units are being, or will be, offered by it, and will
periodically  notify the Dealer Manager of the status of the offering  conducted
pursuant to this Agreement.

                  (g) It will cease making offers and  soliciting  subscriptions
for  Units if so  requested  by the  Dealer  Manager  in order  to  comply  with
applicable  federal and state  securities laws, and will forward to offerees for
execution and delivery such  additional  documents and instruments as the Dealer
Manager may reasonably require.

                  (h)  It  will:  (i)  maintain  all   representation   letters,
questionnaires  and other materials utilized by it to ascertain the satisfaction
of the above criteria by offerees and {Investors}  [investors],  for a period of
at least six years from the date of the  offering  is  completed;  and (ii) make
such material available to the Dealer Manager upon its request.

                  (i)  Before,  during or after the  offering,  except  with the
prior written  consent of the Dealer  Manager and except for  internal-use  only
purposes or for the delivery to its advisors, it has not duplicated and will not
duplicate  any  of  the   Supplemental   Material  or  other   similar   selling
documentation  furnished  to it by the  Dealer  Manager,  the  Fund or  Managing
Member.

                  (j) It has not paid or  awarded,  and  will not pay or  award,
directly or  indirectly,  any  commission  or other  compensation  to any person
engaged to render investment  advice to a potential  subscriber as an inducement
to  advise  the  purchase  of the  Units,  except as such  commissions  or other
compensation  may be paid or awarded to it or reallowed by it in connection with
the sale of the Units as described in the Prospectus.

         5.       Agreements of Participating Broker.
                  ----------------------------------

                  (a) You  covenant  and  agree to  comply  with any  applicable
requirements  of the Act  and of the  1934  Act,  and the  published  rules  and
regulations  thereunder,  and the Conduct Rules of the NASD,  and, in particular
the Conduct Rules which require you: (i) to recommend the purchase of Units only
when you have reasonable  grounds to believe that the investment is suitable for
the  investor,  and that the investor is in a financial  position to sustain the
risks  inherent  in the  investment  including  loss of  investment  and lack of


                                       4
<PAGE>
liquidity,  (ii) to  maintain  certain  files  concerning  the  basis  for  your
determination  of the  suitability  of the  investor,  (iii)  to  determine  the
adequacy and accuracy of the  disclosure in the  Prospectus,  and (iv) to inform
the  prospective  investor of all pertinent  facts relating to the liquidity and
marketability of the investment during the term of the investment. You agree you
shall not execute any transaction in a  discretionary  account without the prior
written approval of the transaction by the customer. In determining the adequacy
of  disclosed  facts,  you shall  obtain  facts  relating  at a  minimum  to the
following to the extent relevant to the investment:  (1) items of  compensation;
(2) physical properties; (3) tax aspects; (4) financial stability and experience
of the  sponsor;  (5) the  investment's  conflicts  and  risk  factors;  and (6)
appraisals and other pertinent reports. You may only rely upon the results of an
inquiry  conducted by another NASD member or members if: (x) you have reasonable
grounds  to believe  that such  inquiry  was  conducted  with due care;  (y) the
results of the inquiry were  provided to you with the consent of the NASD member
or members  conducting  or directing  the  inquiry;  and (z) no NASD member that
participated  in the inquiry is a sponsor of the  investment  or an affiliate of
such  sponsor.  You also agree not to deliver the  Supplemental  Material to any
person  unless the  Supplemental  Material  is  accompanied  or  preceded by the
Prospectus.  You confirm that you are registered as a  broker-dealer  and are in
good standing under the 1934 Act. You also confirm that you are a member in good
standing of the NASD.

                  (b)  You  will  not   give   any   information   or  make  any
representation  in  connection  with the  offering of the Units other than those
contained in the Prospectus and Supplemental  Material furnished by the Managing
Member and the Fund.  You agree not to publish,  circulate or otherwise  use any
other advertisement or solicitation  material.  You are not authorized to act as
agent of the Fund or the Managing Member in any connection or  transaction,  and
you agree not to act as such agent and not to purport to do so without the prior
written approval of the Managing Member. You agree that if and when the Managing
Member  supplies you with copies of any supplement to the  Prospectus,  you will
affix such copies of such supplement to copies of the Prospectus already in your
possession, and that thereafter you will only distribute Prospectuses containing
such supplement and that you will accept  subscriptions  only from investors who
have received a copy of the Prospectus  containing such supplement.  You further
agree to comply with all  instructions  from the Managing Member  concerning the
destruction of out-dated  Prospectuses  and the use of  supplemented  or amended
Prospectuses.

                  (c) You agree to  solicit  purchases  of the Units only in the
states and other  jurisdictions in which the Managing Member indicates that such
solicitation can be made and in which you have determined that such solicitation
can be made by you and in which you are qualified to so act.

                  (d) You will not sell the  Units  pursuant  to this  Agreement
unless the  Prospectus  is furnished to the purchaser at least five (5) business
days prior to the mailing of the confirmation of sale, or is sent to such person
under  circumstances  that it would be  received by him five (5)  business  days
prior to his receipt of a confirmation of the sale.

                  (e) You will use  reasonable  efforts to select  investors who
you reasonably believe meet the investor suitability  requirements which are set
forth  in  the  Prospectus  and  Subscription  Agreement  (Exhibit  "C"  to  the
Prospectus) and such additional  individual state  requirements as are specified
in the  applicable  Subscription  Agreement,  and  which  are  confirmed  by the
investors by payment of the  purchase  price for the Units  including  that each
individual  or  custodial  investor  be of legal  age in the state of his or her
residency. You will, for a period of six years, maintain in your files a copy of
the  Subscription  Agreement for each investor for whom you act as Participating
Broker.

