ATEL CAPITAL EQUIPMENT FUND IX LLC
S-1, 2000-10-03
Previous: FUTUREROMANCE COM INC, SB-2, EX-23.1, 2000-10-03
Next: ATEL CAPITAL EQUIPMENT FUND IX LLC, S-1, EX-1.1, 2000-10-03



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

                                    Form S-1

                             Registration Statement

                                      Under

                           The Securities Act of 1933
                                   ----------

                       ATEL CAPITAL EQUIPMENT FUND IX, LLC
        (Exact name of registrant as specified in governing instruments)

    California                         7394                 94-3375584
 (State or other juris-       (Primary standard           (IRS Employer
  diction of organization)     industrial classification  Identification number)
                               code number)

                           235 Pine Street, 6th Floor
                         San Francisco, California 94104
                                 (415) 989-8800
              (Address, including zip code, and telephone number,
              including area code, of principal executive offices)
                                   ----------

                                  DEAN L. CASH
                           235 Pine Street, 6th Floor
                         San Francisco, California 94104
                                 (415) 989-8800
           (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)
                                   ----------

                                 With a copy to:
                             PAUL J. DERENTHAL, ESQ.
                             Derenthal & Dannhauser
                           One Post Street, Suite 575
                         San Francisco, California 94104
                                   ----------

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

If any of the  securities  being  registered on this Form are to be offered on a
delayed or continuous  basis  pursuant to Rule 415 under the  Securities  Act of
1933, check the following box. [X]

If this Form is filed to register additional securities for an offering pursuant
to Rule 462(b) 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(c) under
the  Securities  Act,  check  the  following  box and  list the  Securities  Act
registration 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. [ ]
---------------------------------
Title of Each                       Proposed        Proposed
Class of                            Maximum         Maximum         Amount of
Securities to       Amount to       Offering Price  Aggregate       Registration
Be Registered       Be Registered   Per Unit        Offering Price  Fee
--------------------------------------------------------------------------------
Units of Limited
Liability Company
Interest            15,000,000      $10.00          $150,000,000   $39,600
---------------------------------
         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 this  Registration  Statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.
---------------------------------
<PAGE>


                       ATEL CAPITAL EQUIPMENT FUND IX, LLC
                         Limited Liability Company Units

ATEL  Capital  Equipment  Fund  IX,  LLC  will buy a  diversified  portfolio  of
primarily low-technology equipment and lease the equipment to corporations. ATEL
Financial  Corporation is its Manager.  The Fund will collect lease payments and
eventually sell the equipment.  Its objective will be to distribute to investors
the lease payments and sales proceeds  remaining  after it pays its expenses and
fees.  The Fund intends to use  approximately  86% of the capital it raises from
the  sale of  Units  to  purchase  its  investments  in  equipment.  At least an
additional  one-half  of one  percent  of its  initial  capital  will be held as
reserves. Of the remaining capital, 9.5% will be used to pay selling commissions
and up to 3.5% will be used to pay other offering expenses.

A purchase of Units involves risks. See "Risk Factors" on page 9. Risks include:

  -      Investors must rely on ATEL to manage the Fund;

  -      The Fund will pay ATEL substantial fees;

  -      The Fund has not specified all its equipment investments;

  -      The Fund's performance  is subject to the risk of lessee defaults;

  -      The Fund will borrow to buy equipment;

  -      An investor's ability to sell his Units is limited; and
The Fund is  offering a total of  15,000,000  of its Units of limited  liability
company  interest  for a price of $10 per Unit.  An  investor  must  purchase  a
minimum of 250 Units,  except  that an  Individual  Retirement  Account or other
retirement  plan can  purchase  a minimum  of 200  Units.  No Units will be sold
unless a minimum  of  $1,200,000  in cash is  received  within one year from the
start of the offering.  The Fund will deposit its subscriptions in a bank escrow
account  until that amount is  received.  The brokers  selling the Units are not
required to sell any specific  number of Units,  but will use their best efforts
to sell Units.

  - The Fund does not  guarantee its  distributions  or the return of investors'
capital.
           Price to       Selling       Proceeds to
           Public         Commissions   Fund
           ------         -----------   ----
Per Unit   $10            $0.95         $9.05        THE DATE OF THIS PROSPECTUS
Total                                                IS  ___________, 2000
  Minimum  $1,200,000     $114,000      $1,086,000
Total
  Maximum  $150,000,000   $14,250,000   $135,750,000
           ------------   -----------   ------------

          Neither the Securities and Exchange Commission nor any state
       securities commission has approved or disapproved these securities
      nor has any state securities commission passed upon the accuracy or
        adequacy of this prospectus. Any representation to the contrary
                             is a criminal offense.


<PAGE>




                                TABLE OF CONTENTS
                                                                            Page

SUMMARY OF THE OFFERING....................................................    6
    The Fund...............................................................    6
    Management.............................................................    6
    Risk Factors...........................................................    6
    Who Should Invest......................................................    6
    Use of Capital.........................................................    7
    ATEL's Fees............................................................    7
    Income, Losses and Distributions.......................................    7
    Income Tax Consequences................................................    7
    Summary of the Operating Agreement.....................................    8
    Plan of Distribution...................................................    9

RISK FACTORS...............................................................    9
    Equipment Leasing Risks................................................    9
    Risks Inherent in the Structure of the Fund............................   12
    Risks Relating to Tax Matters..........................................   14
    Risks Relating to ERISA Matters........................................   15

WHO SHOULD INVEST..........................................................   16

ESTIMATED USE OF PROCEEDS..................................................   18

MANAGEMENT COMPENSATION....................................................   20
    Summary Table..........................................................   20
    Narrative Description of Compensation..................................   21
    Limitations on Fees....................................................   22
    Defined Terms Used in Description of Compensation......................   25

INVESTMENT OBJECTIVES AND POLICIES.........................................   27
    Principal Investment Objectives........................................   27
    General Policies.......................................................   27
    Types of Equipment.....................................................   30
    Prior Program Diversification..........................................   34
    Borrowing Policies.....................................................   34
    Description of Lessees.................................................   36
    Foreign Leases.........................................................   37
    Description of Leases..................................................   37
    Venture Equipment Leasing and Financing................................   39
    Competition............................................................   40
    Joint Venture Investments..............................................   41
    General Restrictions...................................................   42
    Changes in Investment Objectives and Policies..........................   42

                                        2
<PAGE>




CONFLICTS OF INTEREST......................................................   42

ORGANIZATIONAL DIAGRAM.....................................................   45

FIDUCIARY DUTY OF THE MANAGER..............................................   45

MANAGEMENT.................................................................   46
    The Manager............................................................   46
    Selection and Management of Investments................................   49
    Management Compensation................................................   49
    Changes in Management..................................................   49
    The Dealer Manager.....................................................   50

PRIOR PERFORMANCE SUMMARY..................................................   50

INCOME, LOSSES AND DISTRIBUTIONS...........................................   53
    Allocations of Net Income and Net Loss.................................   53
    Timing of Distributions................................................   53
    Allocations of Distributions...........................................   53
    Reinvestment...........................................................   54
    Return of Unused Capital...............................................   55
    Cash from Reserve Account..............................................   55
    Sources of Distributions - Accounting Matters..........................   55

CAPITALIZATION.............................................................   56

MANAGEMENT'S DISCUSSION AND ANALYSIS
  OF FINANCIAL CONDITION...................................................   56
    Year 2000 Compliance...................................................   57

FEDERAL INCOME TAX CONSEQUENCES............................................   58
    Opinion of Derenthal & Dannhauser......................................   59
    Classification as a Partnership........................................   59
    Allocations of Profits and Losses......................................   61
    Income Recognition.....................................................   62
    Taxation of Investors..................................................   63
    Limitation on Deduction of Losses......................................   63
    Tax Basis..............................................................   63
    Tax Status of Leases...................................................   65
    Cost Recovery..........................................................   65
    Tax Consequences Respecting Equity Interests...........................   66
    Deductibility of Management Fees.......................................   67
    Tax Liability in Later Years...........................................   67
    Sales or Exchanges of Fund Equipment...................................   67
    Disposition of Units...................................................   68
    Liquidation of the Fund................................................   68

                                        3

<PAGE>




    Fund Elections.........................................................   69
    Treatment of Gifts of Units............................................   69
    Investment by Qualified Retirement Plans and IRAs......................   69
    Individual Tax Rates...................................................   70
    Alternative Minimum Tax................................................   70
    Fund Tax Returns and Tax Information...................................   73
    Interest and Penalties.................................................   73
    Audit of Tax Returns...................................................   74
    Registration Provisions................................................   75
    Miscellaneous Fund Tax Aspects.........................................   75
    Foreign Tax Considerations of U.S. Investors...........................   75
    U.S. Taxation of Foreign Persons.......................................   76
    Future Federal Income Tax Changes......................................   76
    State and Local Taxes..................................................   76
    Need for Independent Advice............................................   77

ERISA CONSIDERATIONS.......................................................   77
    Prohibited Transactions Under ERISA and the Code.......................   77
    Plan Assets............................................................   77
    Other ERISA Considerations.............................................   78

SUMMARY OF THE OPERATING AGREEMENT.........................................   79
    The Duties of the Manager..............................................   79
    Liability of Holders...................................................   79
    Term and Dissolution...................................................   80
    Voting Rights of Members...............................................   80
    Dissenters' Rights and Limitations on Mergers and Roll-ups.............   81
    Meetings...............................................................   81
    Books of Account and Records...........................................   81
    Status of Units........................................................   82
    Transferability of Units...............................................   82
    Repurchase of Units....................................................   84
    Indemnification of the Manager.........................................   85

PLAN OF DISTRIBUTION.......................................................   86
    Distribution...........................................................   86
    Selling Compensation and Certain Expenses..............................   86
    Escrow Arrangements....................................................   87
    Investments by Certain Persons.........................................   88
    State Requirements.....................................................   88

REPORTS TO HOLDERS.........................................................   89

SUPPLEMENTAL SALES MATERIAL................................................   90

LEGAL OPINIONS.............................................................   91

                                        4

<PAGE>




EXPERTS....................................................................   91

ADDITIONAL INFORMATION.....................................................   91

GLOSSARY...................................................................   91

FINANCIAL STATEMENTS.......................................................  F-1

Exhibit A - Prior Performance Information..................................  A-1
Exhibit B - Operating Agreement............................................  B-1
Exhibit C - Subscription Instructions and Documents........................  C-1



















                                        5

<PAGE>




                             SUMMARY OF THE OFFERING

         This summary outlines the main points of the offering. The summary does
not  replace  the  more  detailed  information  found in the  remainder  of this
Prospectus.  All prospective  investors are urged to read this Prospectus in its
entirety.

The Fund:                  The Fund is a California limited liability company
                           which intends to invest in a variety of types of
                           equipment and to lease the equipment to corporations.
                           The Fund expects to acquire mostly low-technology
                           equipment such as the basic equipment used by
                           companies in the manufacturing, mining, and
                           transportation industries.  The portfolio may also
                           include some more high-technology equipment, such as
                           communications equipment, medical equipment and
                           office equipment. The Fund will seek to buy equipment
                           and leases that will produce lease payments and
                           eventual sales prices which will provide a favorable
                           return on its investments and cash distributions to
                           its investors.  The Fund will invest most of its
                           capital in equipment to be leased to major publicly
                           owned corporations. Some of its capital may be used
                           to provide leasing and secured financing of capital
                           equipment for venture stage companies, emerging
                           growth companies and established privately held
                           companies without publicly traded securities, and to
                           acquire equity interests and warrants and rights to
                           purchase equity interests in these companies.

