CORNERSTONE INDUSTRIAL PROPERTIES INCOME & GROWTH FUND LLC
S-11/A, 2000-02-04
OPERATORS OF NONRESIDENTIAL BUILDINGS
Previous: MAKE IT HAPPEN MANAGEMENT, 10SB12B, 2000-02-04
Next: AMERICAN URANIUM INC, 10QSB/A, 2000-02-04



<PAGE>
As filed with the Securities Exchange Commission on February 4, 2000
                                                              File No. 333-76609
- --------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM S-11A
             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.
     o   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 distributions, and
              thereafter 50% of cash from property sales
     o   We  are  not  charging  a  property  acquisition  fee  or a fixed asset
         management fee.
     o   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   disposeof 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, 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
  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.............................................................5
  Your investment in the units will not provide you with tax shelter for
    your other income.........................................................5
  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.............6
  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......7
  If we are classified as a "publicly traded partnership" we would
    be taxed as a corporation.................................................7
  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.............................8
WHO MAY INVEST.................................................................9
ESTIMATED USE OF PROCEEDS.....................................................10
MANAGEMENT COMPENSATION.......................................................11
FIDUCIARY RESPONSIBILITIES OF THE MANAGING MEMBER.............................14
MANAGEMENT....................................................................15
   Ownership and Management of the Managing Member............................16
   Compensation...............................................................16
   Services Performed by Others...............................................16
PRIOR PERFORMANCE.............................................................17
CONFLICTS OF INTEREST.........................................................18
INVESTMENT OBJECTIVES AND POLICIES............................................21
   General....................................................................21
   Types of Investments.......................................................21
   Investment Restrictions....................................................21
   Borrowing Policies.........................................................22
   Distributions..............................................................22
   Managing Cash Distributions................................................22

                                      (i)
<PAGE>


   Sale of Fund Properties....................................................22
   Authority of the Managing Member...........................................23
BUSINESS......................................................................24
   General....................................................................24
   Multi-Tenant Industrial Business Parks.....................................24
   Higher Construction Costs..................................................25
   Acquisition Strategies.....................................................25
   Property Features..........................................................26
   Property Selection.........................................................26
   The Asset Management Function..............................................27
   Property Management Services...............................................27
SUMMARY OF THE OPERATING AGREEMENT............................................29
   General....................................................................29
   Capital Contributions and Members..........................................29
   Capital Accounts...........................................................29
   Control of Our Operations..................................................29
   Compensation of the Managing Member and Affiliates.........................29
   Allocations and Distributions..............................................29
   Meetings of Members........................................................30
   Voting.....................................................................30
   The unitholders may, without the concurrence of the managing member:.......30
   No Certificates for Units will be Issued...................................30
   Transfer of Units..........................................................30
   Allocations and Distributions on Transfer of Units.........................31
   Other Activities...........................................................31
   Dissolution................................................................31
   Repurchase of Units........................................................31
   Books and Records..........................................................31
   Reports....................................................................31
   Power of Attorney..........................................................32
FEDERAL INCOME TAX CONSIDERATIONS.............................................33
   General....................................................................33
   Legal Opinion..............................................................33
   Partnership Status.........................................................34
   Taxation of the Unitholders................................................35
   Qualified Plan Investors...................................................36
   Basis of Units.............................................................36
   Allocations of Net Income and Net Loss.....................................37
   Allocations to Newly Admitted Unitholders or Transferees of Units..........37
   Basis, At Risk, and Passive Activity Limitations on Deduction of Losses....37
   Passive Activity Income....................................................38
   Cash Distributions to Unitholders..........................................38
   Alternative Minimum Tax....................................................39
   Syndication and Organizational Expenses....................................39
   Tax Treatment of Certain Fees..............................................39
   Sale of Units..............................................................39
   Dissolution of the Fund....................................................40
   Allocation of Fund's Purchase Price in Properties..........................40
   Property Held Primarily For Sale...........................................40
   Capital Gains and Losses...................................................40
   Audit of Income Tax Returns................................................41
   Election for Basis Adjustments.............................................41
   Interest on Underpayment of Taxes..........................................41
   Accuracy-Related Penalties.................................................42
   State and Local Taxes......................................................42

                                      -ii-
<PAGE>


   Foreign Investors as Unitholders...........................................43
   Tax Shelter Registration...................................................43
   Importance of Obtaining Professional Tax Advice............................43
ERISA CONSIDERATIONS..........................................................44
   ERISA Fiduciary Duties.....................................................44
   Prohibited Transactions....................................................44
   Plan Asset Regulations.....................................................44
   Publicly Offered Securities................................................44
   Real Estate Operating Company..............................................45
   Non-ERISA Plans............................................................45
THE OFFERING..................................................................46
   Offering Amounts and Length of Offering....................................46
   How the Units are Being Offered............................................46
   Compensation to the Dealer Manager for Selling the Units...................46
   Interest on Escrowed Funds.................................................48
   How to Purchase Units......................................................48
   Determination of Investor Suitability......................................48
HOW TO SUBSCRIBE..............................................................50
YOUR REPRESENTATIONS AND WARRANTIES IN THE SUBSCRIPTION AGREEMENT.............50
SUPPLEMENTAL SALES MATERIAL...................................................51
LEGAL MATTERS.................................................................51
EXPERTS.......................................................................51
AVAILABLE INFORMATION.........................................................51
ADDITIONAL INFORMATION........................................................52
INDEX TO FINANCIAL STATEMENTS.................................................53
PRIOR PERFORMANCE TABLES......................................................54
   TABLE I - EXPERIENCE IN RAISING AND INVESTING FUNDS........................54
   TABLE II - COMPENSATION TO SPONSOR AND AFFILIATES..........................54
   TABLE III - OPERATING RESULTS FROM PRIOR PROGRAMS..........................54
   TABLE IV - RESULTS OF COMPLETE PROGRAMS....................................54
   TABLE V - SALE OR DISPOSAL OF PROPERTY.....................................54
   TABLE VI - GENERAL INFORMATION OF PROJECTS.................................54

EXHIBITS:

         Exhibit "A"  -  Operating Agreement
         Exhibit "B"  -  Opinion of Tax Counsel
         Exhibit "C"  -  Subscription Agreement



                                     -iii-
<PAGE>
                               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:
                          Reduce risk by acquiring   properties on an all   cash
                          basis
                          Provide periodic cash distributions from operations
                          Increase  income  by  reducing    operating costs and
                          entering  into  leases  with scheduled rent increases.
                          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

                                    -1-
<PAGE>
                          o    Supervise   property    management,      leasing,
                               refurbishment, and operations of our   properties
                          o    Supervise our operations and our   communications
                               with you.
                          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.

                          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:
                          - Property management fee of 6% of rents
                          - Property    refurbishment  supervision fee of 10% of
                            property improvements
                          - Leasing Commissions of up to 6% of scheduled rents
                          - Sales commissions of up to 6% on properties sold
                          - 10% of  cash   from   operations  each  year   until
                            investors receive an 8% per year return, then 50% of
                            cash from operations
                          - After   investors   receive   the return  of   their
                            investment, 10% until investors receive an  overall
                            8% per year return    taking into  account all prior
                            distributions,    thereafter    50%  of   cash  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

                                       -2-
<PAGE>
                          believes   that   allocations   and   distribution and
                          managing  member  compensation  have  been  structured
                          to align the interests of the managing member with
                          your interests.

                          We will also  pay  fees  to  the  dealer manager   for
                          selling the offering:
                          - Commissions of   8% of  the   first $3,000,000 funds
                            raised and 7% thereafter
                          - Marketing  fees  of 2% of funds raised less $30,000
                          - 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  8% per  annum return for the
                          year, and  early  investors  have  received  the early
                          investors' 12%  incentive   return,   and   thereafter
                          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 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.

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

                                      -3-
<PAGE>
                          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  unit-
                          holders; 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
                          - have  a  net worth of at  least  $225,000  excluding
                            your home, home furnishings and automobiles or
                                                                        --
                          - 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
                          the 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.

     You may have adverse tax consequences if you sell your units.

     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.

We are a new fund and we have no  operating  history  for you to use in
evaluating us.

         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.

                                      -5-
<PAGE>

         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.

         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

                                      -6-
<PAGE>

         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."

         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.

                                      -7-
<PAGE>

         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
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.

                                      -8-
<PAGE>






                                 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>
We will not pay organizational and offering expenses in excess of 14.5% of gross
offering proceeds.

                                      -10-
<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>

                                      -11-
<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>

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

                                      -12-
<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>


                                      -13-
<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.

                                      -14-
<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% of the ownership interests
in our Managing Member. 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. Roussel is
President  and Chief  Executive  Officer  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).  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  Committee.
Prior to 1998,  Mr. Camp served as a Director and  Treasurer  of the  Commercial
Industrial Development Association.

         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.


                                      -15
<PAGE>


Management 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.

                                      -16-
<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).  Both joint ventures continue in operation today
and  Cornerstone  continues  in its  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 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 real estate  limited  partnerships  which raised a
total of $16,077,699  from 37 investors.  These programs  acquired a total of 10
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,  a significant  portion of which was represented by borrowed funds.
Of these properties,  3 have been sold in their entirety and subdivided portions
of 5 of the remaining properties have been sold as of December 31, 1998.

         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 3
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.

                                      -17-
<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-tenantindustrial
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
commissions  and  construction  supervision  fees it was receiving  exceeded the

                                      -18-
<PAGE>
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 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.

         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:


                                      -19-
<PAGE>
         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
              sufficient  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.


                                      -20-
<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 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 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.

         We will not:
         o issue units other than for cash
         o make loans or investments in real property mortgages

                                      -21-

<PAGE>
         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
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


                                      -22-
<PAGE>
         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.




                                      -23-
<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.

         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

                                      -24-
<PAGE>
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
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

                                      -25-

<PAGE>
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.  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
         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

                                      -26-
<PAGE>

         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 prospec-
           tive 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  pro-
           perty
         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
         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

                                      -27-
<PAGE>

         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.



                                      -28-
<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.

                                      -29-
<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 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  Invest" at page 9 of this

                                      -30-
<PAGE>
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.

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.

                                      -31-
<PAGE>

         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

                                      -32-
<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
         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
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.

                                      -33-
<PAGE>

         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 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.  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.

         Publicly Traded Partnership Rules. It is the opinion of counsel that it
is more likely  than not that the 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
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
               equivalent thereof).

                                      -34-
<PAGE>

         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,  Counsel is 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.

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

                                      -35-
<PAGE>
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.

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

                                      -36-
<PAGE>
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.

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

                                      -37-
<PAGE>
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
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.

                                      -38-
<PAGE>


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

         (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.  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.

                                      -39-
<PAGE>

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.

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

                                      -40-
<PAGE>
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 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
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.


                                      -41-
<PAGE>


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,
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;

                                      -42-
<PAGE>

         (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.

         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.


                                      -43-
<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
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

                                      -44-
<PAGE>
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.



                                      -45-
<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.

                                      -46-
<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."

                                      -47-
<PAGE>


Escrow Conditions

         Subscription  proceeds will be deposited in a segregated escrow account
with Southern  California Bank, 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
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.

                                      -48-
<PAGE>


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 Purchaser's                             Re-Allowed Commissions
        Investment                                            Per 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
                  Code

         (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)      the dealer manager or the same participating broker

         (2)      investors 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)      a 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

                                      -49-
<PAGE>


         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 subscription agreement.  A  copy of  the
subscription  agreement and power of attorney and instructions is Exhibit "C" to
this prospectus.

         3.       Make your check payable to "Southern California  Bank  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  participa-
ting 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
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

                                      -50-
<PAGE>

         (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.

         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.

                                      -51-
<PAGE>

         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.

                                      -52-
<PAGE>

                          INDEX TO FINANCIAL STATEMENTS

                                                                          Page
                                                                         ------

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

Consolidated Balance Sheet as of December 31, 1999......................... F-10

Notes to Consolidated Balance Sheet........................................ F-11

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.

                                      F-1
<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 member..................       401,988         83,023
                                                --------------------------------
                                                      407,223        134,872
Members' deficit...............................      (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
                                                --------------------------------
<S>                                             <C>                <C>

Expenses
   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 provided by 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 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 the 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


                                      F-6
<PAGE>
         Capital  Contributions;  and then 50% to the managing member and 50% to
         the unitholders.

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 generally
accepted  accounting  principles  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>


3. Related Party Transactions

         In order to fund its initial  operating costs, the Company 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 1999, the Company  incurred $11,651 in office rental expenses to
a related  party.  These  expenses  are  included in general and  administrative
expenses.

         During 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 agreements.


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

Current assets

   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 Realty Fund, LLC, a California limited liability company ("Fund I"),
and Cornerstone  Realty Fund II, a California  limited  liability company ("Fund
II")  (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 a
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.

         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>

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>


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.

                            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 in the text of the prospectus.

                                      -53-
<PAGE>


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
December,  1998.  The managing  member and its  affiliates  have not  previously
participated in a public program.

TABLE II - COMPENSATION TO SPONSOR AND AFFILIATES

         Table II summarizes  the  compensation  paid to  affiliates  during the
years 1996 through 1998 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 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
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 on closing for  programs  which have closed in
the years 1996 through 1998.

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 the years 1996 through 1998.