                  (f) To the extent that  information  is provided to you marked
"For  Broker-Dealer  Use  Only",  you  covenant  and agree not to  provide  such
information to prospective investors.




                                       5
<PAGE>


         6.       Indemnification.
                  ---------------

                  (a) You agree to indemnify, defend and hold harmless the Fund,
the Managing  Member and the Dealer  Manager from all losses,  claims,  demands,
liabilities and expenses, including reasonable legal and other expenses incurred
in  defending  such  claims or  liabilities,  whether  or not  resulting  in any
liability to the Fund,  the  Managing  Member or the Dealer  Manager,  which the
Fund, the Managing Member or the Dealer Manager may incur in connection with the
offer or sale of any Units by you pursuant to this Agreement  which arise out of
or are based upon (1) an untrue  statement  or  alleged  untrue  statement  of a
material  fact, or any omission or alleged  omission of a material  fact,  other
than a statement  or omission  contained  in the  Prospectus,  the  Registration
Statement,  or any state  securities  filing which was not based on  information
supplied to the Fund, the Managing  Member or the Dealer Manager by you, or (ii)
your breach of any of the terms and conditions of this Agreement, including, but
not limited to, alleged violations of the Securities Act of 1933, as amended; or
(iii) your violation of the NASD Conduct Rules.

               (b)The Fund and the Managing Member, jointly and severally,  will
indemnify,  defend and hold  harmless  you,  your  affiliates,  and each of your
officers,  directors and employees,  and each person, if any, who "controls" you
(within  the  meaning  of the 1933 Act)  from and  against  any and all  losses,
claims, demands, damages, liabilities,  costs and expenses (including reasonable
attorney's  fees and  other  expenses  incurred  in  defending  such  claims  or
liabilities, whether or not resulting in any liability to you, to which the you,
your affiliates,  or any such officer or employee or such controlling person may
become subject,  under the 1933 Act or any other federal or state securities law
or otherwise,  insofar as such losses, claims,  demands,  damages,  liabilities,
costs and expenses (or actions or proceedings  in respect  thereof) arise out of
or are based upon (i) any untrue  statement  or alleged  untrue  statement  of a
material  fact  contained  in any  Prospectus  or  Supplemental  Material  or in
information  furnished  pursuant to this Agreement or otherwise by the Fund, the
Managing  Member  or their  respective  representatives,  or in any  "blue  sky"
application or other document filed under state  securities  laws or regulations
(collectively, "Blue Sky Documents"); (ii) the omission or alleged omission from
the Prospectus or Supplemental  Material, or from information furnished pursuant
to this  Agreement  or  otherwise  by the  Fund,  the  Managing  Member or their
respective representatives,  or from any Blue Sky Documents, of any statement or
information  which is required to be stated  therein or is necessary to make the
statements  therein,  in light of the circumstances  under which they were made,
not misleading; (iii) the making of an offer by the Fund, the Managing Member or
their respective affiliates, or anyone acting on behalf of them, other than you,
of any  interests or  securities;  (iv)  violations  by the Fund or the Managing
Member of any of their  respective  representations,  warranties,  covenants and
agreements contained in this Agreement; or (v) the failure of the offer and sale
of the Units to be registered or qualified for exemption from registration under
any  state  securities  or  "blue  sky"  laws  other  than  as a  result  of the
non-compliance  by you with  your  obligations  hereunder;  and the Fund and the
Managing  Member,  jointly and  severally,  will  reimburse you for any legal or
other expenses reasonably incurred by you, your affiliates, or any such officer,
director  or  employee  or  any  such  controlling  person  in  connection  with
investigating,  defending or preparing to defend any such loss,  claim,  damage,
liability or action.  The  indemnity  agreement in this Section 7(b) shall be in
addition to any  liability  which the Fund or the Managing  Member may otherwise
have to you,  your  affiliates,  or any such  officer  or  employee  or any such
controlling person.

         7.       Effective Date and Termination.
                  ------------------------------

                  This Agreement  shall become  effective upon its execution and
delivery by Dealer Manager, the Fund and you.

                  Until the Minimum  Subscription  Closing Date,  this Agreement
may be  terminated  by you or Dealer  Manager  at either of our option by giving
written  notice to the other and the Fund and the  Managing  Member  if: (a) the
Fund or the  Managing  Member  shall have become a defendant  in any  litigation
which, in Dealer  Manager's  opinion,  may reasonably be expected to result in a


                                       6
<PAGE>
judgment having  materially  adverse  consequences  for the Fund or the Managing
Member  or  there  shall  have  been,  since  the  respective  dates as of which
information  is given  in the  Registration  Statement  or the  Prospectus,  any
material adverse change in the condition, financial or otherwise, of the Fund or
the Managing  Member,  which change in Dealer  Manager's or your judgment  shall
render it  inadvisable  to proceed with the delivery of the Units,  or (b) there
shall  have  been any  important  change in market  levels,  major  catastrophe,
substantial  change  in  national,  international  or  world  affairs,  national
calamity,  postal  strike,  act of God, or other event or occurrence  which,  in
Dealer Manager's or your judgment, will materially disrupt the financial markets
of the United  States,  or (c) trading in  securities  generally on the New York
Stock  Exchange  shall have been  suspended  or minimum  prices  shall have been
established  on such Exchange by the  Commission or by such  Exchange,  or (d) a
general  banking  moratorium  shall  have  been  declared  by  federal  or state
authorities,  or (e) the Managing Member has terminated the offering of Units as
provided  in  Section 2  hereof,  or (f) the Fund or the  Managing  Member is in
breach of this Agreement or the Dealer Manager  Agreement and has failed to cure
such breach within 30 days notice from you or Dealer  Manager to the Fund or the
Managing Member of such breach..