Management:                The Manager of the Fund is ATEL Financial
                           Corporation.   ATEL and its family of related ATEL
                           companies will provide various services to the Fund,
                           including asset management and company
                           administration.  ATEL will be responsible for
                           supervising all of the Fund's business and affairs.
                           ATEL will act as a fiduciary to the Fund, and,
                           consequently, is required to exercise good faith and
                           integrity in all dealings with respect to Fund
                           affairs. The offices of the Fund and ATEL are located
                           at 235 Pine Street, 6th Floor, San Francisco,
                           California  94104, and its telephone numbers are
                           (415) 989-8800 and (800) 543-ATEL (2835).

Risk Factors:              An investment in Units involves risks, including the
                           following:

                            -  Investors  must rely on ATEL to manage the Fund's
                               business.

                            -  The Fund will pay ATEL substantial fees.

                            -  The Fund has not specified all its equipment
                               investments;

                            -  The Fund's performance  is subject to the risk of
                               lessee defaults;

                            -  The Fund will borrow to buy equipment
                               investments;

                            -  An investor's ability to sell his Units is
                               limited; and

                            -  The Fund does not guarantee its  distributions or
                               the return of investors' capital.

Who Should Invest:          The Units are a long-term investment, with a primary
                            objective of regular cash distributions. Investors
                            must satisfy minimum net worth and income
                            requirements which require, generally, that
                            investors have either:

                                        6

<PAGE>

                           -  an annual gross income of at least $45,000 and a
                              net worth (exclusive of home, home furnishings and
                              automobiles) of at least $45,000; or

                           -  a net worth (determined with the same exclusions)
                              of at least $150,000.

Use                        of Capital:  The Fund expects to invest approximately
                           86%  of  its  capital  in  the  cash  portion  of the
                           purchase price of equipment.  It intends to retain an
                           additional  0.5%  as  reserves  for  general  working
                           capital  purposes,  and to  use  the  balance  to pay
                           selling commissions equal to 9.5%, and other offering
                           and organization  expenses in the estimated amount of
                           from 2.5% to 3.5% .

ATEL's                     Fees:  The  Fund  will pay  ATEL  and its  family  of
                           related  companies  substantial fees and compensation
                           in connection with this offering and the operation of
                           the Fund's business, including the following:

                           -   ATEL  Securities  Corporation  organize  and
                               manage the group of  broker-dealers  selling
                               the   Units.   It   will   receive   selling
                               commissions  most of  which  will pay to the
                               participating    broker    dealers.     ATEL
                               Securities Corporation may retain up to 1.5%
                               of the sale price of Units.

                           -   The  Fund  will  pay  ATEL an  annual  asset
                               management fee equal to 4.5% of the revenues
                               from   leases   and  sales  of  the   Fund's
                               equipment, subject to fee limits.

                           -   ATEL will have an interest equal to 7.5% of all
                               of the Fund's income, loss and cash
                               distributions.

                           The  Fund  will  also  reimburse  ATEL  for  offering
                           expenses and  administrative  expenses ATEL incurs on
                           behalf of the Fund, subject to some limitations.

Income, Losses
and Distributions:         Fund income and loss for tax purposes and cash
                           distributions will be allocated 92.5% to investors
                           and 7.5% to ATEL. The Fund intends to distribute all
                           cash revenues remaining after the Fund

                           -   pays its expenses, including fees paid to ATEL,

                           -   establishes or restores its capital reserves, and

                           -   to the extent permitted, sets aside amounts for
                               reinvestment in additional equipment.

                           Until the end of a six-year period  following the end
                           of the  offering  of Units,  the Fund may  invest its
                           revenues  in  additional  equipment.  Before  it  can
                           reinvest its revenues,  though, it must first satisfy
                           conditions   which  include   distributions  to  each
                           investor  for the  year  equal  to at least 8% of the
                           purchase price of the Units.

Income Tax
Consequences:              This  Prospectus  has a discussion of federal  income
                           tax  consequences  relating to an investment in Units
                           under the caption "Federal Income Tax  Consequences".
                           Investors should consult with their tax and financial
                           advisors to determine  whether an investment in Units
                           is suitable for their portfolio.

                                        7

<PAGE>

Summary of the
Operating                  Agreement:  The Operating  Agreement that will govern
                           the relationship  between the investors and ATEL is a
                           complex  legal  document.  The  following  is a brief
                           summary  of  certain   provisions  of  the  Operating
                           Agreement  discussed in greater detail under "Summary
                           of the Operating Agreement."

                           -        Voting Rights of Members. Each investor will
                                    become a  member  of the  Fund,  and will be
                                    entitled  to cast one  vote  for  each  Unit
                                    owned  as of the  date  record  date for any
                                    vote of all the  members.  The  members  are
                                    entitled to vote on only certain fundamental
                                    organizational  matters  affecting the Fund,
                                    and  have no  voice  in Fund  operations  or
                                    policies.

                           -        Meetings.  ATEL or  Members  holding  10% or
                                    more of the total outstanding Units may call
                                    a meeting  of the  Members  or a vote of the
                                    Members  without a  meeting,  on  matters on
                                    which they are entitled to vote.

                           -        Dissenters'   Rights  and   Limitations   on
                                    Mergers   and   Roll-ups.    The   Operating
                                    Agreement  provides  Members with protection
                                    in a  proposed  reorganization  in which the
                                    investors  would be issued new securities in
                                    the resulting entity.

                           -        Transferability of Units. ATEL may condition
                                    any  proposed  transfer  of Units on,  among
                                    other things, legal opinions confirming that
                                    the  proposed  transfer  is does not violate
                                    securities  laws  and  will  not  result  in
                                    adverse tax  consequences  to the Fund.  The
                                    Fund will not permit any transfer which does
                                    not  follow  the  rules  in  the   Operating
                                    Agreement.

                           -        Liability of Investors.  Under the Operating
                                    Agreement  and  California  law, an investor
                                    complying with the Operating  Agreement will
                                    not personally be liable for any debt of the
                                    Fund..

                           -        Status   Of  Units.   Under  the   Operating
                                    Agreement,  each Unit will be fully paid and
                                    nonassessable   and  all  Units  have  equal
                                    voting and other  rights,  except  there are
                                    limitations  on the  voting of Units held by
                                    ATEL.

                           -        Term and  Dissolution.  The Fund  intends to
                                    begin  selling  its assets and  distributing
                                    all available cash to its Members  beginning
                                    after  the  end  of  the  sixth   full  year
                                    following the end of the offering,  with the
                                    final  distribution  expected  approximately
                                    ten to eleven years after the termination of
                                    the  offering.  In any event,  the Fund must
                                    end no later than December 31, 2020.

                           -        Books  of  Account  and  Records.   ATEL  is
                                    responsible  under the  Operating  Agreement
                                    for keeping  books of account and records of
                                    the Fund showing all of the contributions to
                                    the  capital  of  the  Fund  and  all of the
                                    expenses and transactions of the Fund. These
                                    books of account and records will be kept at
                                    the principal  place of business of the Fund
                                    in the State of California,  and each Member
                                    and  his  authorized  representatives  shall
                                    have,   at  all  times   during   reasonable
                                    business hours, free access to and the right
                                    to  inspect  and copy at their  expense  the
                                    books of the  Fund,  and each  Member  shall
                                    have the right to compel the Fund to deliver
                                    copies  of  certain  of  these   records  on
                                    demand.

                                        8

<PAGE>

                           -        Indemnification   of  ATEL.   The  Operating
                                    Agreement provides that ATEL and its related
                                    companies who perform  services for the Fund
                                    will   be   indemnified    against   certain
                                    liabilities.

Plan of Distribution:      The Units will be offered through ATEL Securities
                           Corporation, the dealer manager, who will
                           organize a group of  other broker-dealers who are
                           members of the National Association of Securities
                           Dealers, Inc. ("NASD").

                           Until  subscriptions for a total of 120,000 Units are
                           received and accepted,  all offering proceeds will be
                           deposited  in an escrow  account.  Upon  receipt  and
                           acceptance of  subscriptions  to a minimum of 120,000
                           Units, the subscription  proceeds will be released to
                           the Fund.  The offering will terminate not later than
                           two years from the date of this Prospectus.


                                  RISK FACTORS

         The purchase of Units  involves  various  risks.  Therefore,  investors
should  consider  the  following   factors,   among  others  discussed  in  this
Prospectus, before making a decision to purchase Units.

Equipment Leasing Risks

         The  success  of the Fund  will be  subject  to risks  inherent  in the
equipment leasing business.  A number of factors may threaten the Fund's ability
to operate profitably. These include:

-        the quality of the equipment the Fund buys and leases,

-        the continuing strength of the Equipment manufacturers,

-        the timing of purchases and the ability to forecast technological
         advances for equipment,

-        technological and economic obsolescence,

-        defaults by lessees, and

-        increases in Fund expenses(including energy, labor, taxes and insurance
         expenses).

         The Fund may be harmed if a lessee  defaults on its lease.  If a lessee
does not make  lease  payments  to the Fund when they are due under its lease or
violates the terms of its lease contract in another  important way, the Fund may
be forced to cancel the lease and recover the equipment. The Fund may do this at
a time when the  Manager may be unable to arrange for a new lease or the sale of
such Equipment  right away. The Fund would then lose the expected lease revenues
and  might  not be  able to  recover  the  entire  amount  of the  its  original
investment. If a lessee files for protection under the bankruptcy laws, the Fund
may  experience  difficulties  and delays in recovering  the equipment  from the
defaulting  lessee. The Equipment may be returned in poor condition and the Fund
may be unable to enforce important lease provisions against an insolvent lessee,
including  the  contract  provisions  that  require  the  lessee to  return  the
equipment in good condition.  In some cases, a lessee's deteriorating  financial
condition may make trying to recover what the lessee owes the Fund  impractical.
The  costs of  recovering  equipment  upon a  lessee's  default,  enforcing  the
lessee's obligations under the lease, and transporting,  storing,  repairing and
finding a new lessee or purchaser  for the  Equipment may be high and may affect
the Fund's profits.

                                        9

<PAGE>

         The amount of the Fund's profit will depend in part on the value of its
equipment when the leases end. In general,  leased  equipment loses value over a
lease term.  In  negotiating  leases,  the  Manager  will assume a value for the
equipment  at the end of the lease.  The Manager will seek lease  payments  plus
equipment  value at the end of the lease  which is enough to return  the  Fund's
investment in the equipment and provide a profit.  The value of the equipment at
the end of a lease will depend on a number of factors, including:

-        the condition of the equipment;

-        the cost of similar new equipment; and

-        whether the Equipment has become obsolete.

The Fund cannot assure that its value  assumptions  will be accurate or that the
equipment will not lose value more rapidly than anticipated.