                                      -54-

<PAGE>

<TABLE>

            TABLE I

EXPERIENCE IN RAISING AND INVESTING FUNDS - JANUARY 1, 1995 THROUGH AUGUST 31,1998

<CAPTION>

                             Van Buren            Baldwin              Torrance             Carson                Carson
                             Business Park        Business Park        Amapola              Industrial            Industrial
                             Partners             Partners             Partners             Partners - Phase I    Partners- Phase II
<S>                          <C>        <C>       <C>        <C>       <C>       <C>        <C>       <C>         <C>

Dollar amount offered        1,572,781            2,186,400            1,601,046            529,677               2,223,323
Dollar amount raised (100%)  1,572,781  100.00%   2,186,400  100.00%   1,601,046 100.00%    529,677   100.00%     2,223,323  100.00%

Less offering expenses:
  Organization expenses         13,419    0.85%      33,937    1.55%       2,544   0.16%        430     0.08%         1,693    0.08%
  Equity placement &
      administrative fees      132,300    8.41%      67,000    3.06%     162,955  10.18%
  Investment acquisition fees        0    0.00%           0    0.00%      25,000   1.56%     13,949     2.63%        58,551    2.63%
  Offering administrative
          & selling expenses         0    0.00%      17,364    0.79%           0   0.00%
Reserves                         5,000    0.32%         400    0.02%       4,478   0.28%        577     0.11%         2,423    0.11%
                             ---------  ------     --------    ----    ---------   ----     -------     ----      ---------    ----

Amount Available for
   Investment                1,422,062   90.42%   2,067,699   94.57%   1,406,069  87.82%    514,721    97.18%     2,160,656   97.18%


   Prepaid items and
     fees related to
     purchase of property        8,488    0.25%      42,039    0.64%      18,960   0.45%      3,973     0.28%         3,817    0.06%
   Cash down payment         1,155,037   34.44%   1,690,190   25.74%     854,536  20.40%    357,401    24.94%     1,500,191   24.95%
   Mortgage financing        2,000,000   59.64%   4,700,000   71.58%[2]3,150,000  75.18%  1,038,960    72.51%     4,361,040   72.53%
   Building improvements
     paid outside of escrow     71,380    2.13%           0    0.00%           0   0.00%      4,540     0.32%        30,535    0.51%
   Acquisition fees            118,500    3.53%     134,000    2.04%     166,316   3.97%     27,898     1.95%       117,102    1.95%
                             ---------  ------     --------    ----    ---------   ----     -------     ----      ---------    ----
Total acquisition costs      3,353,405  100.00%   6,566,229  100.00%   4,189,812 100.00%  1,432,772   100.00%     6,012,685  100.00%

Percent leverage
  (mortgage financing           59.64%               71.58%               75.18%             72.51%                  72.53%
divided by total
  acquisition cost)

Date offering began            May-95                 Dec-96              Dec-95             Aug-97                  Aug-97
Length of offering
(in months)                     [1]                     [1]                [1]                [1]                      [1]

Months to invest 90% of amount
   available for investment     [1]                     [1]                [1]                [1]                      [1]
<FN>

[1] Offering was made within thirty days of acquiring the property.

[2] "The original loan agreement included an additional loan holdback of $660,000 available for leasing commissions,
    construction costs for tenant improvements and accrued interest.  The program has not requested additional disbursements
    relating to these available holdbacks."
</FN>

</TABLE>

<PAGE>
<TABLE>

                                                              TABLE II

                                     COMPENSATION TO SPONSOR JANUARY 1, 1995 THROUGH AUGUST 1998
<CAPTION>
                                                                                                                 All Other Programs-
                             Van Buren        Baldwin         Torrance     Carson        Carson                         Seven
                             Business Park    Business Park   Amapola      Industrial    Industrial                Commercial Real
Type of Compensation         Partners         Partners        Partners     Partners-I    Partners - Phase II     Estate Programs
                             -------------    -----------     --------     ----------    -------------------     -------------------
<S>                          <C>              <C>             <C>          <C>           <C>                     <C>

                                                                                                                    Jun-92
Date offering commenced      May-95           Dec-96          Dec-95       Aug-97        Aug-97                  through Oct-93

Dollar amount raised       1,572,781          2,186,400       1,601,046    529,677       2,223,323               5,365,372

Amount paid to sponsor
 from proceeds of
  offering:
    Investment
     acquisition fees              0                  0          25,000          0               0                       0
    Acquisition fees         118,500            134,000         166,316      27,898        117,102                       0
    Equity appreciation
     prior to funding              0                  0               0          0               0                 320,461
                          ----------          ---------       ---------    -------        --------               ---------
                             118,500            134,000         191,316     27,898         117,102                 320,461
                          ==========          =========       =========    =======       =========               =========

Dollar amount of cash
   generated from
   operations before
   deducting
   payments to sponsor       224,618            505,777         624,188    170,989         224,225                757,762

Amount paid to sponsor from
 operations:
 Property management fees     50,055[1]               0          98,639[1]  16,009[1]       38,290[1]             393,433[1]
 Administrative service
   fees                        5,402[2]          29,400[2]            0      5,758[2]       24,454[2]              16,307[2]
 Lease commissions             7,662[3]         151,478[3]      109,203[3]   7,100[3]       38,181[3]             311,706[3]
 Construction supervision fee      0                 56          20,318      1,291          22,850                 40,886
                             ----------         ---------       -------     ------         -------                -------
                              63,119            180,934         228,160     30,158         123,775                762,332
                              ======            =======         =======     ======         =======                =======

Dollar amount of property
 sales and and refinancing
 before deducting payments
 to sponsor:
        Cash               2,548,000                  0         149,582          0               0             29,693,004
        Notes                      0                  0               0          0               0                      0
                           ---------           --------         -------     ------         -------             ---------
                           2,548,000                  0         149,582          0               0             29,693,004
                           =========           ========         =======     ======          ======             ==========

Amount paid to
 sponsor from
 property sales
 and refinancing:
   Real estate
     commissions              31,895                  0               0          0               0                517,954
   Incentive fees                  0                  0               0          0               0                      0
                             -------           --------         -------     ------         -------             ----------
                              31,895                  0               0          0               0               517,954
                             =======           ========         =======     ======          ======             ==========
<FN>

[1]  The program paid management fees directly to the sponsor who paid a third-party company to provide the actual property
     management services with the sponsor providing supervisory and ancillary management services. The amounts below reflect
     the net compensation to the sponsor:

  Total property
  management fees
    paid to sponsor           50,055                  0          98,639     16,009          38,290               393,433
  Less: Amount paid
    by sponsor to
    third party               40,997                  0          91,193          0               0               359,606
                             -------           --------         -------     ------         -------               --------
Net property
   management fees
   earned by sponsor           9,058                  0           7,446     16,009          38,290                33,827
                             =======           ========         =======     ======         =======             ==========

[2] 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          5,402             29,400               0      5,758          24,454                16,307
    Less: Amount paid
      by sponsor to
      third party                  0              4,410               0          0               0                     0
                              ------           --------         -------     ------          -------              -------
Net partnership
     management fees
     earned by sponsor         5,402             24,990               0     5,758           24,454               16,307
                             =======           ========         =======     ======         =======             ==========
[3]  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         7,662            151,478         109,203      7,100          38,181              311,706
      Less: Amount paid
        by sponsor to
        third party            7,662             87,578          70,740          0           5,362              219,663
                              ------           --------         -------      ------         ------              -------
Net commission fees
   earned by sponsor               0             63,900          38,463      7,100          32,819               92,043
</FN>
                             =======           ========         =======      ======        =======             ========
</TABLE>


<PAGE>
                                                            TABLE III
<TABLE>

                                                  VAN BUREN BUSINESS PARK PARTNERS

                                                     BASIS OF ACCOUNTING - GAAP

                                                 OPERATING RESULTS OF PRIOR PROGRAMS
<CAPTION>

                                          1995 [1]        1996            1997              01/01/98-08/31/98
<S>                                     <C>              <C>             <C>                <C>

Gross Revenues                              208,082       344,047          291,914             202,281
Profit on sale of properties                311,439             0          103,535             222,774
Less: Operating expenses                     74,461       122,106          136,305              75,175
      Interest expense                       88,976       168,573          162,346              87,274
      Depreciation & amortization            37,443        67,958           62,038              37,305
                                           --------      -------           ------              -------
Net Income-GAAP Basis                       318,641       (14,590)          34,760             225,301
                                            =======       ========          ======             =======

Taxable Income
   -    from operations                       8,993       (16,091)         (68,776)              N/A
   -    from gain on sale                   311,149             0          103,536               N/A


Cash generated from operations               64,882        58,484           14,204              23,929
Cash generated from sales - net           1,176,624             0          341,834             627,366
Cash generated from refinancing                   0       230,000                0                   0
                                          ---------       -------           ------             -------
Cash generated from operations,
   sales and refinancing                  1,241,506       288,484          356,038             651,295

Less: Cash distributions to
      investors
   -    from operating cash flow             64,882        58,484           14,204              23,929
   -    from sales and refinancing          435,118       169,216          140,796             276,071
   -    from return of capital                    0             0                0                   0
                                           --------       -------           ------             -------
                                            500,000       227,700          155,000             300,000
                                           ========       =======           ======             =======
Cash generated (deficiency) after
  cash distributions                        741,506        60,784          201,038             351,295

 Special items:
  - Partner's capital contributions       1,572,781             0                0                   0
  - Borrowing secured by property         2,000,000             0                0                   0
  - Reserve retained in sub-tier
    Partnership                              (5,000)            0                0                   0
  - Capitalized loan fees &
    Organization costs                      (76,645)       (2,867)               0                   0
  - Capitalized equity
    placement fee                          (132,300)            0                0                   0
  - Property acquisitions and
    improvements                         (3,353,405)       (2,314)          (4,574)                  0
  - Decrease in borrowings
    secured by property                    (630,671)      (11,787)        (203,802)           (335,026)
                                          ----------      --------           ------            -------
Cash generated (deficiency)
after cash distributions and
  special items                             116,266        43,816           (7,338)             16,269
                                          =========       =======           ======             =======
Tax and Distribution Data per
     $1000 Invested
Federal Income Tax Results:
  Ordinary income(loss)
  - from operations                          5.7           (10.2)           (43.7)                N/A
  - from recapture                           0.0             0.0              0.0                 N/A
   Capital gain(loss)                      197.8[2]          0.0             65.8                 N/A

Cash Distributions to Investors
  Source (on GAAP basis)
    - Investment income                    202.6             0.0             12.8                143.3
    - Return of capital                    115.3           144.8             85.7                 47.5
  Source (on cash basis)
     - Operations                            0.0             0.0              0.0                  0.0
     - Refinancing                           0.0           144.8              0.0                  0.0
     - Sales                               317.9             0.0             98.6                190.7


Amount  remaining invested at
 the end of the period                      88.47%         73.06%           65.42%                60.67%

</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>

                                                             TABLE III

                                                   BALDWIN BUSINESS PARK PARTNERS

                                                     BASIS OF ACCOUNTING - GAAP

                                                 OPERATING RESULTS OF PRIOR PROGRAMS
<CAPTION>

                                              1996 [1]                        1997           01/01/98-08/31/98
<S>                                         <C>                           <C>                   <C>

Gross Revenues                                  71,672                       1,034,319            703,583
Profit on sale of properties                         0                               0                  0
Less:      Operating expenses                   20,718                         408,392            258,495
           Interest expense                     32,100                         426,285            280,872
           Depreciation & amortization           7,217                         152,558            115,185
                                                ------                       ---------            -------
Net Income-GAAP Basis                           11,637                          47,084             49,031
                                                ======                       =========            =======

Taxable Income
   -from operations                              7,374                          60,171                N/A
   -from gain on sale                                0                               0                N/A
                                                 ------                       ---------            -------
Cash generated from operations                  78,275                         164,440             82,184
Cash generated from sales                            0                               0                  0
Cash generated from refinancing                      0                               0                  0
                                                ------                       ---------            -------
Cash generated from operations,
   sales and refinancing                        78,275                         164,440             82,184

Less:  Cash distributions to investors
       from operating cash flow                      0                          60,294             60,027
       from sales and refinancing                    0                               0                  0
       from return of capital                        0                               0                  0
                                                ------                       ---------            -------
                                                     0                          60,294             60,027
                                                ------                       ---------            -------

Cash generated (deficiency) after cash
   distributions                                78,275                         104,146             22,157

 Special items:
  Partner's capital contributions            2,186,400                               0                  0
  Borrowing  secured by property             4,700,000                               0                  0
  Accrued  property acquisition fees             9,545                          (9,545)                 0
  Reserve retained in sub-tier
     Partnership                                  (400)                              0                  0
  Capitalized loan fees & organization
     cost                                     (170,373)                        (22,781)                 0
  Loans from/(to) Affiliates                         0                            (338)               338
  Capitalized equity placement fees            (67,000)                              0                  0
  Property acquisitions and
     improvements                           (6,566,229)                        (22,651)           (88,974)
  Decrease in borrowings
        secured by property                     (3,198)                        (38,371)           (25,580)

Cash generated (deficiency) after cash
   distributions and special items             167,020                          10,460            (92,059)

Tax and Distribution Data per $1000
Invested Federal Income Tax Results:
     Ordinary income(loss)
      - from operations                            3.4                             27.5          N/A
       - from recapture                            0.0                              0.0          N/A
     Capital gain(loss)                            0.0                              0.0          N/A

Cash Distributions to Investors
      Source (on GAAP basis)
        - Investment income                        0.0                             26.9            22.4
        - Return of capital                        0.0                              0.7             5.0
      Source (on cash basis)
       - Operations                                0.0                             27.6            27.5
       - Refinancing                               0.0                              0.0             0.0
       - Sales                                     0.0                              0.0             0.0

Amount  remaining invested at
         the end of  the period                   100%                             99.93%          99.43%

(expressed as a percentage of the amount originally invested in the property)
<FN>
[1] For period 11/08/96 (inception) through 12/31/96.