                  Following  the  Minimum   Subscription   Closing  Date,   this
Agreement  may be  terminated  by you or Dealer  Manager at you or its option by
giving written notice to the other and the Fund and the Managing Member.  In any
case,  this Agreement will terminate at the close of business on the Termination
Date;  provided,  however,  that all fees  payable  to you  under  the terms and
conditions  hereof shall be paid when due  although  this  Agreement  shall have
theretofore been terminated.

                  Except as otherwise  provided in Section 8, any termination of
this Agreement pursuant to this Paragraph 7 shall be without liability of Dealer
Manager,  the Fund and the Managing Member to you and without  liability on your
part to Dealer Manager, the Fund or the Managing Member,  except with respect to
compensation earned for accepted subscriptions.

         8.       Survival of Indemnities, Warranties and Representations.
                  -------------------------------------------------------

         Your  indemnity  agreements  contained in Section 6 hereof shall remain
operative  and in full  force  and  effect,  regardless  of any  termination  or
cancellation of this Agreement or any investigation made by or on behalf of you,
Dealer  Manager,  the Fund,  the  Managing  Member,  or any  controlling  person
thereof,  and shall  survive the delivery of and payment for the Units,  and any
successor of the Fund, the Managing  Member or the Dealer Manager or of any such
controlling person or any legal  representative of any such controlling  person,
as the  case  may be,  shall  be  entitled  to the  benefit  of  your  indemnity
agreements.

         9.       Notices.
                  -------

                  Except as otherwise  provided in this Agreement,  (a) whenever
notice is required by the  provisions of this Agreement or otherwise to be given
to the Fund, or the Managing Member,  such notice shall be in writing  addressed
to the Fund or the  Managing  Member at 4590  MacArthur  Boulevard,  Suite  610,
Newport  Beach,  California  92660,  Attention:  Terry G. Roussel,  (b) whenever
notice is required by the  provisions of this Agreement or otherwise to be given
to Dealer Manager,  such notice shall be in writing  addressed to Dealer Manager
at P.O. Box 8489, Calabasas,  California 91372-8489,  and (c) whenever notice is
required by the provisions of this Agreement or otherwise to be given to you, at
the address set forth on the last page of this Agreement. Any notice referred to
herein may be given in writing or by facsimile or telephone  and if by telephone
shall be  immediately  confirmed in writing.  Notice  (unless  actual)  shall be
effective upon mailing or facsimile  transmission  with confirmation of receipt,
as the case may be.

         10.      Persons Entitled To Benefit of Agreement.
                  ----------------------------------------

                  Except as provided in the next  sentence,  this  Agreement  is
made  solely for the benefit of you,  the other  Participating  Brokers,  Dealer
Manager,  the Fund and the Managing Member or controlling  persons thereof,  and


                                       7
<PAGE>
their  respective  successors and assigns,  and no other person shall acquire or
have any  right by  virtue  of this  Agreement,  and the  term  "successors  and
assigns," as used in this  Agreement,  shall not include any purchaser,  as such
purchaser,  of any of the Units.  The  agreements  of the Fund and the  Managing
Member specified in Section 6(b) are also made for the benefit of the purchasers
of the Units and such  purchasers  and their  successors  and  assigns  shall be
entitled to the indemnification therein provided.

         11.      Not a Separate Entity.
                  ---------------------

                  Nothing  contained herein shall constitute you, Dealer Manager
or  the  other  Participating  Brokers,  or  any  of  them,  as an  association,
partnership, unincorporated business or other separate entity.

                  Please confirm your agreement to become a Participating Broker
under the terms and  conditions  herein set forth by signing and  returning  the
enclosed  duplicate copy of this Agreement at once to Dealer Manager at P.O. Box
8489, Calabasas, California 91372-8489.

                                       Very truly yours,

                                       PRIVATE INVESTORS EQUITY GROUP,
                                       a California corporation

                                       By:
                                          ------------------------------
                                            Leonard Robbins, President

AGREED AND ACCEPTED:

(Name of Participating Broker) (Address of Participating Broker)

By:
         Its:
Dated:                                      , 1999
      --------------------------------------


CORNERSTONE REALTY FUND, LLC
a California limited liability company

         By:      CORNERSTONE INDUSTRIAL PROPERTIES, LLC
                  a California limited liability company

                  By:      CORNERSTONE VENTURES, INC.,
                           its Operating Partner

                           By:
                                    Terry G. Roussel, President


<PAGE>


CORNERSTONE INDUSTRIAL PROPERTIES, LLC,
California limited liability company

         By:      CORNERSTONE VENTURES, INC.,
                  its Operating Partner

                  By:
                     ------------------------------------
                           Terry G. Roussel, President



                                       8
<PAGE>





                                                                     EXHIBIT 5.1

                        OPPENHEIMER WOLFF & DONNELLY LLP
                            500 Newport Center Drive

                                    Suite 700
                         Newport Beach, California 92660
                                 (949) 823-6000
                              (949) 823-6100 (Fax)



                          {January 31} [April 12], 2000


Cornerstone Realty Fund, LLC
4590 MacArthur Blvd.
Suite 610
Newport Beach, CA  92660

         Re:      Cornerstone Realty Fund, LLC

                  Legality of the Securities Being Registered
                  -------------------------------------------

Gentlemen:

         In  connection  with the  registration  of Units of  limited  liability
company  interests  of  Cornerstone  Realty  Fund,  LLC,  a  California  limited
liability company (the "Fund") under the Securities Act of 1933, as amended, you
have requested our opinion as to whether the Units of limited  liability company
interests,  when  issued,  will be lawfully and validly  issued,  fully paid and
non-assessable.