         The Fund may lease equipment outside of the United States. The Fund may
lease  equipment to foreign  subsidiaries of United States  corporations  and to
foreign  lessees.  The Fund may also lease equipment to U.S. lessees which is to
be used  outside the United  States.  The Manager  will seek to limit the Fund's
total cash  investment  in  equipment  under  foreign  leases or used  primarily
outside the United States to not more than 20% of its capital.  The laws, courts
and tax authorities of a foreign country may govern the Fund's  equipment leased
or used in that  country.  The Fund will attempt to require  foreign  lessees to
consent to the  jurisdiction  of U.S.  courts if disputes should arise under the
lease.  Even if the Fund is  successful  in this  effort,  if a  foreign  lessee
defaults  the Fund may find it  difficult  or  impossible  to enforce  judgments
against foreign  lessees,  recover leased equipment or enforce the Fund's rights
under the lease.  Also, the use and operation of equipment in foreign  countries
may result in unanticipated taxes or confiscation without fair compensation. The
Fund will attempt to negotiate lease provisions which require:

-        payment in U.S. currency;

-        reimbursement for any foreign taxes billed to the Fund; and

-        insurance covering the risk of confiscation.

If lease payments or other lease terms involve payments in foreign currency, the
Fund will be subject to the risk of currency exchange rate  fluctuations,  which
could reduce the Fund's  overall  profit on an  investment.  Many countries also
have laws regulating the transfer and exchange of currencies, and these laws may
affect a foreign lessee's ability to comply with lease terms.  Finally,  certain
depreciation or cost recovery methods used in calculating taxable income may not
be available for  equipment  leased by a foreign  lessee or "used  predominantly
outside the United States."

         Demand  for  equipment  fluctuates.  The  Fund's  ability  to keep  the
equipment  leased  and the terms of its  purchase,  lease and sale of  equipment
depend on various  factors,  many of which  neither the Manager nor the Fund can
control.  Factors which have an effect on the demand for  equipment  include the
effects  of  inflation  or  recession,  and  fluctuations  in supply  and demand
resulting from, among other things, technological and economic obsolescence.

         The  equipment  leasing  industry  is  highly  competitive.   Equipment
manufacturers,  corporations, partnerships and others offer users an alternative
to the purchase of most types of equipment  with payment terms which vary widely

                                       10

<PAGE>

depending on the lease term and type of equipment.  In seeking leases,  the Fund
will compete with  financial  institutions, manufacturers and public and private
leasing companies, many of which may have greater financial  resources  than the
Fund.

         Risks of leases that depend for profit on equipment value at the end of
the lease. Most of the Fund's leases will provide for total lease payments which
are less than the original price of the  equipment.  At the end of these leases,
the Fund must either renew the lease, find a new lessee or sell the equipment to
cover its investment and make a profit.

         Equipment may be damaged or lost.  Fire,  weather,  accident,  theft or
other  events  can cause  the  damage or loss of  equipment.  Not all  potential
casualties can be insured,  and, if insured,  the insurance  proceeds may not be
sufficient to cover a loss.

         Some types of equipment are under special  government  regulation.  The
use,  maintenance  and  ownership of certain types of equipment are regulated by
federal, state and/or local authorities. Regulations may impose restrictions and
financial burdens on the Fund's ownership and operation of equipment. Changes in
government  regulations,  industry standards or deregulation may also affect the
ownership, operation and resale value of equipment.

         In addition,  certain  types of  equipment,  such as  railcars,  marine
vessels and aircraft,  are subject to extensive safety and operating regulations
imposed  by  government  and/or  industry   organizations.   These  agencies  or
organizations  may require changes or improvements to equipment and the Fund may
have to spend its own  capital to comply.  These  changes  may also  require the
equipment to be removed  from service for a period of time.  The terms of leases
may provide for rent  reductions if the equipment must remain out of service for
an extended  period or is removed from  service.  The Fund may then have reduced
operating revenues from the leases for these items of equipment. If the Fund did
not have the capital to make a required change, it might be required to sell the
affected  equipment  or to sell other items of its  equipment in order to obtain
the  necessary  cash;  in  either  event,  the Fund  could  suffer a loss on its
investment and might lose future revenues,  and the Fund might also have adverse
tax consequences.

         A portion of the Fund's  equipment  portfolio will consist of financing
provided to  entities  without  substantial  operating  histories  or records of
profitability.  The Fund will primarily lease equipment to large and established
corporations. However, the Fund may invest up to 20% of its capital in providing
financing  to companies  which do not have  substantial  operating  histories or
records of profitability, and which are developing products or services prior to
bringing  them  to  market,  including  development  of some  new  and  untested
technologies.  Because of their stage of  development  and the types of products
and  technologies  they are seeking to  develop,  these  companies  will be more
subject to  changes  and  fluctuations  in  financial,  technology  and  product
markets.  These lessees and borrowers  therefore  will involve  greater risks of
default than  financing,  and  investment  in, more  established,  profitable or
investment grade entities.

         Risks Relating to Lending Activities.  In addition to credit risks, the
Fund may be subject to other risks in equipment financing  transactions in which
it is deemed to be a lender.  Some courts have held that certain  loan  features
such as equity interests constitute  additional  interest.  State laws determine
what rates of interest are deemed usurious, when the applicable rate of interest
is determined  and how it is  calculated.  Although the Fund will generally seek
assurances  and or opinions to the effect that its  transactions  do not violate
applicable usury laws, a finding that an equity interest is additional  interest
could  result in a court  determining  that the rate of interest  charged by the
Fund is  usurious,  the  "interest"  obligation  under the Fund's  loan could be
declared  void,  and the Fund could be deemed  liable for  damages or  penalties
under the applicable state law.

         The Fund will be subject to the risk of claims  asserting  theories  of
"lender liability". Various common law and statutory theories have been advanced
to hold lenders liable to their borrowers. The general principle underlying this
theory of  liability  is that  lenders  have a form of duty to their  borrowers,

                                       11

<PAGE>

regardless  of  the  terms   of   the   loan   agreements  and  other  financing
documents.  Breach of that duty by the lender can lead to liability  for damages
to the  borrower.  The Fund and its  Manager  intend to act in good faith in all
dealings  with the Fund's  borrowers  and in a manner  designed to mitigate  any
potential for such liability. Nevertheless, this area of law is rapidly changing
and their can be no assurance that actions the Fund believes are  appropriate to
take in  protecting  the  Fund's  interests  as lender  might not cause it to be
liable for a deemed breach of a duty to a borrower.

         The Fund may not be able to register  aircraft or marine  vessels.  The
Fund may  invest in  aircraft  or marine  vessels.  Aircraft  or marine  vessels
operated in the United  States  must be  registered  with the  Federal  Aviation
Administration   ("FAA")  or  the  U.S.  Coast  Guard   ("USCG"),   which  limit
registration  to aircraft or marine vessels owned by U.S.  Citizens and Resident
Aliens.  The FAA's and USCG's Rules are not clear on the status of certain forms
of entity which own aircraft or marine vessels.  The Fund will acquire  aircraft
or marine vessels only if they are  appropriately  registered.  If  registration
were later  revoked for any reason,  the aircraft or marine  vessel could not be
operated in the United States airspace or territorial waters, and the Fund would
be subject to resulting risks,  including a possible forced sale of the aircraft
or marine vessel,  possible  uninsured  casualties,  the loss of benefits of the
central recording system under federal law and a breach by the Fund of leases or
financing agreements.

Risks Inherent in the Structure of the Fund

         Investors  will have limited  voting rights and must rely on management
for the success of the Fund.  ATEL,  as the Manager,  will make all decisions in
the  management  of the Fund.  The success of the Fund will,  to a large extent,
depend on the quality of its management, particularly decisions on the purchase,
leasing and sale of its  equipment.  Investors are not permitted to take part in
the management of the Fund and have only limited  voting rights.  An affirmative
vote by holders of a majority of the Units is required to remove the Manager. No
person  should  purchase  Units  unless he is willing to entrust  all aspects of
management  of  the  Fund  to  the  Manager  and  has  evaluated  the  Manager's
capabilities to perform such functions.

         The manager will receive  substantial  compensation.  The Fund will pay
substantial fees to the Manager and its related  companies before  distributions
are paid to  investors  even if the Fund does not produce  profits.  The Manager
will also be subject to conflicts of interest in its  management of the Fund. In
particular,  the Fund  expects  to  borrow  up to 50% of the  aggregate  cost of
equipment,  and this will result in higher  Asset  Management  Fees than if less
debt were incurred.

         The  Fund has not  identified  all of its  equipment  and  lessees.  An
investor  cannot  assess all of the  potential  risks of an  investment in Units
because  all of the  equipment  to be  purchased  and the  lessees  to whom  the
equipment will be leased have not been identified.  A prospective  investor will
not have complete  information as to the  manufacturers of the Fund's equipment,
the  number of leases to be  entered  into,  the  specific  types and  models of
equipment  to  be  acquired,   or  the   identity,   financial   condition   and
creditworthiness  of the companies who will lease its Equipment.  Investors must
rely upon the judgment and ability of the Manager in its  selection of equipment
to purchase, the evaluation of equipment manufacturers, the selection of lessees
and the negotiation of leases.

         The Fund  will  borrow  to buy  equipment  and will  bear the  risks of
borrowing.  The  Fund  will  borrow  a  portion  of the  purchase  price  of its
equipment.  The  Fund  expects  to  borrow  a total  amount  equal to 50% of the
aggregate  cost of its  equipment,  the maximum  permitted  under the  Operating
Agreement. The Fund can expect to make a profit on equipment purchased with debt
only if the  equipment  produces  more than enough cash from lease  payments and
sales price to pay the principal and interest on the debt,  recover the purchase
price and cover other operating expenses.

                                       12

<PAGE>

The Fund intends to use both:

-        debt in which only the asset financed by the lender is collateral
         securing the obligation, and

-        debt in which all of the Fund's assets or a selected pool of the assets
         are collateral securing the obligation.

         When a borrower  defaults on a secured loan, the lender usually has the
right to immediate  payment of the entire debt and to sell the collateral to pay
the debt.  In this way, the Fund's  borrowing may involve a greater risk of loss
than if no debt  were  used,  because  the  Fund  must  meet its  fixed  payment
obligations  regardless of the amount of revenue it receives from the equipment.
At the same time,  the use of debt  increases the  potential  size of the Fund's
equipment  portfolio,  the amount of lease revenues and potential sale proceeds.
Greater  amounts  of debt  would also  increase  the total  fees  payable to the
Manager, because its asset management fees are determined as a percentage of the
Fund's total revenues.

         The amount and terms of debt  available to the Fund for the purchase of
equipment may also determine the amount of cash distributed to investors and the
amount of tax  benefits  they  receive.  The Fund has not entered  into any loan
agreements,  and it cannot  guarantee the  availability or terms of any possible
debt financing.

         The Fund may borrow on terms  which  provide  for a lump sum payment on
the due date. The Fund may have debt which is not repaid in regular installments
over the term of the  loan,  but  requires  a large  payment  of  principal  and
interest on the final due date. This "balloon payment" debt is riskier than debt
which is repaid in regular  installments over the term of the loan,  because the
Fund's  ability to repay the loan when it becomes  due may depend on its ability
to find a new loan or a buyer when the lump sum  payment is due.  If the economy
is not favorable at that time or the value of the equipment has fallen, the Fund
might default on its loan and lose the equipment.

         There are significant  limitations on the transferability of Units. The
Manager will take steps to assure that no public trading market develops for the
Units. If a public trading market were to develop,  the Fund could suffer a very
unfavorable change in the way it is taxed under the federal tax laws.  Investors
will  probably not be able to sell their Units for full value if they need to in
an  emergency.  Units  may  also  not be  accepted  as  collateral  for a  loan.
Consequently, investors should consder the purchase of Units only as a long-term
investment.