[2] The Partnership files the tax return on the cash basis which result in differences between net income - GAAP basis and taxable
   income from accounts payable and adjustments.
</FN>
</TABLE>
<PAGE>
<TABLE>
                                                          TABLE III

                                                      TORRANCE AMAPOLA PARTNERS

                                                     BASIS OF ACCOUNTING - GAAP

                                                 OPERATING RESULTS OF PRIOR PROGRAMS
<CAPTION>

                                                1995 [1]                  1996                    1997       01/01/98-08/31/98
<S>                                           <C>                    <C>                     <C>               <C>

Gross Revenues                                   40,337                 712,378                 698,382         478,165
Profit on sale of properties                          0                       0                       0               0
Less:           Operating expenses                5,171                 265,312                 210,186         146,787
                Interest expense                 14,372                 289,747                 301,001         203,452
                Depreciation & amortization       3,914                  86,675                 104,574          77,482
                                                  -----                  ------                 -------          ------
Net Income-GAAP Basis                            16,880                  70,644                  82,621          50,444
                                                 ======                  ======                  ======          ======

Taxable Income
           -    from operations                   2,317                  85,900                  87,371           N/A
           -    from gain on sale                     0                       0                       0


Cash generated from operations                   24,401                 154,828                 131,640         105,477
Cash generated from sales                             0                       0                       0               0
Cash generated from refinancing                       0                       0                 149,582               0
                                                  -----                  ------                 -------          ------
Cash generated from operations,
   sales and refinancing                         24,401                 154,828                 281,222         105,477

Less:  Cash distributions to investors
           -    from operating cash flow              0                 100,000                 100,000               0
           -    from sales and refinancing            0                       0                       0               0
           -    from return of capital                0                       0                       0               0
                                                  -----                  ------                 -------          ------
                                                      0                 100,000                 100,000               0
                                                  -----                  ------                 -------          ------

Cash generated (deficiency) after cash
   distributions                                 24,401                  54,828                 181,222         105,477

 Special items:
   - Partner's capital contributions          1,601,048                       0                       0               0
   - Borrowing  secured by property           3,150,000                       0                       0               0
   - Accrued property acquisition fee             9,350                  (9,350)                      0               0
   - Reserve retained in sub-tier
            Partnership                          (5,000)                      0                       0               0
   - Acquisition fee paid directly by           (25,000)                      0                       0               0
   - Capitalized loan fees &
            Organization costs                  (83,450)                 (8,671)                      0               0
   - Loans from/(to) Affiliates                 (60,889)                 60,789                       0               0
   - Capitalized  equity placement fee          (92,258)                (70,697)                      0               0
   - Property acquisitions and
       improvements                           4,189,812                (127,172)               (150,815)        (20,191)
   - Decrease in borrowings secured
       by property                                    0                 (29,993)                (33,538)        (24,487)

Cash generated (deficiency) after cash
   distributions and special items              328,388                (130,266)                 (3,131)         60,799
                                              =========                ========                 ========         =======

Tax and Distribution Data per $1000
Invested Federal Income Tax Results:
      Ordinary income(loss)
           - from operations                        1.4                    53.7                    54.6           N/A
           - from recapture                         0.0                     0.0                     0.0           N/A
      Capital gain(loss)                            0.0                     0.0                     0.0           N/A

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

</TABLE>
[FN]

[1]             For period 12/18/95 (inception) through 12/31/95.
</FN>

<PAGE>
<TABLE>


                                    TABLE III

                      CARSON INDUSTRIAL PARTNERS - PHASE I

                           BASIS OF ACCOUNTING - GAAP

                       OPERATING RESULTS OF PRIOR PROGRAMS
<CAPTION>
                                                                  01/01/98
                                               1997 [1]          -08/31/98
                                               --------          ---------
<S>                                         <C>                   <C>

Gross Revenues                                119,977             218,094
Profit on sale of properties                        0                   0
Less: Operating expenses                       36,744              74,673
      Interest expense                         35,396              60,320
      Depreciation & amortization               7,818              15,742
                                                -----              ------
Net Income-GAAP Basis                          40,019              67,359
                                               ======              ======

Taxable Income
      - from operations                        36,239                N/A
      - from gain on sale                           0                N/A


Cash generated from operations                 54,174              78,360
Cash generated from sales                           0                   0
Cash generated from refinancing                     0                   0
                                                -----              ------
Cash generated from operations,
   sales and refinancing                       54,174              78,360

Less:  Cash distributions to investors
    - from operating cash flow                      0             4,620
    - from sales and refinancing                    0                 0
    - from return of capital                        0                 0
                                                -----            ------
                                                    0             4,620
                                                -----            ------
Cash generated (deficiency) after cash
   distributions                               54,174            73,740

 Special items:
   - Partner's 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 costs                       (29,650)                0
   - Loans from/(to) affiliates                    19               289
   - Capitalized syndication costs            (13,949)                0
   - Property acquisitions and
           improvements                    (1,432,772)          (43,975)
   - Decrease in borrowings secured
           by property                         (3,597)           (7,902)
                                            ---------            -------
Cash generated (deficiency) after cash
   distributions and special items            142,285            22,152
                                              =======            ======

Tax and Distribution Data per
$1000 Invested Federal Income
Tax Results:
   Ordinary income(loss)
              - from operations                68.4                 N/A
              - from recapture                  0.0                 N/A
   Capital gain(loss)                           0.0                 N/A

Cash Distributions to Investors
    Source (on GAAP basis)
              - Investment income               0.0                (8.7)
              - Return of capital               0.0                 0.0
    Source (on cash basis)
              - Operations                      0.0                (8.7)
              - Refinancing                     0.0                 0.0
              - Sales                           0.0                 0.0


Amount  remaining invested at
       the end of  the period                 100%                100%
</TABLE>
(expressed as a percentage of the amount originally invested in the property)
[FN]
[1] For period 04/14/97 (inception) through 12/31/97.
</FN>
<PAGE>
<TABLE>
                                   TABLE III

                      CARSON INDUSTRIAL PARTNERS - PHASE II

                           BASIS OF ACCOUNTING - GAAP

                       OPERATING RESULTS OF PRIOR PROGRAMS
<CAPTION>
                                                               01/01/98-
                                                1997 [1]       08/31/98
<S>                                            <C>            <C>

Gross Revenues                                  270,880         516,134
Profit on sale of properties                          0               0
Less:  Operating expenses                        75,987         144,545
       Interest expense                         148,579         251,767
       Depreciation & amortization               27,804          60,160
                                                 ------          ------

Net Income-GAAP Basis                            18,510          59,662
                                                 ======          ======

Taxable Income
           -    from operations                  10,074           N/A
           -    from gain on sale                     0           N/A


Cash generated from operations                   47,782         122,565
Cash generated from sales                             0               0
Cash generated from refinancing                       0               0
                                                 ------          ------
Cash generated from operations,
   sales and refinancing                         47,782         122,565

Less:  Cash distributions to investors
           -    from operating cash flow              0          19,392
           -    from sales and refinancing            0               0
           -    from return of capital                0               0
                                                 ------          ------
                                                      0          19,392
                                                 ------          ------
Cash generated (deficiency) after cash
   distributions                                 47,782         103,173

Special items:
   -  Partner's capital contributions         2,223,323               0
   -  Borrowing  secured by property          4,361,040               0
   -  Reserve retained in sub-tier
        partnership                              (2,423)              0
   -  Capitalized loan fees
         & organization                        (116,948)              0
   -  Loans from/(to) Affiliates                     81           1,211
   -  Capitalized syndication costs             (58,551)              0
   -  Property acquisitions and
        improvements                         (6,012,685)       (272,340)
   -  Decrease in borrowings
        secured by property                     (15,097)        (33,168)
                                             ----------        ---------
Cash generated (deficiency) after cash
   distributions and special items              426,522        (201,124)

Tax and Distribution Data per
      $1000 Invested
Federal Income Tax Results:
      Ordinary income(loss)
                - from operations                   4.5             N/A
                - from recapture                    0.0             N/A
      Capital gain(loss)                            0.0             N/A

Cash Distributions to Investors
       Source (on GAAP basis)
                 - Investment income                0.0            (8.7)
                 - Return of capital                0.0             0.0
       Source (on cash basis)
                 - Operations                       0.0            (8.7)
                 - Refinancing                      0.0             0.0
                 - Sales                            0.0             0.0


Amount  remaining invested at the
    end of the period                             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.
</FN>
<PAGE>
<TABLE>

                                                            TABLE III

                                                       TAMARACK BREA PARTNERS

                                              BASIS OF ACCOUNTING - MODIFIED CASH BASIS

                                                 OPERATING RESULTS OF PRIOR PROGRAMS
<CAPTION>
                                                                                                                         01/01/98-
                                       1993 [1]         1994          1995             1996             1997          08/31/98
<S>                                 <C>              <C>            <C>               <C>              <C>             <C>

Gross Revenues                         159,327            362,123       357,188          291,018        211,574        141,984
Profit on sale of properties            60,044             49,405        97,048                0        166,032        137,030
Less: Operating expenses                48,892            165,695       139,213          109,548        134,436         68,712
      Interest expense                  62,571            106,566       123,574          107,735         73,032         26,535
      Depreciation & amortization       26,019             52,875        52,912           44,017         38,266         23,737
                                        ------             ------        ------           ------         ------         ------

Net Income-Modified Cash Basis          81,889             86,392       138,537           29,718        131,872        160,030
                                        ======             ======       =======           ======        =======        =======

Taxable Income
      - from operations                 21,845            36,987        41,489           29,718        (34,160)          N/A
      - from gain on sale               60,044 [2]        49,405        97,048                0        166,032           N/A


Cash generated from operations          78,386 [3]        74,321 [3]    88,909 [3]       64,033 [3]     (2,220)[3]      35,703 [3]
Cash generated from sales              236,164           232,256       419,840                0        647,924         458,202
Cash generated from refinancing              0                 0             0                0              0               0
                                       -------           -------       -------          -------        -------         -------
Cash generated from operations,
   sales and refinancing               314,550           306,577       508,749           64,033       645,704          493,905

Less:  Cash distributions
       to investors
   - from operating cash flow                0                 0             0                0             0                 0
   - from sales and refinancing              0           178,150       125,000                0             0                 0
   - from return of capital                  0                 0             0                0             0                 0
                                       -------           -------       -------          -------        ------          --------

                                             0           178,150       125,000                0             0                 0
                                       -------           -------       -------          -------        ------          --------
Cash generated (deficiency
 after cash distributions              314,550           128,427       383,749           64,033       645,704           493,905

 Special items:
   - Partners capital contribution     925,000
   - Loans from/(to) Affiliates        (60,380)           31,380        12,500                0        16,500                  0
   - Borrowing secured by property   1,900,000                 0             0                0             0                  0
   - Capitalized loan fees
      and organization costs            (6,819)                0             0                0             0                  0
   - Property acquisitions and
      improvements                  (2,764,561)                0        (5,913)          (8,312)      (10,995)            (9,331)
   - Decrease in borrowings
      secured by property             (187,578)         (219,876)     (367,159)         (49,963)     (606,674)          (425,038)
                                     ---------          --------      --------           -------     ---------           --------
Cash generated (deficiency)
 after cash distributions
 and special items                     120,212           (60,069)       23,177            5,758        44,535             59,536
                                       =======            =======     ========           ======       =======             ======
Tax and Distribution Data per
 $1000 Invested
Federal Income Tax Results:
   Ordinary income(loss)
    - from operations                    23.6              40.0           44.9             32.1           (36.9)           N/A
    - from recapture                      0.0               0.0            0.0              0.0             0.0            N/A
   Capital gain(loss)                    64.9              53.4          104.9              0.0           179.5            N/A

Cash Distributions to Investors
   Source (on GAAP basis)
    - Investment income                   0.0             192.6          135.1              0.0             0.0            0.0
    - Return of capital                   0.0               0.0            0.0              0.0             0.0            0.0
   Source (on cash basis)
    - Operations                          0.0               0.0            0.0              0.0             0.0            0.0
    - Refinancing                         0.0               0.0            0.0              0.0             0.0            0.0
    - Sales                               0.0             192.6          135.1              0.0             0.0            0.0

Amount  remaining invested at the
     end of  the period                 100%              100%           100%             100%            100%           100%
<FN>
[1] For the period 6/01/93 (inception) through 12/31/93

[2] Due to the short holding period of the property prior to sale gain on sale of the buildings was treated as ordinary income.

[3] The cash flow from operations includes adjustments made to reflect the net change in capitalized lease
    commissions and liability for tenant deposits
</FN>
</TABLE>
<PAGE>

<TABLE>
<CAPTION>

                                                            TABLE III

                                               STRATEGIC INDUSTRIAL PARTNERS - BEACH

                                                     BASIS OF ACCOUNTING - GAAP

                                                OPERATING RESULTS OF PRIOR PROGRAMS


                                      1993 [1]          1994            1995            1996          1997 [2]
                                      --------          ----            ----            ----          --------
<S>                                  <C>             <C>              <C>            <C>             <C>

Gross Revenues                           20,001         743,137         735,454         778,875          61,636
Profit on sale of properties                  0               0               0               0         675,480
Less: Operating expenses                  2,023         243,333         249,274         252,182          43,204
      Partnership overhead all                0           5,514          55,435          29,134           2,364
      Interest expense                    3,465         419,520         471,003         426,800          38,132
      Depreciation                        3,513         103,454         122,429         129,761         116,773
                                          -----         -------         -------         -------         -------

Net Income-GAAP Basis                    11,000         (28,684)       (162,687)       (59,002)        536,643
                                         ======         =======        ========        =======         =======

Taxable Income
           -    from operations          11,000         (28,684)        (162,687)       (59,002)        (138,837)
           -    from gain on sale             0               0               0               0         675,480


Cash generated from operations           57,996          40,811         (37,189)        (20,163)        (28,263)
Cash generated from sales                     0               0               0         175,293 [2]    4,523,712
Cash generated from refinancing               0               0               0               0                0
                                          -----         -------         -------         -------        ---------
Cash generated from operations,
   sales and refinancing                 57,996          40,811         (37,189)        155,130        4,495,449

Less:  Cash distributions to
       investors
    -    from operating cash flow             0               0               0               0                0
    -    from sales and refinanci             0               0               0               0          808,398
    -    from return of capital               0               0               0               0                0
                                          -----         -------         -------         -------        ---------
                                              0               0               0               0          808,398
                                          -----         -------         -------         -------        ---------
Cash generated (deficiency) after
  cash distributions                     57,996          40,811         (37,189)        155,130        3,687,061