         For purposes of rendering this opinion,  we have examined  originals or
copies of the documents  listed below. In conducting such  examination,  we have
assumed the genuineness of all signatures and the  authenticity of all documents
submitted  to us as  originals  and  conformity  to  original  documents  of all
documents submitted to us as copies. The documents we have examined are:

         1.       The Form S-11 Registration Statement which was initially filed
by the Fund with the  Securities  and Exchange  Commission on April 20, 1999, as
amended, (the "Registration Statement");

         2.       The Articles of Organization of the Fund filed on October  28,
1998;

         3.       The Limited Liability Company Certificate of  Amendment  filed
on August 18, 1999;

         4.       The Limited Liability Company Certificate  of  Amendment filed
on January 26, 2000; and

         5.       The Operating Agreement of the Fund  dated as  of  January 31,
2000.

         In  addition,  in  rendering  this  opinion,  we have  relied upon your
representation  that the Units of limited  liability  company  interests will be
offered to the public in the manner and on the terms  identified  or referred to
in the Registration Statement.

         Based upon and subject to the forgoing  and the effect,  if any, of the
matters discussed below,  after having given due regard to such issues of law as
we deemed relevant, and assuming that (i) the Registration Statement becomes and
remains effective,  and the prospectus which is part thereof, and the prospectus
delivery  requirements with respect thereto,  fulfill all of the requirements of

<PAGE>
Cornerstone Realty Fund, LLC
April 10, 2000
Page 2



the Securities Act of 1933, as amended,  throughout all periods relevant to this
opinion,  (ii) all offers and sales of the Units of  limited  liability  company
interest  are made in a manner  complying  with  the  terms of the  Registration
Statement,  and (iii) all  offers  and sales of the Units of  limited  liability
company  interests  are in  compliance  with the  securities  laws of the states
having  jurisdiction  thereto,  we are of the opinion  that the Units of limited
liability company interests,  when issued,  will be lawfully and validly issued,
fully paid and non-assessable.


         This opinion is furnished to you in connection with the registration of
Units of limited liability company interests in the Fund, is {solely} [rendered]
for your benefit{, and } [and for the benefit of the investors in the Fund. This
opinion] may not be relied on by, nor copies  delivered  to, any other person or
entity  without  our prior  written  consent  {by anyone  other than you and the
investors in the Fund}. Notwithstanding the preceding sentence we hereby consent
to the filing of this opinion as an exhibit to the Registration Statement.


                                           Very truly yours,


                                           /S/ OPPENHEIMER WOLFF & DONNELLY, LLP
<PAGE>


                                                                    EXHIBIT 10.1

                          CORNERSTONE REALTY FUND, LLC

                                ESCROW AGREEMENT
                                ----------------



         This Escrow Agreement ("Agreement") is entered into ____________ , 2000
by and among  {Southern  California  Bank }[US Bank National  Association]  (the
"Escrow Agent"),  Cornerstone  Realty Fund, LLC, a California  limited liability
company  (the  "Fund")  and  Private  Equity   Investors   Group,  a  California
corporation (the "Dealer Manager").


                                 R E C I T A L S

         A. The Fund proposes to offer up to  $50,000,000  of limited  liability
company units ("Units") in the Fund, pursuant to a Prospectus dated ____________
, 2000, as amended or supplemented from time to time (the "Prospectus"),  with a
minimum investment required of five Units at $500 per Unit (or two Units at $500
per Unit for tax-qualified retirement plans).

         B. The Dealer  Manager  and others  (collectively,  the  "Participating
Brokers")  have been  named as  Participating  Brokers  in  connection  with the
proposed  offering  of the Units and are  entitled  to certain  commissions  and
selling expense  allowances set forth in those certain selling  agreements among
the  Fund,  the  Participating  Brokers  and the  Managing  Member  of the Fund,
Cornerstone Industrial  Properties,  LLC, a California limited liability company
("Managing Member").

         C. In compliance  with the Prospectus and each Selling  Agreement,  the
Fund proposes to establish an escrow fund with the Escrow Agent for the offering
proceeds received prior to the Initial Closing Date (as hereafter defined).

         D. If subscriptions for at least $3,000,000 are  not  accepted  by  the
Fund prior to _______________, 2001(the "Minimum Offering Termination Date"), no
Units in the Fund will be sold.

         E. The  Escrow  Agent  has  agreed to act as escrow agent in connection
with the proposed offering.

                                A G R E E M E N T
                                -----------------

         It is agreed as follows:

         1. Incorporation  of  Recitals  and  General  Provisions. The  recitals
            ------------------------------------------------
set forth above and the GeneralProvisions attached hereto as  Exhibit "A"  shall
constitute and shall be deemed to be an integral part of this Agreement.

         2. Escrow.
            ------

                  2.1 Escrow Agent.  For a period  commencing on the date hereof
                      ------------
and terminating 15 days after the Minimum Offering  Termination Date, the Escrow
Agent shall act as an escrow  agent and shall  receive and disburse the proceeds


                                       1
<PAGE>
from the sale of the Units in accordance with the terms of this  Agreement.  The
Escrow Agent hereby represents and warrants to each Participating Broker that it
is a "Bank"  as such  term is  defined  in  Section  3(a)(6)  of the  Securities
Exchange Act of 1934, as amended (the "Act").

                  2.2 Escrow Account. Commencing on the date hereof, the parties
                      --------------
shall  establish an  interest-bearing  escrow account with the Escrow Agent (the
"Escrow Account").  The Participating  Brokers will instruct subscribers to make
checks for  subscriptions of Units payable to the order of the Escrow Agent. Any
checks  received  that are made  payable to a party other than the Escrow  Agent
shall be returned to the Participating Broker who submitted the check.