         The amount of capital  actually  raised by the Fund may  determine  its
diversification  and  profitability.  The Fund's  offering will be not less than
$1,200,000  nor more than  $150,000,000.  If the Fund  receives only the minimum
capital,  it will be harder to diversify  its  equipment  and  lessees,  and any
single lease  transaction  will have a greater impact on its potential  profits.
The  Fund  has  no  minimum  number  of  lease  transactions  nor is  there  any
restriction  on the  percentage  of the minimum  capital which it may use to buy
equipment of a single type or equipment leased to a single lessee.

         A  substantial  portion of Fund  distributions  from lease  revenues is
expected to be a return of capital.  The amount of cash the Fund will distribute
to investors  each year is not the same as the amount of taxable  income that is
passed  through to the investor.  For example,  the Fund may have tax deductions
which do not  represent  direct  cash  expenses,  so the Fund may have more cash
available to distribute than it has taxable income.  When an investor receives a
distribution of more cash in a year than his share of income,  he will be deemed
to be receiving a return of his invested capital rather than investment  income.
Distributions by the Fund may be characterized  differently for tax,  accounting
and economic purposes as a return of capital,  investment income or a portion of
each. The portion of total  distributions  which will be a return of capital and
the portion which will be  investment  income at the end of the Fund will depend
on a number of factors in the Fund's operations,  and cannot be determined until
all of its equipment is sold and an investor can compare the total amount of all
cash distributions to the total capital invested.

                                       13

<PAGE>

         The Fund is a  newly-formed  entity.  The Fund was formed in June 2000,
and has no operating history.

         A delay in the  investment  could affect the Fund's ability to meet its
investment objectives.  Any overall decline in corporate expansion or demand for
capital goods could delay  investment of the Fund's capital,  and its production
of lease revenues.

         Investment  by the Fund in joint  ownership  of  Equipment  may involve
risks. Some of the Fund's investments may be owned by joint ventures between the
Fund and unaffiliated  third parties or, under certain  circumstances,  programs
related to the Fund or the  Manager,  or as  co-owners  with such  parties.  The
investment by the Fund in joint ownership of equipment,  instead of investing in
the Equipment directly or as the sole owner, may involve risks such as:

-        the Fund's co-venturer might become bankrupt,

-        the co-venturer may have interests or goals which are inconsistent with
         those of the Fund,

-        the parties may reach an impasse on joint venture decisions, or

-        the co-venturer may be in a position to take action contrary to the
         instructions or the requests of the Fund or contrary to the Fund's
         policies or objectives, or

-        actions by a co-venturer might have the result of subjecting  equipment
         owned  by  the  joint  venture  to   liabilities  in  excess  of  those
         contemplated by the terms of the joint venture  agreement or might have
         other adverse consequences for the Fund.

Risks Relating to Tax Matters

         In determining  whether to invest in the Units, a prospective  investor
should consider possible tax consequences, which may include:

-        the Fund could be taxed as a corporation.  If so, the yield to an
         investor would be substantially reduced.

-        the IRS could disallow or reduce the Fund's deductions.  If so, Fund
         income would increase or Fund losses would decrease.

-        the IRS could  reallocate  Fund income,  gain,  deduction and loss in a
         manner  that  is  different   from  the  provisions  of  the  operating
         agreement.  If so, an investor's share of such items would be different
         from that described in this prospectus.

-        a tax-exempt organization will have unrelated business taxable income
         from an investment in the Fund.  IRAs and
         other retirement plans are tax-exempt entities;

-        changes in the tax law or regulations may adversely affect the Fund,
         the investors and the value of the Fund's equipment;

                                       14

<PAGE>

-        the opinion of tax counsel is limited in scope and qualified by certain
         assumptions.  There can be no assurance that the IRS will not challenge
         the Fund's tax positions. An IRS challenge, if successful, could have a
         detrimental  effect on the Fund's  ability to  realize  its  investment
         objectives;

-        investors may have tax liability greater than their distributions;

-        an investor's share of losses incurred by the Fund will be subject to
         the passive loss limitation on deductibility. An investor may be unable
         to deduct Fund losses until termination of the Fund;

-        investors may have tax liability from Fund portfolio income.  Portfolio
         income may not be offset by passive activity losses;

-        an audit of an investor's tax return could result from the audit of the
         Fund's return;

-        investors may be required to file tax returns and pay state, local
         and/or foreign taxes as a result of an investment in the Fund;

-        investors may be subject to withholding.

         Each investor is urged to consult his tax advisor regarding his own tax
situation and potential changes in the tax law.

Risks Relating to ERISA Matters

         In  considering  an  investment  of the assets of an IRA,  Keogh  Plan,
corporate  retirement plan or other  qualified  retirement plan in the Fund, the
plan fiduciary should assess:

-        whether the investment is prudent.  In this regard it is unlikely that
         there will be a secondary market for the sale of the Units;

-        whether the investment is made solely in the interest of the
         participants in the IRA or qualified retirement plan.

         For retirement  plans which are subject to ERISA,  the fiduciary should
assess  whether the investment  satisfies the  diversification  requirements  of
Section 404(a)(1)(C) of ERISA.

         ERISA may apply a  look-through  rule when a  retirement  plan makes an
equity investment in another entity. If it does not apply, the retirement plan's
plan assets  consist of the equity  investment.  If it applies,  the  retirement
plan's  plan assets  include the assets of the entity in which it has  invested.
For this reason, the Fund is limiting sales to retirement plans to less than 25%
of the Units.

         ERISA requires that plan assets be valued at their fair market value as
of the  close of the plan  year.  It may not be  possible  to  value  the  Units
accurately  from year to year.  There will not be a secondary  market for Units.
Any change in the value of the  equipment  may not be  reflected in the value of
the Units.

                                       15

<PAGE>

                                WHO SHOULD INVEST

         The Units  represent a  long-term  investment,  the primary  benefit of
which is expected to be cash distributions. A purchase of Units is suitable only
for persons who meet the financial suitability standards described below and who
have no need for  liquidity  from this  investment.  In order to  subscribe  for
Units, each investor must execute a Subscription  Agreement, a specimen of which
is attached as Exhibit C. The  Subscription  Agreement  provided to the investor
for  execution  must  be  accompanied  by a copy of this  Prospectus,  and  each
subscriber  has the right to  cancel  his  subscription  during a period of five
business  days after the  subscriber  has  submitted  the executed  Subscription
Agreement to the broker-dealer through which the Units are sold. The Fund and/or
the selling  broker-dealer will send each investor a written confirmation of the
acceptance of the investor's subscription for Units upon admission to the Fund.

         The Fund has  established  suitability  standards which require that an
investor:

-        have an annual gross income of at least $45,000 and a net worth
         (exclusive of home, home furnishings and automobiles) of at least
         $45,000; or

-        have a net worth (determined with the same exclusions) of at least
         $150,000.

         Certain  state  securities   commissioners  may  establish  suitability
standards  different  from the  above  for their  states,  and  these  different
standards are described  under "Plan of  Distribution - State  Requirements"  or
will be included in a supplement.  By executing the Subscription  Agreement,  an
investor represents that he meets the suitability  standards  applicable to him,
and agrees that such standards may be applied to any proposed  transferee of his
Units.  Each  participating  broker-dealer  who sells Units has the  affirmative
duty,  confirmed in the Selected Dealer  Agreement  entered into with the Dealer
Manager,  to determine prior to the sale of Units that an investment in Units is
a  suitable   investment   for  its   subscribing   customer,   must  execute  a
representation in the Subscription  Agreement  regarding such  suitability,  and
must  maintain  information  concerning  suitability  for  at  least  six  years
following the date of  investment.  The selling broker and the sponsor must make
every  reasonable  effort to determine  that the purchase of Units is a suitable
and appropriate investment for each purchaser.

         The  minimum  number of Units which an  investor  may  purchase is 250,
representing  a total minimum  investment  of $2,500,  except that an Individual
Retirement Account or a qualified pension plan, profit-sharing plan, stock bonus
plan or Keogh  Plan may  purchase a minimum  of 200 Units  ($2,000).  Additional
investments may be made in a minimum amount of 50 Units ($500) per subscription,
and  minimum  additional  increments  of one Unit  ($10).  Investors  seeking to
acquire  additional Units after their initial  subscription  need not complete a
second subscription  agreement.  In addition to restrictions on transfer imposed
by the Fund,  an  investor  seeking  to  transfer  his Units  after his  initial
investment  may be subject to the  securities or "Blue Sky" laws of the state in
which the transfer is to take place.

         Fund  income   realized  by  an  IRA  or  a  qualified   pension  plan,
profit-sharing  plan, stock bonus plan or Keogh Plan will be taxable to the plan
as  "unrelated  business  taxable  income"  under the Internal  Revenue Code. In
considering an investment in the Fund, plan fiduciaries  should consider,  among
other things, the  diversification  requirements of Section  401(a)(1)(C) of the
Internal  Revenue  Code,   additional  legal  requirements  under  the  Employee
Retirement  Income  Security Act of 1974,  as amended  ("ERISA") and the prudent
investment  standards  generally imposed on plan  fiduciaries.  Also, in certain
circumstances  the assets of an entity in which a Qualified Plan or IRA has made
an equity  investment may constitute  "plan assets." To the extent  necessary to
avoid this result, the Fund will limit the sale and transfer of Units to any IRA
or a qualified pension plan, profit-sharing plan, stock bonus plan or Keogh Plan
so that less than 25% of the total outstanding Units are held by these investors
at all  times.  Each  investor  must  make a  representation  at the time of his
subscription as to the record and beneficial ownership of the Units subscribed.

                                       16

<PAGE>


         Investors  should also note that the Fund is required by the  Operating
Agreement to distribute  its available  cash to the extent  necessary to allow a
Holder in a 31% federal  income tax bracket to pay the federal  income taxes due
on his income from the Fund for the year.  So it is possible  that a Holder in a
higher tax bracket  might not  receive  enough cash from the Fund to pay his tax
liabilities. However, the Manager is also required to make cash distributions in
certain  minimum  amounts  prior  to any  reinvestment  in  equipment  and  must
distribute  all available  revenues  after the sixth year following the year the
offering closes. The Manager expects distributions will be in amounts which will
exceed the expected tax liabilities resulting from allocations income regardless
of  the  investors'  tax  brackets.  Distributions  to  nonresident  or  foreign
investors may be subject to  withholding  taxes which would reduce the amount of
cash actually received by such investors.

         Under federal law, certain types of equipment,  including  aircraft and
marine  vessels,  may not be  operated  unless  they are owned by United  States
Citizens or Resident  Aliens.  To assure that the Fund will not exceed  relevant
federal limits on foreign  ownership,  the Manager will not permit more than 20%
of the  outstanding  Units to be held by persons  other than U.S.  Citizens  and
Resident Aliens, and may deny or condition any proposed subscription or transfer
in order to comply with such limitation.  Furthermore,  any Holder who ceases to
be a United States Citizen or Resident Alien may be required to tender his Units
to the  Fund  for  repurchase  at a price  determined  pursuant  to the  formula
described  under "Summary of Operating  Agreement - Repurchase of Units." A Unit
holder  who  fails  to  conform  to his  representations  about  citizenship  or
misrepresents  his  citizenship  may  forfeit  and no longer be entitled to cash
distributions,  tax  allocations,  receipt  of reports  and  voting  privileges,
although he may realize  proceeds  upon the transfer of his Units to an eligible
investor,  who  would  be  entitled  to the full  economic  benefits  and  other
privileges attributable to such units.