 Special items:
   - Partner's capital contributions          0         514,165               0               0                0
   - Borrowing secured by property    3,413,950         426,055          35,249          37,718                0
   - Note payable proceeds              577,974[3]            0               0               0                0
   - Decrease in note payable                 0        (577,974)              0               0                0
   - Capitalized loan fees &
        Organization costs             (171,261)              0               0               0                0
   - Loans from/(to) Affiliate                0               0               0               0                0
   - Capitalized equity placement
         fees                                 0         (80,325)              0               0                0
   - Property acquisitions and
         Improvements                  (455,223)        (60,673)        (31,473)              0
   - Decrease in borrowings secured
         by property                          0         (36,321)              0        (221,859)
   - Inter-entity transfer between
         programs                      (182,364)[4]     181,048 [4]     113,282 [4]      64,264 [4]      (98,943)[4]
                                       --------         -------         -------          ------           -------
Cash generated (deficiency) after
 cash distributions and
  special items                               0          12,236          50,669           3,780         (66,683)
                                         ======          ======          ======           =====         =======
Tax and Distribution Data
per $1000 Invested
Federal Income Tax Results:
 Ordinary income(loss)
   - from operations                        N/A [3]       (55.8)         (316.4)         (114.8)         (270.0)
   - from recapture                         N/A [3]         0.0             0.0             0.0             0.0
 Capital gain(loss)                         N/A [3]         0.0             0.0             0.0         1,313.7

Cash Distributions to Investors
  Source (on GAAP basis)
      - Investment income                   0.0             0.0             0.0             0.0         1,572.3
      - Return of capital                   0.0             0.0             0.0             0.0             0.0
  Source (on cash basis)
      - Operations                          0.0             0.0             0.0             0.0               0
      - Refinancing                         0.0             0.0             0.0             0.0               0
      - Sales                               0.0             0.0             0.0             0.0         1,572.3

Amount  remaining invested
  at the end of period                    100.00%         100.00%         100.00%         100.00%         0.00%
(expressed as a percentage of the amount originally invested in the property)
<FN>
[1]  For the period 12/23/93 (inception) to 12/31/93.
[2]  Program sold in January  of 1997 and an escrow deposit was received in 1996 and included in cash flow and sales
     in the year received.
[3]  The was entity organized by the sponsor and was initially funded by notes payable to non-related entities prior to
     receipt of investor contributions in 1994.
[4]  The inter entity transfers are advances to/(from) other programs included in the same reporting entity. The
     transfers were a result of debt allocation and payments on an umbrella loan required by the lender as portions of the programs
     sold.  In addition, the entity manitained a general account and allocations were made for Investor contributions,
     distributions and overhead costs.
</FN>
</TABLE>
<PAGE>
<TABLE>

                                                             TABLE III

                                              STRATEGIC INDUSTRIAL PARTNERS - FAIRWAY

                                                     BASIS OF ACCOUNTING - GAAP

                                                OPERATING RESULTS OF PRIOR PROGRAMS
<CAPTION>

                                                1993 [1]                      1994                   1995             1996 [2]
                                               --------                    ---------               --------           --------
<S>                                          <C>                       <C>                     <C>                <C>

Gross Revenues                                   17,617                     703,382                 771,221             91,139
Profit on sale of properties                          0                           0                       0          1,623,641
Less: Operating expenses                          2,293                     237,647                 231,408         26,276
  Partnership overhead allocation                     0                       5,275                  55,433          2,430
  Interest expense                                3,465                     380,415                 418,586         50,412
  Depreciation                                    2,966                      94,714                 113,242        164,312
                                                  -----                     -------                 -------      ---------
Net Income-GAAP Basis                             8,893                     (14,669)                (47,448)     1,471,350
                                                  =====                      =======                 =======     =========

Taxable Income
    - from operations                             8,893                     (14,669)                (47,448)      (152,291)
    - from gain on sale                               0                           0                       0      1,623,641


Cash generated from operations                   53,774                      80,537                  40,257        (83,046)
Cash generated from sales                             0                           0                 100,000 [1]  5,010,653
Cash generated from refinancing                       0                           0                       0              0

Cash generated from operations,
   sales and refinancing                         53,774                      80,537                 140,257      4,927,607

Less:  Cash distributions to investors
    - from operating cash flow                        0                           0                       0              0
    - from sales and refinancing                      0                           0                   6,850        267,029
    - from return of capital                          0                           0                       0              0
                                                  -----                     -------                 -------      ---------
                                                      0                           0                   6,850        267,029
                                                  -----                     -------                 -------      ---------

Cash generated (deficiency) after cash
   distributions                                 53,774                      80,537                 133,407      4,660,578

 Special items:
    - Partner's capital contribution                  0                     563,006                       0              0
    - Borrowing  secured by property          2,901,750                     493,633                  31,908              0
    - Note payable proceeds                     527,836 [3]                       0                       0              0
    - Decrease in  note payable                       0                    (527,836)                      0
    - Capitalized loan fees &
        Organization costs                     (163,972)                       (857)                      0              0
    - Loans from/(to) Affiliates                      0                           0                       0              0
    - Capitalized  equity placement                   0                     (87,955)                      0              0
    - Property acquisitions and
        improvements                         (3,128,272)                   (456,954)                (33,659)          (336)
    - Decrease in borrowings secured
        by property                                   0                     (32,934)                      0     (3,394,356)
    - Inter-entity transfer
      between programs                         (191,116)[4]                  47,782 [4]            (155,370)[4] (1,320,595)[4]
                                             -----------                   --------                 -------      ---------
Cash generated (deficiency) after cash
   distributions and special items                    0                      78,422                 (23,714)       (54,709)
                                             ==========                      ======                 =======        =======

Tax and Distribution Data per
$1000 Invested
Federal Income Tax Results:
      Ordinary income(loss)
                - from operations                N/A [3]                     (26.1)                   (84.3)        (270.5)
                - from recapture                 N/A [3]                       0.0                      0.0            0.0
      Capital gain(loss)                         N/A [3]                       0.0                      0.0        2,883.9

Cash Distributions to Investors
      Source (on GAAP basis)
                - Investment income              0.0                           0.0                     12.2          474.3
                - Return of capital              0.0                           0.0                      0.0            0.0
      Source (on cash basis)
                - Operations                     0.0                           0.0                      0.0            0.0
                - Refinancing                    0.0                           0.0                      0.0            0.0
                - Sales                          0.0                           0.0                     12.2          474.3


Amount  remaining invested at the end
  of the period                                100.00%                       100.00%                  100.00%          0.00%

(expressed as a percentage of the amount originally invested in the property)

<FN>
[1] For the period 12/22/93 (inception) to 12/31/93.
[2] Program sold in February of 1996 and an escrow deposit was received in 1995 and included in cash flow and sales in the year
    received
[3] The entity was organized by the sponsor and was initially funded by notes payable to non-related entities prior to receipt of
    investor contributions in 1994
[4] The inter entity transfers are advances to/(from) other programs included in the same reporting entity.  The transfers were a
    result of debt allocation and payments on an umbrella loan required by the lender as portions of the programs  sold.  In
    addition, the entity manitained a general account and allocations were made for Investor contributions, distributions and
    overhead costs.
</FN>
</TABLE>
<PAGE>

                                                             TABLE III
<TABLE>

                                              STRATEGIC INDUSTRIAL PARTNERS - THE PARK

                                                     BASIS OF ACCOUNTING - GAAP

                                                OPERATING RESULTS OF PRIOR PROGRAMS
<CAPTION>
                                                                                                                     01/01/98-
                                          1993 [1]       1994           1995            1996            1997         08/31/98
<S>                                       <C>            <C>            <C>            <C>             <C>           <C>

Gross Revenues                            81,861          675,490       650,625         666,442          676,609      335,313
Profit on sale of properties                   0          109,915             0               0          870,606      269,024
Less:   Operating expenses                 6,760          215,196       220,455         181,046          212,430      125,968
        Partnership overhead allocation        0            5,034        55,434          29,933           26,616        5,192
        Interest expense                  80,465          507,325       531,336         482,099          360,417      145,708
        Depreciation                      12,530          155,134       161,731         168,836          242,297       54,009
                                          ------          -------       -------         -------          -------      -------
Net Income-GAAP Basis                    (17,894)         (97,284)     (318,331)       (195,472)         705,455      273,460
                                         =======          =======      ========        ========          =======      =======

Taxable Income
     -  from operations                  (43,316)[2]     (181,777)[2]  (318,331)       (195,472)        (165,151)     N/A
     -  from gain on sale                      0          109,915             0               0          870,606      N/A


Cash generated from operations             1,665          (15,825)     (137,718)       (177,333)         109,727       43,570
Cash generated from sales                      0          287,286             0               0        2,124,815      634,726
Cash generated from refinancing                0                0             0               0          916,786            0
                                          ------          -------       -------         -------        ---------      -------
Cash generated from operations,
   sales and refinancing                   1,665          271,461      (137,718)       (177,333)       3,151,328      678,296

Less:  Cash distributions to investors
     -  from operating cash flow               0                0             0               0                0            0
     -  from sales and refinancing             0                0             0               0        1,463,411      178,835
     -  from return of capital                 0                0             0               0                0            0
                                          ------          -------       -------         -------        ---------      -------
                                               0                0             0               0        1,463,411      178,835

Cash generated (deficiency) after cash
   distributions                           1,665          271,461      (137,718)       (177,333)       1,687,917      499,461

 Special items:
     -  Partner's capital contributions        0          544,635             0               0                0            0
     -  Borrowing  secured by
                 property              4,382,250 [3]      243,763        38,341          41,022                0            0
     -  Note payable proceeds            559,115 [4]            0       350,000               0                0            0
     -  Decrease in note payable               0         (559,115)     (350,000)              0                0            0
     -  Capitalized loan fees &
           organization costs           (335,332)               0             0               0         (109,444)           0
     -  Loans from/(to) affiliates           200          182,563       241,762        (397,109)             800            0
     -  Capitalized  equity placement
           fees                                0          (85,085)            0               0                0            0
     -  Property acquisitions
           and improvements           (4,604,240)        (248,211)      (18,560)         (8,410)         (48,546)     (15,102)
     -  Decrease in borrowings
         secured by property                   0         (307,988)            0        (249,418)      (2,222,979)    (850,022)
     -  Inter- entity transfer
         between programs                322,027 [5]     (281,926)[5]   (95,348)[5]     826,694 [5]      680,982 [5]  467,987 [5]
                                       ---------          -------        -------        -------        ---------      -------
Cash generated (deficiency) after
   cash distributions and
     special items                       325,685         (239,903)       28,477          35,446         (11,270)      102,324
                                         =======          =======       ========        ========         =======      =======
Tax and Distribution Data per
$1000 Invested Federal Income
Tax Results:
        Ordinary income(loss)
                   - from operations        N/A  [2]     (333.8)        (584.5)           (358.9)         (303.2)     N/A
                   - from recapture         N/A  [2]          0            0.0               0.0             0.0      N/A
        Capital gain(loss)                  N/A  [2]      201.8            0.0               0.0         1,598.5      N/A

Cash Distributions to Investors
        Source (on GAAP basis)
                   - Investment income       0.0            0.0            0.0               0.0         2,687.0      328.4
                   - Return of capital       0.0            0.0            0.0               0.0             0.0        0.0
        Source (on cash basis)
                   - Operations              0.0            0.0            0.0               0.0             0.0        0.0
                   - Refinancing             0.0            0.0            0.0               0.0             0.0        0.0
                   - Sales                   0.0            0.0            0.0               0.0         2,687.0      328.4


Amount  remaining invested at
        the end of the period              100.00%        100.00%       100.00%           100.00%         100.00%    100.00%

(expressed as a percentage of the amount originally invested in the property)
<FN>

[1]     For the period  11/22/93 (inception) to 12/31/93.
[2]     Initial tax return was filed on the cash basis in 1993, the entity converted to accrual basis tax reporting in 1994 and the
        difference in book and tax income in 1994
[3]     This program was acquired two months before the other programs included in the reporting entity were closed in escrow. This
        program was initially financed for $3,850,000 with a short term lender financing for the two month period prior to being
        refinanced and included in the singel reporting entity.  This schedule does not reflect this $3,850,000 proceeds and related
        pay-off relating to the short term initial mortgage financing that was repolaced by the permanent financing.
[4]     The entity was organized by the sponsor and was initially funded by notes payable to non-related entities prior to receipt
        of investor contributions in 1994.
[5]     The inter entity transfers are advances to/(from) other programs included in the same reporting entity. The transfers were a
        result of debt allocation and payments on an umbrella loan required by the lender as portions of the programs  sold.  In
        addition, the entity manitained a general account and allocations were made for Investor contributions, distributions and
        overhead costs.
</FN>

</TABLE>
<PAGE>
<TABLE>

                                                             TABLE III

                                             STRATEGIC INDUSTRIAL PARTNERS - WESTLAKE I

                                                     BASIS OF ACCOUNTING - GAAP

                                                OPERATING RESULTS OF PRIOR PROGRAMS
<CAPTION>

                                            1993 [1]              1994              1995           1996          1997 [2]
                                           --------          -----------       -----------     ---------     -------------
<S>                                       <C>                <C>               <C>             <C>           <C>

Gross Revenues                                13,814             556,430           562,668         476,916               0
Profit on sale of properties                       0                   0                 0         630,602               0
Less: Operating expenses                       1,506             145,603           132,512         126,327          23,639
  Partnership overhead allocation                  0               4,075            55,433          24,287               0
  Interest expense                             3,465             328,243           357,763         274,473               0
  Depreciation                                 2,452              75,086            93,233         184,116               0
                                             -------            --------           -------         -------          ------

Net Income-GAAP Basis                          6,391               3,423          (76,273)         498,315         (23,639)[2]
                                             =======            ========          ========         =======         =======
Taxable Income
    - from operations                          6,391               3,423          (76,273)        (132,287)        (23,639)
    - from gain on sale                            0                   0                0          630,602               0