         3. Deposits into the Escrow  Account.  Proceeds  from the sale of Units
            ----------------------------------
(the  "Proceeds")  shall be received by the Escrow Agent from the  Participating
Brokers and deposited promptly in the Escrow Account;  provided,  however,  that
Proceeds  received  by the Escrow  Agent  within 48 hours  prior to a  scheduled
Initial or Additional  Closing Date (as hereinafter  defined) may be held by the
Escrow Agent until such  closing (but not longer than 48 hours) and,  upon joint
instruction of the Managing  Member and the Dealer Manager,  deposited  directly
into the Fund's account or returned to the subscriber(s).

         4. Subscriber Information.  Each Participating Broker shall provide the
            ----------------------
Escrow  Agent  with the  name,  address,  social  security  number  or  taxpayer
identification  number, and the amount to be deposited for each subscriber whose
funds are  deposited  with the Escrow Agent  pursuant to Section 2 hereof.  Such
Participating  Broker shall also notify the Escrow Agent if a properly  executed
U.S.  Treasury  Department  Form W-9 has not been received  from any  subscriber
whose funds are deposited with the Escrow Agent.


         5. Investment of Proceeds.  The  Escrow Agent shall invest all Proceeds
            ----------------------
deposited with it hereunder as directed by the Fund, in (i) Bank accounts,  (ii)
Bank money-market  accounts,  (iii) short-term  certificates of deposit of Banks
located in the United States, or (iv) short-term securities issued or guaranteed
by the U.S.  government.  The term  "Bank" is defined in Section  3(a)(6) of the
Act. Such investments  shall be made in a manner consistent with the requirement
that the  Proceeds be  available  for  delivery by the Escrow Agent at the times
described herein. After any reductions made in accordance with Section {11} [10]
hereof, income received from investment of the Proceeds shall be credited to the
subscribers  in  proportion  to the  amounts  deposited  with  respect  to  each
subscriber  and in proportion to the number of days the collected  Proceeds from
each  subscriber are held in the Escrow  Account.  Pursuant to the provisions of
this Agreement,  Escrow Agent shall disburse all income earned (less any amounts
required to be withheld by the Escrow Agent under the applicable  federal income
tax laws)  directly to the Fund with respect to the  Proceeds,  and the Managing
Member shall determine and disburse to each subscriber his or her  proportionate
share of such income  computed as provided  above.  The Fund is aware that there
may be a  forfeiture  of  interest  in the  event  of early  withdrawal  from an
interest bearing account of investment.


         6. Initial  Closing Date.  The term  "Qualifying  Subscriptions"  shall
            ----------------------
refer to all  subscriptions  which have been received by the Managing Member and
which the  Managing  Member  intends  to accept  into the  Fund.  If  Qualifying
Subscriptions  have been received for at least  $3,000,000 of Units on or before
the Minimum  Offering  Termination  Date,  the Managing  Member shall notify the
Escrow Agent and by instructions (which may accompany such notice or be provided


                                       2
<PAGE>
subsequently)  given at least 2 business  days in  advance,  shall  specify  the
"Initial  Closing  Date"  (which must be not more than 10 days after the Minimum
Offering  Termination Date), the approximate amount of Qualifying  Subscriptions
for the Fund to be accepted as of such Initial Closing Date, the identity of the
subscribers whose subscriptions are anticipated to be accepted as of the Initial
Closing Date, and the approximate  amount of the Proceeds to be paid to the Fund
and to each Participating Broker, respectively. On the Initial Closing Date, the
Escrow Agent,  upon  telephonic  notice from the Managing  Member and the Dealer
Manager that all  contingencies  for payment have been  satisfied as required by
Rule 15c2-4  under the Act (which  notice the  Managing  Member  shall  promptly
confirm  in  writing)  shall pay to the Fund and each  Participating  Broker the
amounts  specified by such notice,  and shall  additionally  pay to the Fund the
interest  earned on such Proceeds for  disbursement  to subscribers  pursuant to
Section 5 hereof.

         7. Rejected  Subscriptions.  From time to time, upon  instructions from
            -----------------------
the Managing Member identifying those subscribers whose  subscriptions have been
rejected,  the  Escrow  Agent  shall  return  such funds to the  subscribers  so
identified with such interest as has been credited to them pursuant to Section 5
hereof.  If the Managing  Member rejects any  subscription  for which the Escrow
Agent has already  collected  funds,  the Escrow  Agent shall  promptly  issue a
refund check to the rejected  subscriber.  If the  Managing  Member  rejects any
subscription  for which the  Escrow  Agent has not yet  collected  funds but has
submitted the subscriber's check for collection, the Escrow Agent shall promptly
issue a check in the amount of the subscriber's check to the rejected subscriber
after the Escrow Agent has cleared  such funds.  If the Escrow Agent has not yet
submitted a rejected  subscriber's check for collection,  the Escrow Agent shall
promptly remit the subscriber's check directly to the subscriber.

         8. Failure to Meet Minimum  Subscription.  If Qualifying  Subscriptions
            --------------------------------------
for at least  $3,000,000 of Units have not been received by the Minimum Offering
Termination  Date, then the Escrow Agent,  upon  instructions  from the Managing
Member,  shall promptly return all collected  funds and  uncollected  checks and
other instruments to the subscribers, with such interest as has been credited to
them pursuant to Section 5 hereof.  Prior to the Initial  Closing Date, the Fund
is aware and  understands  that it is not  entitled to any funds  received  into
escrow and no amounts  deposited in the Escrow Account shall become the property
of the Fund or any other  entity,  or be subject to the debts of the Fund or any
other entity.