                                       17

<PAGE>

                            ESTIMATED USE OF PROCEEDS

         Many of the figures set forth  below are  estimates,  and should not be
relied upon as a prediction of the actual use of the proceeds of this  offering.
The Fund  expects  to commit  approximately  87% of the Gross  Proceeds  of this
offering to the cash  portion of the purchase  price of  Equipment  plus capital
reserves.

                         Minimum                         Maximum
                         Offering                        Offering
                         Amount         Percent          Amount          Percent
                         --------       -------          --------        -------
Gross Offering
     Proceeds...         $1,200,000     100.00%          $150,000,000    100.00%
Less Offering and
     Organization
     Expenses:
   Selling
     Commissions...         114,000       9.50%            14,250,000      9.50%
   Other Offering
     and Organization
     Expenses...             30,000       2.50%             5,250,000      3.50%
                        -----------      ------           -----------     ------

Net Offering Proceeds     1,056,000      88.00%            130,500,000    87.00%

Capital Reserves...           6,000       0.50%                750,000     0.50%
Amount Available for
     Cash Payments for
     Equipment...         1,050,000      87.50%            129,750,000    86.50%
                        -----------      ------           -----------     ------
-------------


         The Fund  will pay  selling  commissions  equal to 9.5% of the  selling
price of Units to ATEL  Securities  Corporation,  a  subsidiary  of the  Manager
acting as the  dealer  manager  for the group of  selling  broker-dealers.  ATEL
Securities Corporation will in turn pay to participating  broker-dealers selling
commissions  equal  to 8% of the  price of Units  sold by  them,  retaining  the
balance of 1.5%. Out of the amounts retained by ATEL Securities Corporation,  it
may pay one or more broker-dealers for "wholesaling" services in connection with
the offering.  Wholesaling  services  include  coordinating  the sales effort of
participating  broker-dealers  and training their  personnel with respect to the
offering.  Total  selling  commissions,   disbursements  and  reimbursements  to
participating  broker-dealers may not exceed an amount equal to 10% of the Gross
Proceeds,  except that an additional 1/2 of 1% of the Gross Proceeds may be paid
for accountable,  bona fide due diligence expenses.  If the Manager,  the Dealer
Manager or the  broker-dealers  engaged by the Dealer Manager to sell the Units,
or any of their  Affiliates or employees,  purchase any Units in this  offering,
the Dealer  Manager,  in its  discretion,  may reimburse to any such  purchasers
selling  commissions  paid  with  respect  to  such  Units.  Sales  to any  such
purchasers on such terms would be for investment purposes only, and the Fund and
the Manager  would not  recognize  any  attempted  transfer of such Units unless
certain conditions are satisfied.

         Other offering and organization  expenses are expenses  incurred in the
organization  of the Fund,  legal,  accounting and escrow fees,  printing costs,
filing  and  qualification   fees  and   disbursements  and   reimbursements  to
broker-dealers participating in the sale of Units; but total selling commissions
and  payments to  participating  broker-dealers  may not exceed the  limitations
described  above.  The Manager has agreed to pay all  Organization  and Offering
Expenses which exceed an amount equal to:

-        15% of the offering proceeds up to $25,000,000, and

                                       18

<PAGE>

-        14% of the offering proceeds in excess of $25,000,000.

If the Fund's final offering proceeds are less than $2,000,000,  the Manager has
agreed to pay all  Offering  and  Organization  Expenses  which exceed an amount
equal to 12% of the total.  Payment of these  expenses  by the  Manager  will be
without reimbursement by the Fund.

         The Fund will initially  establish  capital reserves in an amount equal
to 1/2 of 1% of offering  proceeds for general  working capital  purposes.  This
amount may fluctuate  from time to time as the Manager  determines  the level of
reserves necessary for the proper operation of the Fund.

         The line item for cash payments for  equipment is the amount  available
to pay the  cash  portion  of the  purchase  price  of  equipment  plus  related
acquisition  expenses.  The Fund expects to pay  acquisition  expenses  equal to
approximately 0.25% of the offering proceeds.

















                                       19

<PAGE>

                             MANAGEMENT COMPENSATION

Summary Table

         The following  table includes  estimates of the maximum  amounts of all
compensation  and  other  payments  that the  Manager  and its  Affiliates  will
receive,  directly or indirectly, in connection with the operations of the Fund,
all of which are described more completely below under "Narrative Description of
Compensation."  The terms of the Manager's  compensation  were not determined by
arm's-length negotiation. The Operating Agreement does not permit the Manager or
its related  entities to receive more than the maximum  fees or expenses  stated
for each type of  compensation  by  reclassifying  such items  under a different
category.
                                                             Estimated Amount
     Entity Receiving                                        Assuming Maximum
     Compensation         Type of Compensation               Units Sold
     ------------         --------------------               ----------------



The Dealer Manager        Selling Commissions (Up to 1.5%    Total selling
                          of offering proceeds to be         commissions to
                          retained by the Dealer Manager)    be retained by
                                                             the Dealer
                                                             Manager are not
                                                             expected to
                                                             exceed $2,250,000.

Manager and Affiliates    Reimbursement of Organization      $5,250,000
                          and Offering Expenses (when
                          added to selling commissions,
                          not to exceed a total equal
                          to 15% of all offering proceeds
                          up to $25 million and 14% of any
                          additional offering proceeds)

                                OPERATIONAL STAGE

Manager and Affiliates    Asset Management Fee (a fee        Not determinable at
                          equal to 4.5% of Operating         this time
                          Revenues, subject to
                          limitations based on Fund
                          operations)

Manager and Affiliates    Reimbursement of Operating         Not determinable at
                          Expenses, subject to certain       this time
                          limitations

                           CARRIED INTEREST IN FUND

Manager and Affiliates    Interest equal to 7.5% of all      Not determinable at
                          Fund taxable income, tax losses    this time
                          and cash distributions

                                       20
<PAGE>

Narrative Description of Compensation

         Selling   Commissions.   The  Dealer   Manager  will  receive   selling
commissions  on all sales of Units equal to 9.5% of Gross  Proceeds.  The Dealer
Manager will reallow to  participating  broker-dealers  8% of the Gross Proceeds
from  Units  sold by  them,  and  may  use a  portion  of the  retained  selling
commissions to compensate certain  participating broker- dealers for wholesaling
services or reimburse certain selling  expenses.  It is not anticipated that the
Dealer Manager or other Affiliates of the Manager will directly effect any sales
of the Units,  although  the Dealer  Manager will  provide  certain  wholesaling
services.

         Reimbursement  of Organization and Offering  Expenses.  The Manager and
its Affiliates  will be reimbursed for certain  expenses in connection  with the
organization  of the Fund and the  offering  of Units.  Total  Organization  and
Offering  Expenses  payable  or  reimbursable  by the  Fund,  including  selling
commissions payable directly by the Fund, may not exceed:

-        15% of all offering proceeds up to $25,000,000 plus

-        14% of all offering proceeds in excess of $25,000,000.

         Asset Management Fee. The Fund will pay the Manager an Asset Management
         Fee in an amount equal to 4.5% of all:

-        revenues from the Equipment, other than security deposits paid by
         lessees, and

-        cash remaining from the sale or refinancing of any equipment after
         payment of all expenses related to the transaction

The Asset  Management  Fee will be paid on a monthly  basis.  The  amount of the
Asset  Management  Fee  payable in any year will be reduced for that year to the
extent it would  otherwise  exceed the Asset  Management Fee Limit, as described
below.  The  Asset  Management  Fee will be paid for  services  rendered  by the
Manager and its  Affiliates in determining  portfolio and investment  strategies
(i.e.,  establishing and maintaining the composition of the Equipment  portfolio
as a whole and the Fund's  overall debt  structure)  and  generally  managing or
supervising  the  management  of  the  Equipment.  The  Manager  will  supervise
performance of among others activities, collection of lease revenues, monitoring
compliance  by lessees with the lease terms,  assuring  that  Equipment is being
used in accordance with all operative contractual arrangements, paying operating
expenses and arranging for necessary  maintenance and repair of Equipment in the
event a lessee fails to do so, monitoring property, sales and use tax compliance
and preparation of operating financial data. The Manager intends to delegate all
or a portion of its duties  and the Asset  Management  Fee to one or more of its
Affiliates who are in the business of providing such services.

     Reimbursement  of Operating  Expenses.  The Fund will reimburse the Manager
and  its  Affiliates   for  expenses  it  pays  on  the  Fund's  behalf.   These
reimbursements will include:

-        the actual cost to the Manager or its Affiliates of services, goods and
         materials used for and by the Fund and obtained from unaffiliated
         parties;

-        the cost of administrative services necessary to the prudent operation
         of the Fund, provided that reimbursement for administrative services
         will be at the lower of

                                       21

<PAGE>

                  -        the actual cost of such services, or

                  -        the amount which the Fund would be required to pay to
                           independent parties for comparable services.

          Beginning  with the first  full year  after  the  termination  of this
offering,  the total amount of Reimbursable  Administrative  Expenses payable by
the Fund for the remainder of its term will be limited as follows:

-        If at least 75% of the maximum offering is raised, the cumulative limit
         as of any date will be 0.5% per annum of the total capital raised.

-        If less than 75% of the maximum offering is raised, then the cumulative
         limit as of any date will be 1% per annum of the total capital raised.

-        Beginning  with the first  full  year  after  the  termination  of this
         offering,  the maximum amount of Reimbursable  Administrative  Expenses
         payable by the Fund for any  single  year shall be limited to 1% of the
         total capital raised.

The  Manager  estimates  that the total  amount of  Reimbursable  Administrative
Expenses during the Fund's first full year of operations after completion of the
offering,  assuming receipt of the maximum Gross Proceeds,  may be approximately
$400,000 to $500,000.

         Carried Interest in Fund Net Income,  Net Loss and  Distributions.  The
Fund Manager will have a Carried  Interest in the Fund as a Member equal to 7.5%
of all  allocations  of Net  Income,  Net Loss and  Distributions.  The  Carried
Interest in the Fund will  compensate  the Manager for  organizing  the Fund and
arranging for supervision of Fund administration (i.e., investor  communications
and services, regulatory reporting, accounting and transfers of Units).

Limitations on Fees.

         The Asset  Management  Fee will be subject to the Asset  Management Fee
Limit,  which is an  alternative  fee  schedule.  The  alternative  fee schedule
consists of a group of fees which were designed to comply with state  guidelines
limiting  compensation  to  equipment  program  sponsors.  The  Fund  will use a
simplified fee structure, substituting its one Asset Management Fee for a number
of  other  fees  used  in  the  state  guidelines.   However,  to  assure  state
administrators  that its Asset  Management  Fee will not result in greater  fees
than would the fee schedule used in the guidelines,  the Fund will calculate the
hypothetical  fees that  would  have been paid  under the state  guidelines  fee
schedule and guarantee  that the fees it will pay the Manager and its Affiliates
will never  exceed  those  under the state  guideline  fee  schedule.  The Asset
Management  Fee may also be  adjusted  based on the  Front  End Fee  limitations
imposed by these state securities administrators.