Cash generated from operations                48,277              62,524          (30,584)         (36,377)         (3,102)
Cash generated from sales                          0                   0                0        3,812,464               0
Cash generated from refinancing                    0                   0                0                0               0
                                             -------            --------           -------       ---------          ------
Cash generated from operations,
   sales and refinancing                      48,277              62,524          (30,584)       3,776,087          (3,102)

Less:  Cash distributions to investors
    - from operating cash flow                     0                   0                0                0               0
    - from sales and refinancing                   0                   0                0                0         732,790
    - from return of capital                       0                   0                0                0               0
                                             -------            --------          -------         --------        --------
                                                   0                   0                0                0         732,790

Cash generated (deficiency) after cash
   distributions                              48,277              62,524          (30,584)       3,776,087        (735,892)

 Special items:
    - Partner's capital contribution               0             297,745                0                0               0
    - Borrowing  secured by property       2,635,208             314,411           25,486           70,746               0
    - Note payable proceeds                  305,661 [3]               0                0                0               0
    - Decrease in note payable                     0            (305,661)               0                0               0
    - Capitalized loan fees & organi        (116,118)                  0                0                0               0
    - Loans from/(to) affiliates                   0                   0                0          (21,688)         21,688
    - Capitalized  equity placement                0             (46,515)               0                0               0
    - Property acquisitions and impr      (2,892,836)           (305,666)         (21,285)        (109,079)              0
    - Decrease in borrowings secured               0             (19,072)               0       (2,501,158)              0
    - Inter-entity transfer between           19,808 [4]         (78,130)[4]      30,442 [4]    (1,283,624)[4]     859,226
                                          ----------            --------          -------       -----------        -------
Cash generated (deficiency) after cash
   distributions and special items                 0             (80,364)          4,059           (68,716)        145,022

Tax and Distribution Data per
$1000 Invested
Federal Income Tax Results:
      Ordinary income(loss)
                - from operations               N/A [3]            11.5          (256.2)          (444.3)          (79.4)
                - from recapture                N/A [3]             0.0             0.0              0.0             0.0
      Capital gain(loss)                        N/A [3]             0.0             0.0          2,117.9             0.0

Cash Distributions to Investors
      Source (on GAAP basis)
                - Investment income             0.0                 0.0             0.0              0.0         2,461.1
                - Return of capital             0.0                 0.0             0.0              0.0             0.0
      Source (on cash basis)
                - Operations                    0.0                 0.0             0.0              0.0             0.0
                - Refinancing                   0.0                 0.0             0.0              0.0             0.0
                - Sales                         0.0                 0.0             0.0              0.0         2,461.1


Amount  remaining invested at the
 end of the period                            100.00%             100.00%         100.00%         100.00%           0.00%

(expressed as a percentage of the amount originally invested in the property)
<FN>

[1]   For the period 12/23/93 (inception) to 12/31/93.
[2]   The program sold in October of 1996 and in 1997 expenses were recognized relating to uncollectible rent receivable and other
      unrecorded expenditures by the property management company
[3]   The entity was organized by the sponsor and was initially funded by notes payable to non-related entities prior to receipt of
      investor contributions in 1994.
[4]   The inter entity transfers are advances to/(from) other programs included in the same reporting entity. The transfers were a
      result of debt allocation and payments on an  umbrrella  loan  required  by  the  lender as portions of the programs sold.  In
      addition, the entity maintained a general account  and  allocations  were  made  for Investor contributions, distributions and
      overhead costs.
</FN>

</TABLE>

<PAGE>
<TABLE>
                                                             TABLE III

                                            STRATEGIC INDUSTRIAL PARTNERS - WESTLAKE II

                                                     BASIS OF ACCOUNTING - GAAP

                                                OPERATING RESULTS OF PRIOR PROGRAMS
<CAPTION>

                                                                                                                        01/01/98
                                         1993 [1]            1994              1995         1996 [1]       1997 [1]    -08/31/98
                                         --------         ---------         ---------     -----------   -----------   ------------
<S>                                    <C>                <C>               <C>           <C>           <C>           <C>

Gross Revenues                           14,880             538,567         502,350        575,274        332,983        151,006
Profit on sale of properties                  0                   0               0        430,024        416,160        579,471
Less: Operating expenses                  1,620             129,338         120,264        121,211        151,489         49,450
      Partnership overhead
        allocation                            0               4,076          55,433         29,133         13,067          5,544
      Interest expense                    3,465             351,698         399,387        340,165        186,486         78,468
      Depreciation                        2,644              80,087          88,375        102,887         97,244         27,400
                                          -----              ------          ------        -------         ------         ------
Net Income-GAAP Basis                     7,151             (26,632)       (161,109)       411,902        300,857        569,615
                                          =====             =======        ========        =======        =======        =======

Taxable Income
    - from operations                     7,151             (26,632)       (161,109)       (18,122)      (115,303)         N/A
    - from gain on sale                       0                   0               0        430,024        416,160          N/A


Cash generated from operations           41,632              36,183         (96,415)        24,165         (1,128)        17,451
Cash generated from sales                     0                   0               0      1,114,585        955,318      1,380,805
Cash generated from refinancing               0                   0               0              0        746,287              0
                                          -----              ------          ------        -------         ------         ------
Cash generated from operations,
   sales and refinancing                 41,632              36,183         (96,415)     1,138,750      1,700,477      1,398,256

Less:  Cash distributions to investors
    - from operating cash flow                0                   0               0              0              0              0
    - from sales and refinancing              0                   0               0              0        408,832        357,723
    - from return of capital                  0                   0               0              0              0              0
                                          -----              ------          ------        -------         ------         ------
                                              0                   0               0              0        408,832        357,723
                                          -----              ------          ------        -------        -------        -------
Cash generated (deficiency)
  after cash distributions               41,632              36,183         (96,415)     1,138,750      1,291,645      1,040,533

 Special items:
    - Partner's capital
        contribution                          0             320,821               0              0              0              0
    - Borrowing  secured
        by property                   2,838,842             350,968          28,651         34,674         13,039              0
    - Note payable proceeds             329,351 [2]               0               0              0              0              0
    - Decrease in note payable                0            (329,351)              0              0              0              0
    - Capitalized loan fees
        & Organization costs           (125,090)                  0               0              0        (80,441)             0
    - Loans from/(to) Affiliates              0                   0               0              0              0              0
    - Capitalized  equity placement           0             (50,120)              0              0              0              0
    - Property acquisitions
        and improvements             (3,116,380)           (323,021)        (18,689)        (2,569)             0              0
    - Decrease in borrowings
        secured by property                   0             (20,291)              0     (2,766,851)             0       (527,871)
    - Inter-entity transfer
       between programs                  31,645 [3]         131,225 [3]     106,995 [3]  1,685,245 [3] (1,441,266)[3]   (467,986)
                                      ---------             -------         -------      ---------      ----------      ---------
Cash generated (deficiency)
  after cash  distributions
  and special items                           0             116,414          20,542         89,249       (217,023)        44,676
                                      =========           =========        =========     =========      =========       =========
Tax and Distribution Data per
 $1000 Invested
Federal Income Tax Results:
      Ordinary income(loss)
                - from operations       N/A  [2]              (83.0)         (502.2)         (56.5)        (359.4)         N/A
                - from recapture        N/A  [2]                0.0             0.0            0.0            0.0          N/A
      Capital gain(loss)                N/A  [2]                0.0             0.0        1,340.4        1,297.2          N/A

Cash Distributions to Investors
      Source (on GAAP basis)
         - Investment income               0.0                 0.0             0.0            0.0        1,274.3        1,115.0
         - Return of capital               0.0                 0.0             0.0            0.0            0.0            0.0
      Source (on cash basis)
         - Operations                      0.0                 0.0             0.0            0.0            0.0            0.0
         - Refinancing                     0.0                 0.0             0.0            0.0            0.0            0.0
         - Sales                           0.0                 0.0             0.0            0.0        1,274.3        1,115.0


Amount  remaining invested at
the end of the period                    100.00%             100.00%         100.00%        100.00%        100.00%        100.00%

(expressed as a percentage of the amount originally invested in the property)

<FN>

[1] For the period 12/23/93 (inception) to 12/31/93.
[2] The entity was organized by the sponsor and was initially funded by notes payable to non-related entities prior to receipt
    of investor contributions in 1994.
[3] The inter entity transfers are advances to/(from) other programs included in the same reporting entity. The transfers were
    a result of debt allocation and payments on an umbrella loan required by the lender as portions of the programs sold.
    In addition, the entity maintained a general account and allocations were ade for Investor contributions, distributions and
    overhead costs.
</FN>

</TABLE>

<PAGE>
<TABLE>
                                    TABLE IV

       RESULTS OF COMPLETED PROGRAMS FOR THE PERIOD 1993 - AUGUST 31, 1998

<CAPTION>

                                       Fairway          Beach       Westlake I
                                       -------        ---------    -----------
<S>                                  <C>             <C>           <C>

Dollar amount raised                   563,005         514,166          297,745
Number of properties
  purchased                             One              One             One
Date of closing of offering           10/25/94         10/25/94        10/25/94
Date of sale of property              02/15/96         01/31/97        10/29/96
Tax and distribution data
   per $1,000 investment
    Federal income tax results:
       Ordinary income(loss):           [1]              [2]             [3]
         From operations              (205,515)       (378,210)        (222,385)
       Gross capital gain            1,623,641         675,480          630,602
       Deferred gain:
         Capital                             0               0                0
Cash distributions to investors:
    Source (cash basis):
       Sales                           273,879 [4]     808,398          732,790
       Refinancing                           0               0                0
       Operations                            0               0                0
Receivable on net purchase
  money financing                            0               0                0
<FN>

[1] From 12/22/93 (inception) thru 2/15/96 (sale).
[2] From 12/22/93 (inception) thru 1/31/97 (sale).
[3] From 12/22/93 (inception) thru 10/29/96 (sale).
[4] 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 this property the lender required a paydown on the
    umbrella loan in an amount greater than the debt that was allocated to it.
</FN>

</TABLE>
<PAGE>

<TABLE>

                                                               TABLE V
                             SALES OR DISPOSALS OF PROPERTIES - JANUARY 1, 1995 THROUGH AUGUST 31, 1998

<CAPTION>

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

<S>              <C>       <C>        <C>        <C>       <C>      <C>     <C>       <C>               <C>        <C>       <C>
Van Buren
 Buildings 11
  and 12         5/31/95    7/7/95      410,005   469,676   0        0        879,681     391,452 [1]   269,155      660,607    [3]
Van Buren
 Building 9      5/31/95   11/3/95      140,600   156,344   0        0        296,944     130,305 [1]    92,520      222,825    [3]
Van Buren
 Building 7      5/31/95   1/21/97      152,526   189,308   0        0        341,834     146,571 [1]   104,093      250,664    [3]
Van Buren
 Building 10     5/31/95   3/13/98      157,049   168,299   0        0        325,348     130,305 [1]    94,790      225,095    [3]
Van Buren
 Buildings 4     5/31/95   3/17/98      145,031   156,987   0        0        302,018     121,547 [1]    88,614      210,161    [3]
                                        -------  --------   -        -      ---------     -------        ------      -------
                                      1,005,211  1,140,614  0        0      2,145,825     920,180       649,172    1,569,352
                                      =========  =========  =        =      =========     =======       =======    =========


Tamarack Unit
  450E           4/4/93    11/17/95      37,457    178,150  0        0       215,607      97,850 [1]     75,796      173,646    [3]
Tamarack Unit
 450D            4/4/93    11/17/95      34,258    169,975  0        0       204,233      92,720 [1]     71,065      163,785    [3]
Tamarack Unit
 480D            4/4/93    1/10/97       35,181    178,305  0        0       213,486      97,280 [1]     75,138      172,418    [3]
Tamarack Unit
 450C            4/4/93    8/29/97       22,628    177,160  0        0       199,788      96,710 [1]     72,586      169,296    [3]
Tamarack Unit
 450A            4/4/93    12/31/97      44,524    187,624  0        0       232,148      97,850 [1]     81,508      179,358    [3]
Tamarack Unit
 420A            4/4/93     7/17/98      42,205    179,191  0        0       221,396     102,410 [1]     70,573      172,983    [3]
Tamarack Unit
 480E            4/4/93     8/18/98      49,132    187,624  0        0       236,756     102,410 [1]     79,567      181,977    [3]
                                         -------   -------  -        -       -------     -------         ------      -------
                                        265,385  1,258,029  0        0     1,523,414     687,230        526,233    1,213,463
                                        =======  =========  =        =     =========     =======        =======    =========


The Park Units
 1041  & 1035    11/22/93  11/7/97      422,154     635,538 0        0     1,057,692     614,392[1][2]   95,159      709,551    [3]
The Park Unit
  1025           11/22/93  11/26/97     157,804     242,228 0        0       400,032     234,012[1][2]   66,762      300,774    [3]
The Park Unit
  1021           11/22/93  12/15/97     276,955     390,134 0        0       667,089     377,312[1][2]   52,902      430,214    [3]
The Park Unit
  1001           11/22/93   2/20/98      98,740     123,539 0        0       222,279     119,635[1][2]   23,931      143,566    [3]
The Park Unit
 1029            11/22/93   3/30/98     172,740     239,706 0        0       412,446     231,821[1][2]   46,920      278,741    [3]
 ----                                   -------     ------- -        -       -------    --------         ------      -------
                                      1,128,393   1,631,145 0        0     2,759,538   1,577,172        285,674    1,862,846
                                      =========   ========= =        =     =========   =========        =======    =========