         9. Notice  of   Extension  or  Termination of Offering.    Upon   final
            ----------------------------------------------
termination of the offering, the Managing  Member  shall  instruct Escrow  Agent
pursuant to Section 6 as to the disposition of any remaining funds  and interest
thereon.

        10. Fees. The Escrow Agent, for services rendered under this  Agreement,
             ----
shall  receive a fee as set forth on Exhibit "B" hereto.  The fees of the Escrow
Agent  shall  be paid by the  Fund.  If  Qualifying  Subscriptions  for at least
$3,000,000 of Units have not been received by the Minimum  Offering  Termination
Date, then the fees of the Escrow Agent shall be paid by the Managing Member. In
no event shall the fees of the Escrow Agent be deducted from or otherwise offset
against the Proceeds (or interest earned thereon) of subscribers.

        11. Resignation. The Escrow Agent shall have the right to resign at  any
             -----------
time and be discharged  from its duties as escrow agent  hereunder by giving the
Fund at least 30 days prior written notice thereof;  provided,  however, that if
the Escrow Agent shall  exercise its right of  resignation  hereunder,  it shall
receive as its fee for  services  rendered as escrow  agent a fee as provided in
Section 10 hereof.


                                       3
<PAGE>

        12. Duties and  Responsibilities  of Escrow Agent.  The  Escrow    Agent
            -------------------------------------------
shall have no duties or responsibilities other than those set forth  herein  and
shall:

                  (a) Be  under no  duty to  enforce payment of any subscription
 which is to be paid to and held by it hereunder;

                  (b) Be  under  no duty to  accept  funds,  checks,  drafts  or
instruments  for the payment of money from anyone  other than the  Participating
Brokers or the  Managing  Member or to give any receipt  therefor  except to the
Participating Brokers or the Managing Member;

                  (c)  Be  protected   in  acting  upon  any  notice,   request,
certificate,  approval,  consent or other  paper  believed  by it to be genuine,
signed by the proper party or parties and in  accordance  with the terms of this
Agreement;

                  (d) Be deemed  conclusively  to have given and  delivered  any
notice  required to be given or  delivered  hereunder if the same is in writing,
signed by any one of its  authorized  officers  and  mailed,  by  registered  or
certified  mail,  in a sealed  postpaid  wrapper,  addressed  to the Fund at the
following address:

                           Cornerstone Realty Fund, LLC
                           4590 MacArthur Blvd.
                           Suite 610
                           Newport Beach, CA  92660

                  (e) Be  indemnified  and held harmless by the Managing  Member
from  any and all  claims  made  against  it  (including  claims  regarding  the
disbursement  of  funds),  or any and all  expenses  incurred  by it  (including
reasonable  attorneys'  fees),  by reason of its  acting  or  failing  to act in
connection with any of the transactions contemplated hereby and against any loss
it may sustain in carrying out the terms of this Agreement,  except such claims,
expenses or losses which are occasioned by its bad faith,  negligence or willful
misconduct; and

                  (f) Not be liable for any forgeries or impersonations concern-
ing any documents to be handled by it.

        13. Disputes.  If the  Managing Member,  the Participating  Brokers,  or
            --------
anyone else, disagree on any matter connected with this escrow, (i) Escrow Agent
will not have to settle the matter,  (ii) Escrow Agent may wait for a settlement
by appropriate legal proceedings or other means Escrow Agent may require, and in
such event Escrow Agent will not be liable for interest or damage,  (iii) Escrow
Agent will be entitled to such reasonable  compensation for services,  costs and
attorneys' fees as a court may award if Escrow Agent  intervenes in or is made a
party to any legal  proceedings,  (iv)  Escrow  Agent  shall be entitled to hold
documents  and  funds  deposited  in  this  escrow  pending  settlement  of  the
disagreement  by any of the above means,  and (v) Escrow Agent shall be entitled
to file an  interpleader  action and  deposit any  Proceeds or property  with an
appropriate court.

        14. No Legal Advice.  This   transaction   is  an   escrow  and  Escrow
             ---------------
Agent is an escrow holder only and  as escrow  holder Escrow  Agent may not give
legal advice as to any conditions or requirements in this escrow.


                                       4
<PAGE>

        15. Notices to Escrow Agent. Any written notice required to be given or
             -----------------------
delivered to the Escrow Agent shall be deemed  conclusively  given and delivered
hereunder if the written notice is mailed, by registered or certified mail, in a
sealed postpaid wrapper, addressed as follows:


               {Southern California Bank} [US Bank National Association]
               4100 Newport Place
               Suite 130
               Newport Beach, CA  92660
               Attn:  Gloria Garriott


        16. Instructions;   Copies  of   Notices.  Any   instructions  or  other
              -----------------------------------
communications to the Escrow Agent provided for herein shall be in writing,  but
may be in telegraphic or telex form if promptly  confirmed in writing. A copy of
this Agreement,  or any amendment or addendum  hereto,  or closing  statement or
document  deposited  in this escrow  shall be furnished by Escrow Agent to those
persons outside of this escrow designated from time to time by the Fund.

        17. Payments.  All disbursements  from the escrow account shall be made
             ---------
to the party concerned,  by Escrow Agent's cashier's check to such party's order
or to  deposit  to  such  party's  bank  account.  All  checks,  documents,  and
correspondence  shall  be  mailed  to such  party  at the  address  given by the
Managing Member.

        18. Miscellaneous.  Nothing in this Agreement is  intended  to  or shall
            -------------
confer upon anyone other than the parties  hereto any legal or equitable  right,
remedy or claim.  This Agreement  shall be construed in accordance with the laws
of the State of California and may be modified only in writing.