         Asset  Management  Fee Limit.  The Asset  Management  Fee Limit will be
calculated  each year during the Fund's term by calculating  the total fees that
would be paid to the Manager if the Manager were to be  compensated on the basis
of an  alternative  fee  schedule,  to  include  an  Equipment  Management  Fee,
Incentive  Management  Fee,  and  Equipment   Resale/Re-Leasing  Fee,  plus  the
Manager's  Carried  Interest,  as described below. To the extent that the amount
paid to the Manager as the Asset  Management  Fee plus its Carried  Interest for
any year  would  exceed  the  aggregate  amount of fees  calculated  under  this
alternative  fee schedule for the year, the Asset  Management Fee and/or Carried
Interest for that year will be reduced to equal the maximum aggregate fees under
the  alternative  fee  schedule.  To the extent any such fees are  reduced,  the
amount of such reduction will be accrued and  deferred,  and  such  accrued  and

                                       22
<PAGE>

deferred  compensation  would be paid to the Manager in a subsequent period, but
only to the  extent  that the  deferred  compensation  would be within the Asset
Management  Fee Limit for that later  period.  Any deferred fees which cannot be
paid under the applicable  limitations  through the date of liquidation would be
forfeited by the Manager at liquidation.

         Alternative  Fee  Schedule.  For purposes of the Asset  Management  Fee
Limit,  the Fund will  calculate an  alternative  schedule of fees,  including a
hypothetical  Equipment  Management Fee,  Incentive  Management  Fee,  Equipment
Resale/Re-Leasing Fee, and Carried Interest as follows:

     -     An Equipment Management Fee will be calculated to equal the lesser of

                  -        3.5% of annual Gross Revenues from  Operating  Leases
                           and 2% of annual  Gross  Revenues  from  Full  Payout
                           Leases which contain Net Lease Provisions), or

                  -        the fees  customarily  charged  by  others  rendering
                           similar services as an ongoing public activity in the
                           same  geographic  location  and for similar  types of
                           equipment.

                  -        If services with respect to certain  Operating Leases
                           are  performed  by  nonaffiliated  persons  under the
                           active  supervision  of the Manager or its Affiliate,
                           then the  amount  will be 1% of Gross  Revenues  from
                           these Operating Leases.

     -     An Incentive Management Fee will be calculated to equal

                  -        4% of  Distributions  of Cash from  Operations  until
                           Holders  have  received  a return  of their  Original
                           Invested Capital plus a Priority Distribution, and

                  -        thereafter, to equal a total of 7.5% of Distributions
                           from all sources, including Sale or Refinancing
                           Proceeds.

                  -        In  subordinating   the  increase  in  the  Incentive
                           Management  Fee to a cumulative  return of a Holder's
                           Original    Invested    Capital   plus   a   Priority
                           Distribution,  a  Holder  would  be  deemed  to  have
                           received  Distributions of Original  Invested Capital
                           only to the extent that  Distributions  to the Holder
                           exceed the amount of the Priority Distribution.

     -     An Equipment Resale/Re-Leasing Fee will be calculated in an amount
           equal to the lesser of

                  -        3% of the sale price of the Equipment, or

                  -        one-half the normal competitive equipment sale
                           commission charged by unaffiliated parties for
                           resale services.

                  -        Such fee would  apply  only  after the  Holders  have
                           received a return of their Original  Invested Capital
                           plus a Priority Distribution.

                  -        In  connection  with the  re-leasing  of Equipment to
                           lessees   other  than   previous   lessees  or  their
                           Affiliates,  the fee would be in an  amount  equal to
                           the lesser of

                                       23
<PAGE>

                           -        the competitive rate for comparable services
                                    for similar equipment, or

                           -        2% of the gross rental payments derived from
                                    the re-lease of such Equipment,  payable out
                                    of each rental payment  received by the Fund
                                    from such re-lease.

         -        A Carried Interest equal to 7.5% of all Distributions of Cash
                  from Operations and Cash from Sales or Refinancing.

         Front End Fee Limitations.  The compensation payable as described above
will be subject to further adjustment based on the limitations on Front End Fees
imposed under the North American  Securities  Administrators  Association,  Inc.
("NASAA") Statement of Policy concerning Equipment Programs,  as amended through
October 24, 1991  (referred  to herein as the "NASAA  Guidelines").  The Manager
will  first  determine  the  effect,  if any,  of the Front End Fee  limitations
described  below and make any required  adjustments to the Asset  Management Fee
Limit.  Then the Manager will apply the adjusted  Asset  Management Fee Limit to
the Asset Management Fee and the Manager's Carried Interest.

         Under the NASAA  Guidelines,  the Fund is  required to commit a minimum
percentage of the Gross  Proceeds to Investment in Equipment,  calculated as the
greater of:

         -        80% of the Gross Proceeds reduced by 0.0625% for each 1% of
                  indebtedness encumbering the Fund's Equipment; or

         -        75% of such Gross Proceeds.

         The  Fund  intends  to  incur  total  indebtedness  equal to 50% of the
aggregate cost of its equipment.  The Operating  Agreement  requires the Fund to
commit at least 85.875% of the Gross Proceeds to Investment in Equipment.  Based
on the  formula  in the NASAA  Guidelines,  the  Fund's  minimum  Investment  in
Equipment  would  equal  76.875%  of  Gross  Proceeds  (80% - [50% x  .0625%]  =
76.875%),  and the Fund's minimum Investment in Equipment would therefore exceed
the NASAA Guideline minimum by 9%.

         The NASAA  Guidelines  permit the Manager and its Affiliates to receive
compensation in the form of a carried interest in Fund Net Income,  Net Loss and
Distributions  equal to 1% for the first 2.5% of excess  Investment in Equipment
over the NASAA Guidelines minimum, 1% for the next 2% of such excess, and 1% for
each additional 1% of excess Investment in Equipment.  With a minimum Investment
in  Equipment  of  85.875%,  the  Manager  and its  Affiliates  may  receive  an
additional  carried  interest  equal  to  6.5%  of  Net  Profit,  Net  Loss  and
Distributions under the foregoing formula (2.5% + 2% + 4.5% = 9%; 1% + 1% + 4.5%
= 6.5%).  At the lowest  permitted  level of Investment in Equipment,  the NASAA
Guidelines  would permit the Manager and its Affiliates to receive a promotional
interest  equal  to 5% of  Distributions  of  Cash  from  Operations  and  1% of
Distributions of Sale or Refinancing  Proceeds until Members have received total
Distributions  equal to their  Original  Invested  Capital  plus an 8% per annum
cumulative  return on their Adjusted  Invested  Capital,  and,  thereafter,  the
promotional interest may increase to 15% of all Distributions.

         With the additional carried interest calculated as described above, the
maximum  aggregate  fees payable to the Manager and  Affiliates  under the NASAA
Guidelines as carried  interest and  promotional  interest  would equal 11.5% of
Distributions  of  Cash  from  Operations  (6.5%  + 5% =  11.5%),  and  7.5%  of
Distributions  of Sale or Refinancing  Proceeds  (6.5% + 1% = 7.5%),  before the
subordination level was reached, and 21.5% of all Distributions thereafter.  The
maximum  amounts  to be paid  under the  terms of the  Operating  Agreement  are
subject to the application of the Asset Fee Limit provided in Section 8.3 of the
Agreement,  which  limits  the annual  amount  payable  to the  Manager  and its

                                       24
<PAGE>

Affiliates  as the Asset  Management  Fee  and  the  Carried   Interest   to  an
aggregate  not to exceed  the total  amount of fees that would be payable to the
Manager and its  Affiliates  under the  alternative  fee  schedule  set forth in
Section 8.3. This overall limitation on annual fees will include, in addition to
an Equipment Management Fee and Equipment Resale/Releasing Fee, amounts equal to
11.5% of  Distributions  of Cash from Operations (4% as an Incentive  Management
Fee  plus  7.5% as the  Carried  Interest  in Fund  Distributions)  and  7.5% of
Distributions  of Sale or  Refinancing  Proceeds  (as the  Fund  Manager's  7.5%
Carried  Interest)  before the  Priority  Return,  and 15% of all  Distributions
thereafter  (7.5%  as an  Incentive  Management  Fee  plus  7.5% as the  Carried
Interest).

         Upon completion of the offering of Units,  final commitment of offering
proceeds to  acquisition  of  equipment  and  establishment  of final  levels of
permanent  portfolio  debt,  the Manager  shall  calculate  the maximum  carried
interest  and  promotional  interest  payable to the Manager and its  Affiliates
under the NASAA Guidelines and compare such total permitted fees to the total of
the Incentive  Management  Fees and Manager's  Carried  Interest.  If and to the
extent that the fees calculated  under the alternative fee schedule  provided in
Section 8.3 as the Incentive  Management Fee and the Manager's  Carried Interest
should exceed the maximum  promotional  interest plus carried interest permitted
under the NASAA Guidelines,  as described above, the fees payable to the Manager
and its Affiliates shall be reduced.  In such event, the Manager will reduce the
amounts  calculated  for  purposes  of the  Asset  Management  Fee  Limit as the
Incentive  Management Fee and/or the Carried Interest by an amount sufficient to
cause the total of such compensation to comply with the limitations in the NASAA
Guidelines on the aggregate of promotional interests and carried interests.  The
adjusted Asset Management Fee Limit will then be applied to the Asset Management
Fee and Carried  Interest as described above. A comparison of the Front End Fees
actually paid by the Fund and the NASAA  Guideline  maximums  shall be repeated,
and any required adjustments shall be made, at least annually thereafter.

Defined Terms Used in Description of Compensation

Definitions  of  certain  capitalized  terms  used  in the  foregoing  narrative
description of compensation  payable to the Manager, and used in the alternative
fee schedule for purpose of calculating the Asset Management Fee Limitation, are
as follows:

"Adjusted Invested Capital" means, as of any date, the Original Invested Capital
attributable  to the  Units  held by any  Person  on or  before  such  date,  as
decreased (but not below zero) by the amount by which (i) all Distributions with
respect  to such Units on or before the date of  determination  pursuant  to any
provision  of the  Operating  Agreement  exceed (ii) the  Priority  Distribution
attributable to such Units for such period.

"Asset  Management  Fee Limit" means the total fees  calculated  pursuant to the
alternative fee schedule as set forth under  "Limitations on Fees" above,  equal
to  the  aggregate  of  a  hypothetical   Equipment  Management  Fee,  Incentive
Management Fee, and Equipment  Resale/Re-Leasing Fee, plus the Carried Interest,
determined in the manner described therein.

"Carried Interest" or "Interest in Distributions" shall mean the allocable share
of Fund Distributions of Cash from Operations and Cash from Sales or Refinancing
payable to the Manager,  as a Member,  pursuant to Sections 10.4 and 10.5 of the
Agreement.

"Cash from Operations"  means the excess of Gross Lease Revenues (which excludes
revenues from Equipment sales or refinancing) over cash disbursements (including
an Equipment  Management  Fee and amounts  reinvested  by the Fund in Equipment)
without  reduction for  depreciation  and  amortization  of intangibles  such as

                                       25

<PAGE>

organization  and underwriting  costs  but  after  a  reasonable  allowance  for
cash for repairs,  replacements,  contingencies and anticipated obligations,  as
determined by the Manager.

"Cash from Sales or  Refinancing"  means the net cash  realized by the Fund from
the sale, refinancing or other disposition of any Equipment after payment of all
expenses related to the transaction (including an Equipment Resale Fee).

"Distributions"  means any cash  distributed to Holders and the Manager  arising
from their  respective  interests in the Fund. "Full Payout Lease" means a lease
under which the  non-cancellable  rental payments due during the initial term of
the lease are at least  sufficient to cover the purchase  price of the Equipment
leased.