Westlake II
 Units 201-2     12/22/93  12/27/96      43,882   1,070,703 0        0     1,114,585    579,339[1][2]    160,724      740,063   [3]
Westlake II
 Unit 301        12/22/93   4/24/97     175,278     440,294 0        0       615,572    308,981[1][2]     78,805      387,786   [3]
Westlake II
  Unit 403       12/22/93   7/15/97     106,898     232,848 0        0       339,746    163,403[1][2]     41,816      205,219   [3]
Westlake Units
 401-2           12/22/93    1/2/98     192,971     465,696 0        0       658,667    326,806[1][2]     91,362      418,168   [3]
Westlake Unit
  302            12/22/93   6/30/98     204,698     517,440 0        0       722,138    363,118[1][2]    104,800      467,918   [3]
                                        -------     ------- -        -       -------    -------         -------       -------
                                        723,727   2,726,981 0        0     3,450,708  1,741,647         477,507     2,219,154
                                        =======   ========= =        =     =========  =========         =======     =========


Fairway Com-
 merce Center     12/22/93  2/15/96     896,162   4,214,491 0        0     5,110,653  3,429,586          425,607   3,855,19   91,522
                                        =======   ========= =        =     =========  =========          =======   ========   ======

Beach Com-
 merce 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
                                        =======   ========= =        =     =========  =========          =======   =========  ======

Westlake Com-
merce Center
Phase I          12/22/93  10/29/96     (35,047)  3,847,511 0        0     3,812,464  3,168,193          276,791   3,444,984 40,738
                                        =======   ========= =        =     =========  =========          =======   ========= ======

<FN>

[1] Original  mortgage  financing  allocated  to unit  based on square  footage percentage of total project.
[2] Debt paid on outstanding  blanket loan at time of sale was determined by the lender  who  required  a  payment  for a larger
    percentage  of total  debt then allocated  to the  individual  unit.
[3] The  sponsor  did not  record  income  and  expenditures  on a unit by unit basis and excess  cash  receipts  over
    expenditures information by unit is not available.
</FN>

</TABLE>

<PAGE>


<TABLE>


                                                              TABLE VI
                                               ACQUISITIONS OF PROPERTIES BY PROGRAMS
                                               For the Period 1993 - August 31, 1998


<CAPTION>

                                      Van Buren Business Park         Baldwin Business Park            Torrance Amapola Partners
                                      -----------------------         ---------------------            -------------------------
<S>                                   <C>                             <C>                              <C>

Location .   .   .   .   .   .        Placentia, California           Baldwin Park, California          Torrance, California
Type of Property .   .   .   .        Industrial Buildings            Free-Standing Industrial Bldgs.   Multi-tenant Business Park
Gross Leasable Space    .   .         89,513 square feet              166,191 square feet               95,000
Date of Purchase    .   .   .         May 31, 1995                    August 15, 1997                   December 15, 1995
No. of Buildings/Units  .   .        Twelve Condominium Units         Seven Buildings                   Two Bldgs.
No. of Buildings/Units Sold Thro           6                              0                                0
Total Acquisition Cost  .   .         $3,282,025                      $6,012,685                        $4,214,812
</TABLE>
<PAGE>

<TABLE>

                                                              TABLE VI
                            ACQUISITIONS OF PROPERTIES BY PROGRAMS For the Period 1993 - August 31, 1998


                                                     CARSON INDUSTRIAL PARTNERS
                                                     --------------------------
<CAPTION>

                                        Carson Phase I                  Carson Phase II                  Tamarack Business Center
                                        --------------                  ---------------                  ------------------------
<S>                                     <C>                             <C>                              <C>

Location .   .   .   .   .   .         Carson, California               Carson, California               Brea, California
Type of Property .   .   .   .         Multi-tenant Industrial Bldgs.   Free-Standing Industrial Bldgs.  Multi-tenant Industrial
Gross Leasable Space    .   .          39,592 square feet               166,191 square feet              54,744 square feet
Date of Purchase    .   .   .          August 15, 1997                  August 15, 1997                  June 30, 1993
No. of Buildings/Units  .   .          Two Bldgs/28 Units               Seven Buildings                  Sixteen Condominium Units
No. of Buildings/Units Sold Thro              0                               0                           7
Total Acquisition Cost  .   .          $1,432,772                       $6,012,685                       $2,764,561
</TABLE>
<PAGE>

<TABLE>
                                                              TABLE VI
                            ACQUISITIONS OF PROPERTIES BY PROGRAMS For the Period 1993 - August 31, 1998


                                                 STRATEGIC INDUSTRIAL HOLDINGS, LTD.
                                                 -----------------------------------
<CAPTION>

                                                                                                 Westlake           Westlake
                                 The Park          Fairway                Beach               Commerce           Commerce
                                 Fullerton         Commerce Center        Commerce Center     Center Phase I     Center Phase II
                                ----------         ---------------        ---------------     ---------------  -----------------
<S>                             <C>                <C>                    <C>                 <C>               <C>

Location .   .   .   .   .   .Fullerton,            City of Industry      La Habra,           Westlake          Westlake
                              California            California            California          Village, CA       Village, CA
Type of Property .   .   .   .Multi-tenant          Industrial Bldgs.     Multi-tenant        Industrial        Industrial
                              Industrial Bldgs.                          Retail & Industrial
Gross Leasable Space    .   . 116,819 square feet   120,763 square feet  110,322 square feet  63,862 sq ft      68,798 square feet
Date of Purchase    .   .   . November 22, 1993     December 22, 1993    December 22, 1993    December 22, 1993 December 22, 1993
No. of Buildings/Units  .   . Two Bldgs/            Seven Bldgs/
                              18 Condominiums       58 Units             Four Buildings       Six Buildings     10 Buildings
No. of Buildings/Units Sold
 Through 8/31/98                   7                Entire Project       Entire Project       Entire Project    7
Total Acquisition Cost  .   . $4,439,248            $3,138,175           $3,708,632           $2,901,291        $3,121,704
</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-6
         1.1. Formation...................................................A-6
         1.2. Name........................................................A-6
         1.3. Purpose.....................................................A-6
         1.4. Duration....................................................A-6
         1.5. Principal Place of Business, Registered Office
              and Resident Agent..........................................A-6
         1.6. Title to Fund Property......................................A-7
         1.7. Intention for Fund..........................................A-7
         1.8. Definitions.................................................A-7

2. BOOKS, RECORDS AND ACCOUNTING..........................................A-7
         2.1. Books and Records...........................................A-7
         2.2. Fiscal Year; Accounting.....................................A-7
         2.3. Bank Accounts...............................................A-2
         2.4. Reports to Members..........................................A-7
         2.5. Tax Returns.................................................A-9
         2.6. Appraisals..................................................A-9
         2.7. List of Members.............................................A-9
         2.8. Valuation of Units..........................................A-9

3. MEMBERS, UNITHOLDERS AND MEETINGS OF MEMBERS...........................A-9
         3.1. Units of Membership Interest................................A-9
         3.2. Book Entry Evidence of Ownership............................A-5
         3.3. Place of Meetings..........................................A-10
         3.4. Meetings of Members........................................A-10
         3.5. Notice of Meetings.........................................A-10
         3.6. Record Dates...............................................A-10
         3.7. List of Members............................................A-10
         3.8. Quorum.....................................................A-10
         3.9. Proxies....................................................A-11
         3.10. Inspectors of Election....................................A-11
         3.11. Manner of Voting..........................................A-11
         3.12. Actions Without a Meeting.................................A-11

4. CAPITAL CONTRIBUTIONS.................................................A-11
         4.1. Contributions, Members and Unitholders.....................A-11
         4.2. Capital Accounts...........................................A-12
         4.3. Capital Accounts and Capital Contributions in General......A-12

5. ALLOCATIONS OF NET INCOME AND NET LOSS................................A-12
         5.1. Timing and Effect..........................................A-12
         5.2. Allocation of Net Income and Net Loss......................A-12
         5.3. Reallocations to Avoid Excess Deficit Balances.............A-13
         5.4. Allocations Among Unitholders..............................A-13
         5.5. Allocation in the Event of Section 754 Election............A-13
         5.6. Recapture of Deductions and Credits........................A-14
         5.7. Regulatory and Curative Allocations........................A-14



                                      A-i

<PAGE>



6. DISTRIBUTIONS  A-15
         6.1. Distributions To Members...................................A-15
         6.2. Distributions of Uninvested Assets.........................A-16
         6.3. Limitations on Distributions...............................A-16
         6.4. Return of Distribution.....................................A-16
         6.5. Withholding on Distributions...............................A-16

7. DISPOSITION OF UNITS..................................................A-16
         7.1. General....................................................A-16
         7.2. Prohibited Dispositions....................................A-16
         7.3. Permitted Dispositions.....................................A-17
         7.4. Admission of Assignee as a Member..........................A-17

8. MANAGEMENT     A-12
         8.1. Management of Business.....................................A-13
         8.2. General Powers of the Managing Member......................A-17
         8.3. Limitations; Voting Rights of Members......................A-18
         8.4. Compensation and Expense Reimbursement.....................A-13
         8.5 Contracts with the Managing Member and its Affiliates.......A-20
         8.6. Authority..................................................A-20
         8.7. Fiduciary Duty; Standard of Care...........................A-20
         8.8. Liability..................................................A-20
         8.9. Other Interests............................................A-21
         8.10. Prohibited Acts...........................................A-21

9. INVESTMENT OBJECTIVES AND POLICIES....................................A-21
         9.1. Duties and Responsibilities; Investment Allocation.........A-21
         9.1. Duties and Responsibilities; Investment Allocation.........A-21
         9.2. Prohibited Investments and Activities......................A-21
         9.3. Borrowing Policies.........................................A-22
         9.4. Conflicts of Interest......................................A-23
         9.5. Conflict Resolution Procedures.............................A-23

10. INDEMNIFICATION......................................................A-24
         10.1. Indemnification...........................................A-24
         10.2. Certain Actions...........................................A-24
         10.3. Expenses of Successful Defense............................A-24
         10.4. Determination that Indemnification is Proper..............A-24
         10.5. Indemnification for Portion of Expenses...................A-25
         10.6. Expense Advances..........................................A-25
         10.7. Indemnification of Employees and Agents of the Fund.......A-25
         10.8. Former Managing Members, Officers, Employees and Agents...A-26
         10.9. Insurance.................................................A-26
         10.10. Contract Right to Indemnity..............................A-26
         10.11. Exclusivity; Other Indemnification.......................A-26
         10.12. Amendment or Deletion....................................A-26

11. DISSOLUTION, WINDING UP AND REDEMPTION...............................A-26
         11.1. Dissolution...............................................A-26
         11.2. Winding Up................................................A-26





                                      A-ii

<PAGE>

12. MISCELLANEOUS PROVISIONS.............................................A-27
         12.1. Counsel to the Fund.......................................A-27
         12.2. Counterparts..............................................A-27
         12.3. Entire Agreement..........................................A-27
         12.4. Severability..............................................A-27
         12.5. Pronouns; Statutory Reference.............................A-27
         12.6. Power of Attorney.........................................A-27
         12.7. Notices...................................................A-28
         12.8. Binding Effect............................................A-28
         12.9. Governing Law.............................................A-28
         12.10. Attorneys' Fees..........................................A-28

13. DEFINITIONS..........................................................A-28







                                     A-iii
<PAGE>



                               OPERATING AGREEMENT

                                       FOR


           CORNERSTONE {INDUSTRIAL PROPERTIES INCOME AND GROWTH FUND I}
                         [CORNERSTONE REALTY FUND], LLC


                     A California Limited Liability Company

         THIS   OPERATING  AGREEMENT   is  dated  as  of    {October  28,  1998}
[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    {Industrial  Properties  Income
                      ---------
and Growth  Fund I} [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
                      ----
{Industrial  Properties  Income and Growth Fund I} [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.

             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


                                      A-1

<PAGE>


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 Fun'ds  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.

              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


                                      A-2
<PAGE>
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  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.


                                      A-3

<PAGE>

              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, address-
                      ----------------
es 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    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.

             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.

                                      A-4


<PAGE>

                      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
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
                      ------


                                      A-5

<PAGE>


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  {$20,000,000}
[$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 {40,000}  [100,000]  Units shall
be issued pursuant to said registration statement.


                      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

                                      A-6

<PAGE>

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  {__________,
2000}  [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{.
                      ----------------

             4.2.1}.  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.

                      {4.2.2} [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).

             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-7

<PAGE>

                               (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  pro-
portion 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.  Notwith-
                      -----------------------------------------------
standing 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
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.


                                      A-8

<PAGE>

              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  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.


                                      A-9

<PAGE>


                      5.7.6.   Adjustment  to  Allocations.  It is the intentio
                               ---------------------------
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 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.


                                      A-10

<PAGE>


              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  {by
December31,  2001} [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 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:



                                      A-11

<PAGE>


                      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.] {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.


              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


                                      A-12

<PAGE>


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)appointment}[(b)  voluntarily  withdraw  as the
Managing Member, (c) appointment] of a new managing member,  {(c)sale}[(d) sale]
of all or  substantially  all of the Fund's  assets  other than in the  ordinary
course of business, {(d)causing}[(e) causing] the merger or other reorganization
of the Fund;  {(e)any}[(f) any]  change in the  character  of the  business  and
affairs of the Fund;  {(f)the}[(g) the] commission of any act that would make it
impossible  for  the  Fund  to  carry  on its  ordinary  business  and  affairs;
{(g)any}[(h) any] act that would contravene any provision of the Articles,  this
Agreement,  or the Limited Liability  Company Law; or {(h)}[(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
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.]




                                      A-13

<PAGE>
       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 {seven} [eight]  percent
{(7%)}[(8%)]  per Unit on {all} [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 {is} [were]  solely  dedicated to
{identifying and working with the Participating  Brokers;} [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 {of}
[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;

                      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;


                                      A-14

<PAGE>

                      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.

             [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

                                      A-15
<PAGE>


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
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:

                                      A-16

<PAGE>

                      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 no   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
{multi-tenant  industrial}  properties  through general  partnerships[,  limited
liability  companies] or joint ventures with  non-Affiliates that own or operate
one or more  {Properties}  [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  inves  more than {$25,000,000}
[$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 trans-
action.