         IN WITNESS  WHEREOF,  the undersigned  have caused this Agreement to be
executed on the day and year first hereinabove written.

                CORNERSTONE REALTY FUND, LLC,
                a California limited liability company

                        By:      CORNERSTONE INDUSTRIAL PROPERTIES, LLC,
                                 a California limited liability company

                                 By:      CORNERSTONE VENTURES, INC.,
                                          its Operating Partner

                                          By:
                                             ----------------------------------
                                                 Terry G. Roussel, President



                                       5
<PAGE>



                                    PRIVATE EQUITY INVESTORS GROUP,
                                    a California corporation

                                    By:
                                       -------------------------------------
                                            Leonard Robbins, President




ACKNOWLEDGED AND AGREED


{SOUTHERN CALIFORNIA BANK} [US BANK NATIONAL ASSOCIATION]



By:
   --------------------------------------

<PAGE>




                                   EXHIBIT "A"

                               GENERAL PROVISIONS


DEPOSITS  - All funds  received  in escrow  shall be  deposited  in an  interest
- --------
bearing  escrow  account  of  {Southern   California  Bank}  [US  Bank  National
Association].


RESPONSIBILITY FOR DEPOSITED PROPERTY - Escrow Agent is not a party to, or bound
- -------------------------------------
by, any  provisions  contained in any agreements  which may be deposited  under,
evidenced by, or arise out of these instructions, and with respect thereto, acts
as a depository only and is not  responsible or liable in any manner  whatsoever
for the sufficiency,  correctness,  genuineness,  or validity of any Property or
with  respect  to the form or  execution  of any  agreements,  or the  identity,
authority or right of any person executing or depositing any property herein.

DEFAULTS - Escrow  Agent  shall not be required to take or be bound by notice of
- --------
any default of any person,  including any Principal,  or to take any action with
respect to such  default  whether or not such  action  involves  any  expense or
liability. These instructions shall not be subject to modification or rescission
except  upon  receipt  by Escrow  Agent (at the office  named  above) of written
instructions from each of the Principals or their successors in interest, and no
such rescission or modification shall be effective unless and until consented to
by Escrow Agent in writing.

NOTICES - Principals hereby indemnify and hold Escrow Agent harmless against any
- -------
loss, liability,  damage, cost or expense, including reasonable attorneys' fees,
(a)  related  in any way to Escrow  Agent's  acting  upon any  notice,  request,
waiver, consent,  receipt or other paper or document believed by Escrow Agent to
be  signed by  Principals  or any  other  proper  person,  and (b)  incurred  in
connection with any act or thing done hereunder.

EXERCISE  OF  JUDGMENT  - Escrow  Agent  shell  not be  liable  for any error of
- ----------------------
judgment or for any act done or step taken or omitted by it in good faith or for
any mistake of fact or law or for anything  which Escrow Agent may do or refrain
from doing in connection  herewith,  except its own gross  negligence or willful
misconduct.  Escrow Agent shall have duties only to Principals, and no person or
entity shall be deemed a third party beneficiary of these instructions.

COUNSEL - Escrow  Agent  may  consult  with  legal  counsel  in the event of any
- ------
dispute or  question  as to the  construction  of these  instructions  or Escrow
Agent's duties  thereunder,  and Escrow Agent shall incur no liability and shall
be fully protected in acting in accordance with the opinion and  instructions of
counsel,

DISAGREEMENTS - In the event of any disagreement between the Principals,  or any
- -------------
of  them  or any  other  person  or  persons  whether  or  not  named  in  these
instructions,  and adverse claims or demands are made in connection  with or for
any of the  Property,  Escrow Agent shall be entitled at its option to refuse to
comply  with  any  such  claim  or  demand  so long as such  disagreement  shall
continue,  and in so doing,  Escrow  Agent  shall not be or  become  liable  for
damages or interest to the Principals, or any of them, or to any other person or
persons for Escrow Agent's failure or refusal to comply with such conflicting or
adverse  claims or  demands.  Escrow  Agent  shall be entitled to continue so to
refrain and refuse so to act until:


                                      A-1
<PAGE>

     a. the rights of the adverse  claimants  have been fully  adjudicated  in a
court assuming and having jurisdiction of the claimants and the Property; or

     b. all differences shall have been adjusted by agreement,  and Escrow Agent
shall have been  notified  thereof in  writing by all  persons  deemed by Escrow
Agent, in its sole discretion, to have an interest therein.

In  addition,  Escrow  Agent,  in its  sole  discretion,  may  file  a  suit  in
interpleader  for the purpose of having the  respective  rights of all claimants
adjudicated,  and may deposit  with the court all of the  Property  deposited in
escrow;  and the Principals  agree to pay all costs and counsel fees incurred by
Escrow Agent in such action,  such costs and fees to be included in the judgment
in any such action.

INDEMNITY - In consideration of this appointment by Escrow Agent, the Principals
- ---------
agree to indemnify and hold Escrow Agent  harmless as to any liability  incurred
by Escrow  Agent to any  person,  firm or  corporation  by reason of its  having
accepted  same or in  carrying  out any of the terms  hereof,  and to  reimburse
Escrow Agent for all its expenses,  including  among other things,  counsel fees
and court costs  incurred by reason of its position or actions taken pursuant to
these Escrow  Instructions.  The  Principals  hereby agree that the Escrow Agent
shall  not be  liable  to any of them  for any  actions  taken by  Escrow  Agent
pursuant to the terms hereof.