"Gross Lease  Revenues"  means all revenues  attributable to the Equipment other
than from  security  deposits paid by lessees,  but excluding  revenues from the
sale, refinancing or other disposition of Equipment.

"Net Income" or "Net Loss" means the taxable  income or taxable loss of the Fund
as determined for federal  income tax purposes,  computed by taking into account
each item of Fund income,  gain, loss,  deduction or credit not already included
in the  computation  of  taxable  income  and  taxable  loss,  but does not mean
Distributions.

"Operating  Lease" means a lease under which the aggregate  rental  payments due
during the  initial  term of the lease are less than the  purchase  price of the
Equipment leased.

"Operating  Revenues" means the total for any period of all Gross Lease Revenues
plus all Cash from Sales or Refinancing.

"Original Invested Capital" means the original gross purchase price of the Units
contributed  by each Member to the  capital of the Fund for his  interest in the
Fund,  which  amount shall be  attributed  to Units in the hands of a subsequent
Holder.

"Priority  Distribution"  for any  calendar  year or other  period  means,  with
respect to the Units held by any Person,  the average Adjusted  Invested Capital
with respect to such Units during each calendar year multiplied by 10% per annum
(calculated on a cumulative  basis,  compounded  daily, from the last day of the
calendar quarter in which the initial  purchaser of such Units was admitted as a
Holder  pursuant to the Operating  Agreement and pro rated for any fraction of a
calendar year for which such calculation is made).

"Reimbursable   Administrative  Expenses"  shall  mean  the  ordinary  recurring
administration expenses incurred by the Manager and reimbursed by the Fund. Such
expenses  shall not include  interest,  depreciation,  equipment  maintenance or
repair, third party services or other non-administrative expenses.








                                       26

<PAGE>

                       INVESTMENT OBJECTIVES AND POLICIES

Principal Investment Objectives

         The  Fund's  principal  objectives  are  to  invest  in  a  diversified
portfolio of primarily low-technology, low- obsolescence Equipment which will

         -        preserve, protect and return the Fund's invested capital;

         -        generate  regular  cash  distributions  to Unit  holders,  any
                  balance  remaining after required minimum  distributions to be
                  used to  purchase  additional  equipment  during the first six
                  years after the year the offering terminates; and

         -        provide additional cash distributions after the end of the
                  reinvestment period and until all equipment has been sold.

         Distributions  will be made only if cash is available  after payment of
Fund obligations (including payment of administrative expenses, debt service and
the Asset  Management Fee) and allowance for necessary  reserves.  Distributions
are expected to begin as of the quarter in which the minimum  offering amount is
achieved.  However, there can be no assurance as to the timing of distributions,
or that any specific  level of  distributions  or any other  objectives  will be
attained.

General Policies

         The Fund  intends  to acquire  various  types of  equipment  for lease.
Generally,  the Fund expects to acquire newly- manufactured equipment.  However,
the Fund may also invest in desirable  used  equipment and equipment  subject to
pre- existing leases under  appropriate  circumstances and where consistent with
the Fund's overall investment objectives.

         The Fund's investment objective is to acquire primarily low-technology,
low-obsolescence  equipment such as materials handling equipment,  manufacturing
equipment,  mining equipment,  and  transportation  equipment.  A portion of the
portfolio may include some more  technology-dependent  equipment such as certain
types of communications  equipment,  medical equipment,  manufacturing equipment
and office equipment, although the Fund will seek to invest in such equipment in
a manner consistent with its primary  objective of acquiring  equipment which is
generally  subject to relatively low rates of  technological  obsolescence.  The
Operating   Agreement   does  not  limit  the   Fund's   ability  to  invest  in
high-technology Equipment.

         Like most goods, new equipment generally has a higher market value than
comparable  used equipment,  and capital  equipment tends to lose value as it is
used  over a period  of time.  An  equipment  lessor  such as the Fund  tries to
negotiate  lease  terms  based in part on its  estimate  of the value the leased
equipment  will have when the lease ends. The lessor will negotiate a lease rate
designed to generate  enough rental revenues over the term of the lease so that,
when the total lease payments are added to the estimated  value of the equipment
upon lease  termination,  the lessor will  receive  both a return of the capital
used to purchase the equipment plus an overall profit on the  investment.  There
can be no assurance, however, that the Fund's assumptions regarding the residual
value of the equipment will be accurate or that its objective will be achieved.

                                       27
<PAGE>

         The Manager will seek to maintain an appropriate  balance and diversity
in the types of equipment  acquired and the types of leases  entered into by the
Fund. Its guidelines will include the following policies:

         -        When all the offering  proceeds are committed to equipment and
                  all permanent debt has been put in place,  at least a majority
                  of the equipment,  based on the aggregate purchase price, will
                  be subject to leases with scheduled  lease payments  returning
                  at least 90% of the purchase price of the equipment.

         -        The  Manager  will  seek to  invest  not more  than 20% of the
                  aggregate  purchase  price of equipment in Equipment  acquired
                  from a single  manufacturer.  However,  this  limitation  is a
                  general  guideline  only,  and the Fund may acquire  equipment
                  from a single  manufacturer in excess of the stated percentage
                  if the  Manager  deems  such a course  of  action to be in the
                  Fund's best interest.

         A number of factors will determine the actual composition of the Fund's
Equipment  portfolio;  for  example,  the amount of offering  proceeds  actually
received  will be a  significant  factor in  determining  the Fund's  ability to
diversify its portfolio.  Furthermore,  the Manager cannot anticipate what types
of Equipment  will be available and at what prices at the time the Fund is ready
to invest its capital.

         In structuring  leases,  the Fund's lease rate and return on investment
objectives will vary based on

-        the type of equipment,

-        the terms of the lease,

-        the credit quality of the lessee and

-        prevailing lease and financial market conditions.

         The Manager will commit to a particular  lease  transaction  only if it
believes that, in the context of the Fund's  overall  equipment  portfolio,  the
transaction  will  contribute  to  the  satisfaction  of the  Fund's  investment
objectives.  The Fund does not have any specific  "minimum  rate of return".  As
noted above,  the Fund's  objectives  are to acquire a diversified  portfolio of
equipment  that  will  generate  sufficient  net  cash  flow to  permit  regular
distributions  to  investors  and  additional  funds to reinvest  in  equipment.
Reinvestment  of revenues  is  permitted  only after  certain  minimum  rates of
distributions are made.

         The Manager will seek to structure a portfolio that is

-        diversified as to equipment type, industry, lessee and geographic
         location;

-        capable of generating sufficient net cash flow to meet the minimum
         distribution requirements to permit reinvestment; and

-        capable of generating sufficient cash flow to provide funds for
         additional investment in equipment.

The rates of return  necessary to meet these  objectives  through the end of the
reinvestment  period  will  depend  on a number  of  variables  which  cannot be
predicted this far in advance.

                                       28

<PAGE>

         As set forth above under "Principal Investment  Objectives," it will be
the Fund's objective to reinvest in additional  equipment any revenues remaining
after payment of certain minimum  distributions  during the reinvestment period.
The Fund will not acquire  equipment after the reinvestment  period,  ending six
years after the end of the year the offering is  completed,  except if necessary
to satisfy  obligations entered into prior to the end of the reinvestment period
or to maintain or improve equipment already owned at that time.

         Other than as set forth in any supplement to this Prospectus,  the Fund
has not invested in or committed  to purchase any  Equipment,  and, as a result,
there can be no  assurance as to when the  proceeds  from the  offering  will be
fully invested.  Furthermore,  prospective investors may not have an opportunity
prior to investing to evaluate all of the equipment to be acquired.

         Before  completing any  acquisition of a single item of equipment which
has a contract  purchase  price  more than  $1,000,000,  the Fund will  obtain a
future value  appraisal for the  equipment  from a qualified  independent  third
party appraiser. The Manager may also, in its discretion,  obtain appraisals for
certain smaller  acquisitions if it deems an appraisal to be appropriate because
of the type of equipment,  the size of a transaction or otherwise.  It should be
noted,  however,  that appraisals  represent only the appraiser's opinion of the
value of the equipment,  and do not necessarily  represent the actual amount the
Fund might receive on sale of the equipment.

         The  Manager  may  purchase  equipment  in its own name,  the name of a
related entity or the name of a nominee,  a trust or otherwise and hold title to
the  equipment  on a  temporarily  (generally  not more than six months) for any
purpose related to the business of the Fund, provided, however that:

-        the transaction is in the best interest of the Fund;

-        the equipment is purchased by the Fund for a purchase  price no greater
         than the cost to the Manager or Affiliate  (including any out-of-pocket
         carrying  costs),  except for  compensation  permitted by the Operating
         Agreement;

-        there is no difference in interest terms of the loans secured by the
         equipment at the time acquired by the Manager or Affiliate and the time
         acquired by the Fund;

-        there is no benefit arising out of such transaction to the Manager or
         its Affiliate apart from the compensation otherwise permitted by the
         Operating Agreement; and

-        all income generated by, and all expenses associated with, Equipment so
         acquired shall be treated as belonging to the Fund.

         Any  offering  proceeds  received by the Fund  during the first  twelve
months of the offering  which have not been committed to investment in equipment
during by a date eighteen  months after the  beginning of the offering,  and any
offering  proceeds  received during a second year of the offering which have not
been  committed to investment by a date six months after the end of the offering
(except  for  amounts  used to pay  operating  expenses  or  required as capital
reserves)  will be returned pro rata by the Fund to investors.  In addition,  in
order to refund to investors  the amount of Front End Fees  attributable  to any
returned capital, the Manager has agreed to contribute to the Fund, and the Fund
shall  distribute to investors  pro rata,  the amount by which (x) the amount of
unused capital so  distributed,  divided by (y) the percentage of Gross Proceeds
remaining  after  payment of all Front End Fees,  exceeds the unused  capital so
distributed.  The Fund's  capital will be  available  for general use during the
offering  period  and may be  expended  in  operating  equipment  which has been
acquired.  Offering  proceeds will not be segregated or held separate from other

                                       29
<PAGE>

capital of the Fund pending investment,  and no  interest  will  be  payable  to
investors  if  uninvested  offering  proceeds  are  returned  to them.  Offering
proceeds  will be deemed to have been  committed to  investment  and will not be
returned to the Holders to the extent written agreements in principle or letters
of  understanding  were executed at any time prior to the end of these  periods,
regardless of whether the investment is eventually consummated,  and also to the
extent any funds have been  reserved to make  contingent  payments in connection
with any equipment, regardless of whether any such payments are ever made.

Types of Equipment

         The Fund  intends  to  acquire  and lease a  diversified  portfolio  of
equipment.  The  Fund  intends  to  invest  primarily  in  what it  deems  to be
relatively  low-technology,  low-obsolescence types of equipment. These types of
equipment  would  include  a  variety  of  items  which  are  not  dependent  on
high-technology  design or applications for their usefulness to lessees, and are
expected  to be less  subject  to rapid  obsolescence  than  types  which are so
dependent.

         Equipment  acquisition  will be  subject  to the  Manager or its agents
obtaining  information and reports, and undertaking  inspections and surveys the
Manager deems appropriate to determine the probable  economic life,  reliability
and  productivity  of the equipment,  its  competitive  position with respect to
other  equipment and its  suitability  and  desirability  as compared with other
equipment.  Purchases of new equipment for lease will typically be made directly
from a manufacturer or its authorized dealers, either under a purchase agreement
for large quantities of such equipment,  through lease brokers,  or on an ad hoc
basis to meet the needs of a particular  lessee.  There can be no assurance that
favorable purchase agreements can be negotiated with equipment  manufacturers or
their authorized dealers or lease brokers. In addition,  the Fund may enter into
sale/leaseback  transactions  in which the Fund  will  purchase  equipment  from
companies which will then simultaneously lease the equipment from the Fund.