             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
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

                                      A-17

<PAGE>

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 {of} [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
             ---------------------
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
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-23

<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. mandatory indemnification
provided in this Article 10.

              10.4.   Determination  that  Indemnification  is Proper. An indem-
                      -----------------------------------------------
nification  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-24


<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{, provided that a court either:
(1)} [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 {;
or (2) approves  indemnification  of litigation costs if a successful defense is
made. The court will be advised that }[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

                                      A-25

<PAGE>
Article 10 with respect to the  indemnification  and  advancement of expenses of
the Managing Member and officers of the Fund.


              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 {not required to indemnify}  [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


                                      A-26

<PAGE>
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
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-27


<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 Agree-
                      ---------------
ment 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-28

<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 happen-
        ----------
ing 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  reorg-
anization, 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-29

<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  {Company} [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 {Industrial  Properties  Income and Growth
        ----
Fund I} [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-30

<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


                                      -31-
<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-32

<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-33
<PAGE>



                                  EXHIBIT "B"


                                                       {             ,1999
                                                       -------------
                                                       FORM OF}[January 31, 2000



                                   OPINION OF
                             COUNSEL WITH RESPECT TO
                       CERTAIN FEDERAL INCOME TAX MATTERS


Cornerstone [Realty Fund] {Ineustrial Properties Income
and Growth Fund I}, LLC
4590 MacArthur Blvd., Suite 610
Newport Beach, CA  92660

         Re:  Cornerstone {Industrial Properties Income and Growth Fund I}
              [Realty Fund], LLC


Ladies and Gentlemen:


         You have requested our opinion concerning certain  federal  income  tax
aspects of the offering and sale of Units of limited  liability company interest
in Cornerstone  {Industrial  Properties Income and Growth Fund I} [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 {March  ___}[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


<PAGE>

Managing Member
January 31, 2000
Page 2


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
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 {attempts to address} [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
more  likely  than not  [(except  for item (1) 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";
<PAGE>


Managing Member
January 31, 2000
Page 3


         (2)      The Fund will not be classified as a "publicly traded partner-
                  ship"  under  Section  7704  of   the Code since the Operating
                  Agreement  limits transfers of Units,  except for transfers of
                  Units  which  satisfy  applicable  safe harbors from "publicly
                  traded partnership" status 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;

         (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]  {In addition}, 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 {certain}
[the following  potentially] material tax aspects of the transactions  described
in the Prospectus if challenged by the IRS,  litigated and  judicially  decided,
{including  (i) the  }[because  of the lack of any actual facts on which to have
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;


         (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 and its Affiliates,  (ii)
                  whether  the Fund will be considered to hold any or all of its
                  Properties  primarily for  sale to customer   in  the ordinary
                  course of business, and (iii) whether the Fund will be classi-
                  fied as a "tax shelter" under Section 6662(d)  of the Code for
                  purposes of determining the availability  of certain potential
                  exemptions from the} [managing member and its affiliates;


<PAGE>


Managing Member
January 31, 2000
Page 4


         (iii)    The tax consequences of an investment in the fund by qualified
                   plans and other tax-exempt entities;

         (iv)     Whether the fund might be considered a "dealer" in fund  prop-
                  erties or whether such properties should  be  treated as  held
                  for investment; and

         (v)      Whether the fund is a "tax-shelter" for purposes of  investors
                  avoiding] application of the
                  accuracy-related penalty provisions [of the Code;

         (vi)     The tax consequences upon dissolution of the fund;

         (vii)    The tax consequences to foreign investors;

         (viii)   The state or local tax consequences to investors;

         (ix)     Applicability of 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.


{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.

}DiscussioN


         1.     Fund Classifications (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.

<PAGE>

Managing Member
January 31, 2000
Page 5

         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. Treas. Regs. 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.
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. 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 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.

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.


<PAGE>
Managing Member
January 31, 2000
Page 6

         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).
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

<PAGE>

Managing Member
January 31, 2000
Page 7


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, 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
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,  assuming the Fund is operated in accordance with
its stated investment objectives, it is more likely than not that the qualifying
income  exception  will be  satisfied  by the Fund and that the Fund will not be
treated as a corporation for federal income tax purposes.

<PAGE>

Managing Member
January 31, 2000
Page 8

         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.  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. 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. 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.
                           -------------------

         The deductibility of Fund Net Loss  is limited further by the "at risk"
limitations in the Code. I.R.C.  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.
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.   465(b)(6).  Unless and until the Fund incurs

<PAGE>

Managing Member
January 31, 2000
Page 9


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 (includ-
ing individuals,  estates, trusts, certain closely-held corporations and certain
personal service  corporations) to deduct losses derived from so-called "passive
activities." I.R.C.  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.  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.

         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.   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.
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.
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.

         In the case of entities which are deemed to be publicly traded partner-
ships,  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.   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



<PAGE>

Managing Member
January 31, 2000
Page 10


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
Fun'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. 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,  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
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


<PAGE>

Managing Member
January 31, 2000
Page 11


which such liquidation  occurs, he must be unconditionally  obligated to restore
the   amount   of   such  deficit  balance  to  the  partnership.   Treas.  Reg.
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.      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  partner-
ship  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
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.    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

<PAGE>
Managing Member
January 31, 2000
Page 12


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
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.


<PAGE>

Managing Member
January 31, 2000
Page 13

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.    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.  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
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.   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



<PAGE>

Managing Member
January 31, 2000
Page 14


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.


         6.       Other [Potentially] Material Tax Issues.
                  ---------------------------------------

                  [The following tax issues could be considered to be   material
to potential investors in the 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 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 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.


         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.   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. 167(a).


<PAGE>

Managing Member
January 31, 2000
Page 15


         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  organ-
izing  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.  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. 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.     162(a).   Because  this  issue  is  dependent  upon  factual
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.

<PAGE>

Managing Member
January 31, 2000
Page 16



         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.   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.   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.    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.   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
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.       Sale 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.
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.
 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.   1001(a). The adjusted basis of Fund Property will in general

<PAGE>

Managing Member
January 31, 2000
Page 17


be its original cost less depreciation and cost recovery  allowances  allowed to
the Fund with respect to such Property.  I.R.C.   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. 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.   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 ordinary  course 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. 1221(1) and 512(b)(5)(B).

         Whether  property  is  held  primarily  fo   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
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.     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.   751(c).  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.
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. 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

<PAGE>

Managing Member
January 31, 2000
Page 18


share of the Fund's nonrecourse  indebtedness,  if any. Treas. Reg. 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  position of the IRS on whether  such a  "look-through"
rule  applies for real estate  depreciation  recapture  is not  entirely  clear.
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 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.  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.  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. 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


<PAGE>

Managing Member
January 31, 2000
Page 19

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
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.  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. 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. 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.  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.


<PAGE>

Managing Member
January 31,2000
Page 20

         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.  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.   6223(b). You should also be aware that Congress 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.   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.     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.  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

<PAGE>

Managing Member
January 31, 2000
Page 21



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.  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
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"
- --------------------------------------------------------------------------------
            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 understand 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 propose 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 understanding.
- --------------------------------------------------------------------------------
              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 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.
               4100 Newport Place, Suite 130   39560 Stevenson Place, Suite 112
                 Newport Beach, CA  92660            Fremont, CA 94539
                 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>
<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
     Management Compensation..........11
     Fiduciary Responsibilities
       of the Managing Member.........14
     Management.......................15
     Prior Performance................17
     Conflicts of Interest............18
     Investment Objectives and
     Policies.........................21
     Business.........................24
     Summary of the Operating
       Agreement......................29
     Federal Income Tax
       Considerations.................33
     ERISA Considerations.............44
     The Offering.....................46
     How to Subscribe.................50
     Your Representations and Warranties
       in the Subscription Agreement..50
     Supplemental Sales Material......51
     Legal Matters....................51
     Experts..........................51
     Available Information............51
     Additional Information...........52
     Financial Statements.............53                PROSPECTUS
     Prior Performance Tables.........54

     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  to
interest  to the  managing  member  and one (1) unit 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.

                 3.4      Amendment  to  Articles  of  Organization  of the Fund
                          filed January 26, 2000.

                 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" and incorporated
                          herein by reference.

                 5.1      Opinion   of  Counsel with  respect to thelegality  of
                          the  securities  being registere, including consent to
                          the use of  such opinion in the egistration Statement.

                 8.1      Opinion  of  Counsel  with  respect to Federal  income
                          tax  matters, including  consent 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 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, 2000.


                       CORNERSTONE REALTY FUND, LLC



                       By:      CORNERSTONE INDUSTRIAL PARTNERS, LLC
                                Its Managing Member

                       By:      CORNERSTONE VENTURES, INC.
                                Its Manager


                                By:       /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.
<TABLE>
<CAPTION>


   Signature                         Title                         Date
   ---------                         -----                         ----
<S>                   <C>                                     <C>

 /S/ TERRY G. ROUSSEL  Director of Cornerstone Ventures, Inc.  January 31,2000
- ------------------
Terry G. Roussel



/S/ JAMES V. CAMP   Director of Cornerstone Ventures, Inc.     January 31,2000
- -------------------
James V. Camp
</TABLE>







                                      II-4

<PAGE>

<PAGE>


                                   EXHIBIT 1.1


 CORNERSTONE {INDUSTRIAL PROPERTIES INCOME AND GROWTH FUND I} [REALTY FUND], LLC


                                     FORM OF

                            DEALER-MANAGER AGREEMENT

Private Investors Equity Group
23279 Park Basilico
Calabasas, California 91302

Dear Sirs:


       Cornerstone  {Industrial  Properties  Income and  Growth  Fund I} [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 {40,000}
[100,000] units of limited  liability company interest  ("Units")  aggregating a
maximum  of  {$20,000,000}  [$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, {Pacific Cornerstone Financial Incorporated}
[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 {your
best}  [commercially  reasonable]  efforts to find  purchasers  for the Units in
accordance with the terms and conditions of the Prospectus and this  Agreement{.
You agree to use your best}[,  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

                                       1
<PAGE>
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
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,  {CD Rom,} 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  {and}[,] (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

                                       2
<PAGE>


(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. ]{.}

               {(i) The balance  sheet}[(i) The balance  sheets]  (including the
related  notes) of the [Fund and]  Managing  Member set forth in the  Prospectus
fairly {presents} [present] the [respective] financial {position} [positions] of
the [Fund and] Managing Member at the {date} [respective  dates] thereof.  {The}
[Each of the] balance  {sheet}  [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 {based upon current
law} 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.


                                       3
<PAGE>


               (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.]


        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  {FUNDI}  [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
("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].


                                       4
<PAGE>
               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
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.


               {Nothing}  [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)
_____________,  {2001} [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
____________, {2000} [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 {seven  (7%) of the  }[eight  percent  (8%) of the first
$3,000,000  of] gross  offering  proceeds  realized  from the sale of {each Unit
sold} [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.  The selling
commissions,  marketing support fee,  non-accountable expenses allowance and due
diligence  expense  allowance  will  be  paid  as  follows:  (i) on or  promptly

                                       5
<PAGE>


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  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.

                                       6
<PAGE>

               (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
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 {its
best} [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 agrees not to, and to use
its  best  efforts  to cause  the  Participating  Brokers,  not to  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,
Dealer Manager shall, and shall use its best efforts to cause the  Participating
Brokers to,  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.  Dealer Manager may only rely upon the results of an inquiry  conducted
by another NASD member or members if: (x)Dealer  Manager has reasonable  grounds
to believe that such inquiry was conducted with due care;  (y)the results of the
inquiry were  provided to Dealer  Manager 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.}  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.



                                       7
<PAGE>

               (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.

               (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.


        {(g) Dealer  Manager shall take all action  necessary to assure that its
computer-based  systems are able to effectively process data including dates and
date sensitive  functions.  Dealer  Manager  represents and warrants that Dealer
Manager's  ability to perform  its  obligations  under  this  Agreement  will be
unaffected by the  transition to the Year 2000.  Upon  request,  Dealer  Manager
shall provide  assurance  acceptable to the Fund and Managing Member that Dealer
Manager's  computer systems and software are or will be Year 2000 compliant on a
timely  basis.  Dealer  Manager shall  immediately  advise the Fund and Managing
Member in writing of any  material  changes  in Dealer  Manager's  Year 200 plan
timetable.


        }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{,  either}  by Dealer

                                       8
<PAGE>


Manager  pursuant to this {Agreement or any  Participating  Broker acting on the
Dealer Manager's behalf pursuant to the  Participating  Broker}  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 a  Participating  Broker},  or (ii) the breach by Dealer Manager {or
any  Participating  Broker  acting  on its  behalf}  of any  of  the  terms  and
conditions of this Agreement {or any Participating Broker Agreement}, including,
but not  limited  to,  alleged  violations  of the  Securities  Act of 1933,  as
amended; or (iii) the violation by Dealer Manager {or any Participating  Broker}
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 {or}
[and] expenses (including  reasonable attorney's fees {), joint or several} [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 {or}  [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, {or its representatives,  in each case taken
together with all other such documents and information,} [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 {or its  representatives,  in each case taken
together with all other such documents and  information,}[,  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 {or its}[,
the Managing Member or their respective] affiliates,  or anyone acting on behalf
of {it} [them],  other than the Dealer Manager,  of any interests or securities;
(iv) violations by the Fund or {any of its} [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   {of}  [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  {such}  [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.


                                       9
<PAGE>

       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 {Member} [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, {this} [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.

               {Any}   [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.

                                       10
<PAGE>


               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
{5(f)}  [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.