COURT ORDERS - Escrow Agent is hereby authorized,  in its exclusive  discretion,
- ------------
to obey and comply with all writs,  orders,  judgments or decrees  issued by any
court or administrative agency affecting any money,  documents or things held by
Escrow  Agent,  Escrow  Agent shall not be liable to any of the parties  hereto,
their successors,  heirs or personal representatives by reason of Escrow Agent's
compliance with such writ, order,  judgment or decree,  notwithstanding  if such
writ,  order,  judgment  or decree  is later  reversed,  modified,  set aside or
vacated.

ATTORNEY'S  FEES - If any  action be  brought  to  interpret  or  enforce  these
- ----------------
instructions, or any part thereof, the Principals jointly and severally agree to
pay to Escrow Agent all Escrow Agent's attorney fees,  accounting fees,  special
and extra service fees and other costs related to such action.

CANCELLATION  - In the event the escrow  established  hereby is  cancelled,  the
- ------------
Principals  jointly and severally shall nevertheless pay to the Escrow Agent the
initial fee  together  with all costs end  expenses of Escrow  Agent,  including
attorney fees.  Notwithstanding  anything in these instructions to the contrary,
Escrow Agent may, in its sole  discretion,  upon ten (10) days written notice to
any of the  Principals,  resign  as  Escrow  Agent  and  shall  be  entitled  to
reimbursement  for  those  costs  and  expenses  incurred  to the  date  of such
resignation. Upon cancellation by the Principals or resignation by Escrow Agent,
after  deducting  Escrow  Agent's fees,  costs and expenses,  the balance of any
funds or Property shall be returned to the respective  Principals who shall have
deposited same.

FEES AND CHARGES - In the event that (a) Escrow Agent  performs any services not
- ----------------
specifically  provided for herein or (b) there is an assignment or attachment of
any  interest  in the  subject  matter of the escrow  established  hereby or any
modification thereof, or (c) any dispute or controversy arises hereunder, or (d)
Escrow Agent is named a party to, or intervenes in, any litigation pertaining to
this escrow or the subject matter  thereof,  Escrow Agent shall,  in addition to
fees and charges for ordinary services, be reasonably  compensated therefore and
reimbursed for all costs and expenses,  including  attorneys'  fees,  occasioned
thereby.  Escrow  Agent  shall  have a  first  lien  on the  Property  for  such


                                      A-2
<PAGE>
compensation and expenses, and the Principals agree jointly and severally to pay
the same for its ordinary services hereunder.

Escrow  Agent  shall  be  entitled  to an  initial,  non-refundable  set-up  fee
- -------------
("initial fee") of $1,500.00,  payable concurrently with its acceptance,  and to
additional  compensation for wire fees, messenger fees, $250.00 yearly hold-open
fee (due if escrow open over 1 year from the date of these instructions), and/or
any other  reasonable and necessary  out-of-pocket  expenses  incurred by Escrow
Agent.

The  Principals  understand  that  Escrow  Agent will  charge  additional  fees,
including  premium  hourly fees, for any services  performed  according to these
Escrow  Instructions,  or any  modification  or  any  service  not  specifically
provided therein,  that involve  concerted  effort,  employees working overtime,
expedited handling of any aspect of the Escrow, or other similar services.

SIGNATURES - These  instructions may be executed in counterparts,  each of which
- ---------
so  executed  shall  be  deemed  as  original,  irrespective  of the date of its
execution and delivery,  and said counterparts together shall constitute one and
the same instrument.





                                      A-3
<PAGE>



            {SOUTHERN CALIFORNIA BANK} [US BANK NATIONAL ASSOCIATION]


                                SCHEDULE OF FEES

                                       FOR

                          CORNERSTONE realty fund, LLC

Acceptance Fee (Non-Refundable).......................................$1,500.00
Additional Escrow Fees of $1.00 per $1,000.00 subscription
 funds  as received in escrow in excess of $1,500,000.00.
 Yearly Hold-Open Fee (due if escrow open over 1 year
 from the date of these instructions)...................................$250.00
Wire fee, per wire......................................................$ 25.00
Disbursement fee, per check.............................................$ 15.00
Reasonable and customary charges for unscheduled services,
   including messenger fees, federal express charges or other
   out-of pocket expense................................................various


















                                      A-4
<PAGE>

                                                                 EXHIBIT 23.1

                          US BANK NATIONAL ASSOCIATION
                               4100 Newport Place
                                    Suite 130
                         Newport Beach, California 92660


                                 April 12, 2000

Cornerstone Industrial Properties
4590 MacArthur Boulevard, Suite 610
Newport Beach, CA  92660

         Re:      Escrow Account No. 12563-GG
                  Cornerstone Realty Fund, LLC (the "Fund")
                  -----------------------------------------

Gentlemen:

         US Bank National  Association  does hereby agree to be the Escrow Agent
with  respect  to the  subject  account.  We further  agree to release  funds to
Cornerstone  Industrial  Properties,  the Managing  Member of the Fund,  only in
accordance with the terms of the Escrow Agreement described in the Prospectus of
the Fund.

         US Bank National  Association  does hereby  further agree to the use of
its name for the purpose of  reference to it as Escrow Agent for the Fund in its
Registration Statement.

                                               Very truly yours,


                                               /s/  US BANK NATIONAL ASSOCIATION
<PAGE>


                                                                    Exhibit 23.2




                         Consent of Independent Auditors

We consent to the  reference to our firm under the caption  "Experts" and to the
use of our reports dated February 1, 2000, in the  Registration  Statement (Form
S-11 No.  33-76609) and related  Prospectus of Cornerstone  Realty Fund, LLC for
the registration of 100,000 units.

/S/ ERNST & YOUNG LLP

Newport Beach, California
April 18, 2000



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