<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] {INDUSTRIAL PROPERTIES
                INCOME AND GROWTH FUND I}, LLC,
                        a California limited liability company


                        By:     CORNERSTONE INDUSTRIAL PROPERTIES, LLC
                                a California limited liability company


                                By:      CORNERSTONE VENTURES, INC.,
                                         its Operating {Partner} [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                   ]
       --------------------------
       {By }[Leonard Robbins, President]


{Dated: , 1999} [Dated:                               , 2000]




                                       12
<PAGE>

<PAGE>



                                   EXHIBIT 1.2


 CORNERSTONE {INDUSTRIAL PROPERTIES INCOME AND GROWTH FUND I} [REALTY FUND], LLC


                                     FORM OF
                         PARTICIPATING BROKER AGREEMENT
                         ------------------------------

Dear Sirs:


         Cornerstone  {Industrial  Properties  Income and Growth Fund I} [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 {40,000}
[100,000]  units of limited  liability  company  interests  relating to the Fund
("Units") aggregating a maximum of {$20,000,000}  [$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 {its best} [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, {CD
Rom,}  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  {FUND I} [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 ("Escrow  Agent"),  at 4100 Newport Place,  Suite 130,  Newport


                                       2
<PAGE>


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"),  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  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)
____________,  {2001} [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


                                       3
<PAGE>


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
____________,  {2000} [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 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:


                                       4
<PAGE>



                  (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
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,  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


                                       5
<PAGE>


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
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.

                                       6
<PAGE>


         {(g)  You  shall  take  all  action   necessary  to  assure  that  your
computer-based  systems are able to effectively process data including dates and
date sensitive functions. You represent and warrant that your ability to perform
your  obligations  under this  Agreement will be unaffected by the transition to
the Year 2000. Upon request,  you shall provide adequate assurance acceptable to
Dealer Manager,  the Fund and the Managing Member that your computer systems and
software  are or will be Year  2000  compliant  on a  timely  basis.  You  shall
immediately  advise Dealer Manager,  the Fund and the Managing Member in writing
of any material changes in your Year 2000 plan timetable.} [6. Indemnification.]
                  {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
<PAGE>


         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
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 {our}  [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.


                  {Any}  [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

                                       8
<PAGE>

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.


         {9} [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
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] {10}.         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.

















                                       9
<PAGE>


                  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:]
                                             -----------------------------------

                                            {By:

                                              Its:} [Leonard Robbins, President]


AGREED AND ACCEPTED:

(Name of Participating Broker) (Address of Participating Broker)

By:
         Its:
Dated:                                      , 1999
      --------------------------------------



CORNERSTONE [REALTY FUND, LLC] {INDUSTRIAL PROPERTIES
INCOME AND GROWTH FUND I, 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


[CORNERSTONE INDUSTRIAL PROPERTIES, LLC,
California limited liability company

         By:      CORNERSTONE VENTURES, INC.,
                  its Operating Partner

                  By:
                     ------------------------------------
                     Terry G. Roussel, President] {OC: 79796 v03 3/30/99}



                                       10
<PAGE>




                                                                EXHIBIT 3.3


               State of California                         FILED
                    Bill Jones               In the Office of Secretary of State
                Secretary of State                   of the State of Califomia
                                                        AUG 18 1999

                                                //BILL JONES, SECRETARY OF STATE

             LIMITED LIABILITY COMPANY
             CERTIFICATE OF AMENDMENT

 A $30.00 flling fee must accompany this form
IMPORTANT - Read instructions before completing
this form.                                       This Space For Filing Use Only
- --------------------------------------------------------------------------------
1.    Secretary Of State File Number:  2.    Name of Limited Liability Company:
      199830110009                      Cornerstone Industrial Properties Income
                                        & Growth Fund I, LLC
- --------------------------------------------------------------------------------
3.    Complete only the sections where information is being changed.  Additional
      pages may be attached if necessary.

     A.  Limited  Liability  Company  Name (End the name with the words "Limited
         Liability Company," "Ltd.  Liability Co." or the abbreviations "LLC" or
         "L.L.C.")
         Cornerstone MLilti-Tenant Industrial Business Parks Fund, LLC

     B.    The Limited Liability Company will be managed by (Check One):
           ( ) One Manager                  ( ) More Than One Manager
           ( )  Limited Liability Company Members

     C.    Amendment to text of the Articles of Organization:

     D.    Other matters to be included in this certificate may be set forth  on
           separate attached pages and are made a part of  this  certificate  by
           checking this box.  Other matters may include a change in  the latest
           date on which the limited liability company is to  dissolve  or   any
           change in the events that will cause the dissolution.    [   ]

- --------------------------------------------------------------------------------
4. Future Effective Date, if any:             Month       Day           Year

- --------------------------------------------------------------------------------
5. Total number of pages attached, if any: -0-



6.    Declaration: It is hereby declared that I am the person who executed  this
      instrument, which execution is my act and deed.

                                     Cornerstone Industrial Properties,LLC,
// TERRY G. ROUSSEL                   Manager
- ------------------------             By:  Cornerstone Ventures, Inc. Its Manager
Signature of Authorized                  ---------------------------------------
Person                                Type or Print Name and Title of Authorized
                                          By:  Terry G. Roussel, President
8/12/99
- -----------------------
Date

- --------------------------------------------------------------------------------
7.    RETURN TO:
      NAME         Karen Nicolai Winnett, Esq.               State of California
      FIRM         Oppenheimer Wolff & Donnelly LLP            Bill Jones
      ADDRESS      500 Newport Center Drive, Suite 700       Secretary of State
      CITY/STATE   Newport Beach, CA 92660
      ZIP CODE
- --------------------------------------------------------------------------------
SEC/STATE (REV. 1/99)                           FORM LLC-2 - FILING FEE: $30-00
                                                 Approved by Secretary of State
- --------------------------------------------------------------------------------
<PAGE>


                                                                EXHIBIT 3.4

               State of California                         FILED
                    Bill Jones               In the Office of Secretary of State
                Secretary of State                   of the State of Califomia

                                                        January 26 2000

                                                //BILL JONES, SECRETARY OF STATE

             LIMITED LIABILITY COMPANY
             CERTIFICATE OF AMENDMENT

 A $30.00 flling fee must accompany this form
IMPORTANT - Read instructions before completing
this form.                                       This Space For Filing Use Only
- --------------------------------------------------------------------------------
1.    Secretary Of State File Number:  2.    Name of Limited Liability Company:
      199830110009                      Cornerstone Realty Fund, LLC
- --------------------------------------------------------------------------------
3.    Complete only the sections where information is being changed.  Additional
      pages may be attached if necessary.

     A.  Limited  Liability  Company  Name (End the name with the words "Limited
         Liability Company," "Ltd.  Liability Co." or the abbreviations "LLC" or
         "L.L.C.")
         Cornerstone MLilti-Tenant Industrial Business Parks Fund, LLC

     B.    The Limited Liability Company will be managed by (Check One):
           ( ) One Manager                  ( ) More Than One Manager
           ( )  Limited Liability Company Members

     C.    Amendment to text of the Articles of Organization:

     D.    Other matters to be included in this certificate may be set forth  on
           separate attached pages and are made a part of  this  certificate  by
           checking this box.  Other matters may include a change in  the latest
           date on which the limited liability company is to  dissolve  or   any
           change in the events that will cause the dissolution.    [   ]

- --------------------------------------------------------------------------------
4. Future Effective Date, if any:             Month       Day           Year

- --------------------------------------------------------------------------------
5. Total number of pages attached, if any: -0-



6.    Declaration: It is hereby declared that I am the person who executed  this
      instrument, which execution is my act and deed.

                                     Cornerstone Industrial Properties,LLC,
                                     Manager
- ------------------------             By:  Cornerstone Ventures, Inc. Its Manager
Signature of Authorized                  ---------------------------------------
Person                                Type or Print Name and Title of Authorized
                                          By:  Terry G. Roussel, President

- -----------------------
Date

- --------------------------------------------------------------------------------
7.    RETURN TO:
      NAME         Karen Nicolai Winnett, Esq.               State of California
      FIRM         Oppenheimer Wolff & Donnelly LLP            Bill Jones
      ADDRESS      500 Newport Center Drive, Suite 700       Secretary of State
      CITY/STATE   Newport Beach, CA 92660
      ZIP CODE
- --------------------------------------------------------------------------------
SEC/STATE (REV. 1/99)                           FORM LLC-2 - FILING FEE: $30-00
                                                 Approved by Secretary of State
- --------------------------------------------------------------------------------
<PAGE>

                                                                  EXHIBIT 5.1


                        Oppenheimer Wolff & Donnelly LLP
                            500 Newport Center Drive

                                    Suite 700
                         Newport Beach, California 92660
                             (949) {719} [823]-6000
                          (949) {719} [823]-6100 (Fax)




                                   {__________________, 1999} [January 31, 2000]



Cornerstone [Realty Fund] {Industrial  Properties Income and Growth Fund I}, LLC
4590 MacArthur Blvd.
Suite 610
Newport Beach, CA  92660

         Re:      Cornerstone {Industrial Properties Income and Growth Fund I}
                  [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 {March __}[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, 2000;



<PAGE>

         {4. The form or Certificate of Limited Liability Company Units which is
to be issued to Members of the Fund.

         }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
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 for your
benefit,  and 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 {industrial properties income and growth fund I} [realty FUND], LLC


                                ESCROW AGREEMENT
                                ----------------


         This Escrow  Agreement  ("Agreement")  is entered into  ____________  ,
{1999}  [2000] by and among  Southern  California  Bank  (the  "Escrow  Agent"),
Cornerstone {Industrial Properties Income and Growth Fund I} [Realty Fund], LLC,
a California  limited  liability  company (the "Fund") and {Pacific  Cornerstone
Financial   Incorporated}   [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  {$20,000,000}  [$50,000,000]  of
limited liability company units ("Units") in the Fund,  pursuant to a Prospectus
dated ____________ , {1999} [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]{.

         D. The  offering of Units will  terminate no later than  _________  __,
2001  (the  "Offering  Termination  Date")  and if}  subscriptions  for at least
$3,000,000  are not accepted by the Fund prior to  _______________,  {2000 (the}
[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
<PAGE>

        1.   Incorporation  of  Recitals  and General  Provisions.  The recitals
     -------------------------------------------------
set forth above and the General Provisions  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
from the sale of the Units in accordance with the terms of this  Agreement.  The
Escrow  Agent  hereby   represents   and  warrants  to  each   {Selling   Agent}
[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 {Selling  Agent}  [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{Selling Agent}[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 {SELLING AGENT} [PARTICIPATING BROKER] 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
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

                                       2
<PAGE>

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
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 {Selling Agent} [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  {Selling  Agent}
[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{. 7. Additional Closing Dates. Thereafter, from time to time prior to
the Offering  Termination  Date, the Managing Member may notify the Escrow Agent
and, by instructions  given at least 2 business days in advance of each, specify
Additional Closing Dates, the approximate amount of Qualifying Subscriptions for
such Fund to be accepted as of each Additional Closing Date, the identity of the
Subscribers  whose  subscriptions  are  anticipated  to be  accepted  as of each
Additional  Closing Date, and the approximate  amount of the Proceeds to be paid
to the  Fund  and to the  Participating  Brokers,  respectively.  On  each  such
Additional  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  promptly  shall confirm in writing)  shall pay to the Fund and
each Selling Agent the amounts specified by such notice,  and shall additionally
pay to the Fund the interest  earned on such  Proceeds for  disbursement  to the
subscribers pursuant to Section 5 hereof.

         8}. 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.

         {9}  [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


                                       4
<PAGE>

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.

         {10} [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.

         {11} [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 {deducted  from the aggregate  interest  earned on the
Proceeds of the subscribers whose subscriptions are accepted} [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  {prior to  crediting  the interest
earned to such subscribers  pursuant to Section 5, and the Managing Member shall
pay on demand any unpaid portion of the Escrow Agent's fees}.  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  {whose  subscriptions  are
not accepted by the Managing Member.}[.]

         {12} [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 {11} [10] hereof.

         {13} [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]  {Industrial Properties
                           Income and Growth Fund I}, LLC
                           4590 MacArthur Blvd.
                           Suite 610
                           Newport Beach, CA  92660



                                       4
<PAGE>
                  (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.


         {14} [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.

         {15} [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.

         {16} [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
                           4100 Newport Place
                           Suite 130
                           Newport Beach, CA  92660
                           Attn:  Gloria Garriott


           {17} [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.



                                       5
<PAGE>

           {18} [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.


           {19} [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] {INDUSTRIAL PROPERTIES
               INCOME AND GROWTH FUND I}, LLC,
               a California limited liability company


                       By:      CORNERSTONE INDUSTRIAL PROPERTIES, LLC,
                                a California limited liability company

                                By:      CORNERSTONE VENTURES, INC.,
                                         its Operating Partner

                                         By:     /s/ TERRY G ROUSSEL
                                             ---------------------------------
                                                  Terry G. Roussel, President



                                       6
<PAGE>


{PACIFIC CORNERSTONE FINANCIAL INCORPORATED} [PRIVATE EQUITY INVESTORS GROUP],
       a California corporation



       By:
            --------------------------------------------------
           {Terry G. Roussel} [Leonard Robbins], President






ACKNOWLEDGED AND AGREED

SOUTHERN CALIFORNIA BANK


By:
    -----------------------------



                                      -6-
<PAGE>

                               GENERAL PROVISIONS

DEPOSITS  - All funds  received  in escrow  shall be  deposited  in an  interest
- --------
bearing escrow account of Southern California Bank.

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
compensation and expenses, and the Principals agree jointly and severally to pay
the same for its ordinary services hereunder.

                                      A-2
<PAGE>

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

                                SCHEDULE OF FEES

                                       FOR

              CORNERSTONE {INDUSTRIAL PROPERTIES INCOME AND GROWTH
                           FUND I} [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

{********When subscription funds reach $10,000,000, theadditional escrow fee  of
$1.00 per $1000.00 of fund deposited in escrow shall be waived.}

                                      A-4
<PAGE>



                                                                  EXHIBIT 23.1


                            SOUTHERN CALIFORNIA BANK
                               4100 Newport Place
                                    Suite 130
                         Newport Beach, California 92660


                                January 31, 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:

         Southern California Bank 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.

         Southern California  Bank 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/SOUTHERN CALIFORNIA BANK





                                                                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
February 1, 2000


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