         The  following is a more detailed  description  of the various types of
equipment  which the Fund may  purchase and lease.  The types of  equipment  are
listed in  alphabetical  order,  and the discussion is not intended to imply any
order of emphasis in the Fund's acquisition policies. The final mix of equipment
types in the Fund's  portfolio will depend on the factors  discussed above under
"General Policies."

         Aircraft. The Fund may invest in cargo and freight aircraft,  corporate
aircraft and  aircraft  used for medical  evacuation  and rescue  purposes.  The
Manager  anticipates  that the Fund's cash  investments in all types of aircraft
will not exceed an amount equal to 20% of the maximum capital. Cargo and freight
aircraft are used by commercial  freight carriers and national and international
mail and  package  delivery  services  exclusively  for the  hauling  of  cargo.
Corporate aircraft, including both helicopters and fixed-wing aircraft, are used
by many  businesses to move employees from city to city or to locations  without
scheduled air service and for the express delivery of personnel,  components and
products at various manufacturing and service facilities. The Fund may invest in
commercial passenger aircraft, but not more than 15% of its maximum capital will
be committed to the purchase of commercial  passenger aircraft and any debt used
to acquire or maintain  commercial  passenger aircraft will either be secured by
the obligations of an "investment  grade" lessee,  or will not involve the other
assets of the Fund as  collateral.  Commercial  passenger  aircraft  consist  of
aircraft used in the day to day operation of scheduled passenger air carriers.

         All domestic corporate and commercial  aircraft are registered with the
Federal Aviation Administration ("FAA"). Under the Federal Aviation Act of 1958,
as amended (the "Act"),  it is unlawful to operate an  unregistered  aircraft in
the United  States.  In order to be  eligible  for  registration,  the rules and
regulations  of the FAA  provide,  in effect,  that  aircraft  is  eligible  for
registration only if it is owned by a United States Citizen or a Resident Alien.
A literal reading of the Act could lead to the conclusion that aircraft in which
the Fund has an interest  are not  eligible  for  registration  because the term
United States  Citizen is defined in the Act to include a  partnership  in which

                                       30
<PAGE>

each member is an "individual" who is a citizen of  the  United  States  or  one
of its possessions,  and the Fund has a corporate Manager. The FAA has indicated
informally  that it will permit  registration  of an aircraft  under the Federal
Aviation Act of 1958 and the regulations  thereunder in the name of a trustee of
a trust in which a  partnership  is the sole  beneficiary  if the  partnership's
partners are United States Citizens (whether or not they are all individuals) or
Resident  Aliens.  However,  such  representations  are not  binding on the FAA;
therefore,   the  possibility  exists  that  the  FAA  would  challenge  such  a
registration. In addition, a registration may be challenged and rendered invalid
if a Member is not, contrary to his  representation to the Fund, a United States
Citizen or a Resident  Alien or if a Member ceases to be a United States Citizen
or a Resident Alien. Any challenge, if successful,  could result in an inability
to operate  the  aircraft,  substantial  penalties,  the  premature  sale of the
aircraft, the loss of the benefits of the central recording system under federal
law thereby  leaving the  aircraft  exposed to liens or other  interests  not of
record with the FAA, and a breach by the Fund of lease  agreements  entered into
in  connection  with the  aircraft.  Accordingly,  the  Manager  will  limit the
ownership of Units or interests therein by any persons who are not United States
Citizens or Resident Aliens to not more than 20% of the outstanding Units.

         It is anticipated that any aircraft lease will provide,  as a condition
precedent to the transaction,  that application for registration shall have been
duly made and that the  prospective  lessee  shall have  temporary  or permanent
authority to operate the aircraft. If such authority were not obtainable because
of failure of registration, the lessee might be entitled to void the transaction
and the lease would not take effect.

         Communications  Equipment.  Communications  equipment is used for voice
and  data  transmission.  Its  applications  include,  but are not  limited  to,
telephone communication,  radio and television  broadcasting,  cable television,
and  satellite  communications.  The Fund may acquire  and lease  communications
equipment  including   telephone  equipment  and  systems,   data  communication
terminals,  cables, transmission wires, transmitters,  control and amplification
equipment,   repeaters,  monitoring  equipment,   teleprinters,   connector  and
switching equipment, satellite and microwave transmission facilities and support
equipment.

         Construction  Equipment.  Construction  equipment includes  bulldozers,
haulers, cranes, graders, backhoes, front- end loaders, scrapers and asphalt and
cement  spreaders  used in a wide  variety of  applications  including  building
construction and road, bridge and other civil engineering construction projects.

         Energy Equipment.  Energy equipment includes  cogeneration  facilities,
transmission lines, generation facilities, compression and pumping equipment and
other processing and treatment equipment, as well as energy management systems.

         General Purpose Plant/Office Equipment. Plant/office equipment includes
racking,  shelving,  storage  bins,  portable  steel storage  sheds,  furniture,
fixtures,  tables,  counters,  desks, chairs,  cabinets and numerous other items
generally used in manufacturing plants, storage and distribution  facilities and
offices.

         Graphic Processing  Equipment.  Graphic  processing  equipment includes
print setters,  printing presses,  automatic drafting machines and all equipment
which is used for the visual  display of designs,  drawings and printed  matter.
Printing  presses come in a variety of sizes depending on the  applications  for
which they are used. Some printing presses are of a single color, whereas others
can apply up to eight colors. Phototype setters are used for the setting of type
for  publications  such as newspapers and magazines.  Computerized  type-setters
have become common in recent years, as they simplify type-setting, correction of
mistakes and lay-out of printed pages.  Automatic drafting machines are computer
controlled visual displays of drawings which enable designers to make changes in
engineering  drawings without the time required to make a completely new drawing
by hand.

                                       31
<PAGE>

         Machine   Tools  and   Manufacturing   Equipment.   Machine  tools  and
manufacturing equipment include a wide variety of metalworking  machinery,  such
as lathes, drilling presses,  turning mills, grinders,  metal bending equipment,
metal  slitting  equipment  and  other  metal  forming  equipment  used  in  the
production of a variety of machinery and equipment. Some form of machine tool is
used in virtually  every  production  process of a metal  product or  component.
While some machine tools and  metalworking  equipment are built for a particular
end  product,  the  majority  of  machine  tools  can be  used in a  variety  of
applications.  Manufacturing  equipment  can also include  some high  technology
equipment.

         Maritime  Equipment.  Maritime  equipment  is widely  used in  shipping
industry as the most  cost-effective  way of  transporting  large  quantities of
commodities.  Such equipment includes dry bulk ships,  tankers,  supply vessels,
tug boats, hopper barges, tank barges and intermodal containers.  Marine vessels
include (i) tankers,  which are designed to carry liquid  commodities,  and (ii)
dry bulk  carriers,  which are  designed  to carry  homogenous  commodities.  In
addition,  certain vessels have been designed as combination  carriers that have
the capacity to carry both liquid and dry cargoes.

         Marine  vessels may be  registered  in countries  other than the United
States and may operate in international and foreign seas and waterways.  Certain
types of marine  vessels must be registered  prior to operation in the waterways
of the United States.  Marine vessel registration can be challenged and rendered
invalid under  circumstances  similar to those discussed with regard to aircraft
above.  Any  successful  challenge with respect to a marine vessel may result in
substantial  penalties,  including the forced sale of the vessel,  the potential
for  uninsured  casualties,  and a breach  by the  Partnership  of the  lease or
financing agreements related to the vessel.

         In addition, certain U. S. federal statutes and regulations provide for
the forfeiture to the U. S. Government of  transportation  equipment,  including
marine  vessels,  found to be used in the  transportation  of illegal  drugs and
other  contraband.  Upon the  acquisition  of vessels,  the Manager will seek to
cause the vessel owner to enter into the Sea Carrier  Initiative  Agreement with
the  U.S.  Customs  Service  whereby  the  vessel  owner  shall  agree  to  take
affirmative  steps to deter  illegal  access to and use of such vessels by those
engaged  in  trafficking  of items  deemed to be illegal  contraband,  including
illegal  drugs.  The law provides for an exception with respect to the owners of
vessels where the illegal activity has occurred  without the owner's  knowledge,
consent or  willful  blindness.  However,  there can be no  assurance  that if a
marine  vessel  owned by the Fund and  leased  to a third  party was found to be
engaged in such illegal  activities,  that it would not be seized or detained by
the U. S.  Government.  In that  event,  insurance  coverages  of the Fund could
mitigate its loss of income or pecuniary damages.

         Materials  Handling  Equipment.  Materials  handling equipment includes
many  varieties  of  fork  lift  trucks.  They  are  either  battery-powered  or
gas-powered,  and are used in  warehouses  and  factories  for the  movement  of
products and materials from one work station to another or from a warehouse to a
truck for shipment, or for the storing of products and materials.  The equipment
comes in a variety of styles,  depending  on the design of the items to be moved
and the design of the  shipping or  warehouse  facility.  However,  this type of
equipment  is  generally  of  standard  design  and can be used by a variety  of
industries.

         Medical Equipment. Medical equipment includes a wide variety of testing
and diagnostic equipment including:

                  Radiology Equipment.  This category includes  x-ray equipment,
         CAT and MRI scanners (i.e., body and head scanners) and other equipment
         to be used in the radiology departments of hospitals and clinics.

                  Laboratory Equipment.  This category  includes  blood analysis
         equipment and other automated medical laboratory equipment.

                                       32

<PAGE>




                  Other  Medical  Equipment.   This  general  category  includes
         equipment using ultrasound technology, patient monitoring systems and a
         variety of other  equipment  used in  hospitals,  clinics  and  medical
         laboratories.

         Photocopying Equipment.  The Fund may acquire  and  lease  photocopying
and other document duplicating or reproduction equipment.

         Railroad Rolling Stock. Railroad rolling stock includes gondolas,  tank
cars, boxcars,  hopper cars,  flatcars,  locomotives and various other equipment
used by railroads in the maintenance of their tracks.  Flatcars and boxcars have
a variety of designs,  some of which are  general  purpose and some of which are
special purpose.  Special purpose flatcars and boxcars are used for the shipment
of specific  products whereas a general purpose car can be used for the shipment
of a wide variety of products. Many electric utilities lease hopper cars for the
shipment of coal from the mine to the  generating  plant.  Tank cars are used to
transport liquids.  Locomotives are the engines,  generally diesel powered, that
drive  trains of railcars  from one location to another.  Locomotives  come in a
variety of designs which vary in the amount of horsepower produced.

         Research and  Experimentation  Equipment.  Research and experimentation
equipment  include  various  types of analyzers,  spectrometers,  oscilloscopes,
measuring  instruments,   gas  and  liquid   chromatographs,   physical  testing
centrifuges,  graphic  plotters and  printers,  laser  equipment,  digital-aided
design systems, scanning electron microscopes, dissolution sampling systems, and
other general  laboratory  instruments  and equipment used in businesses for the
development of ongoing research programs.

         Tractors,  Trailers and Trucks. Tractors,  trailers and trucks are used
for the  shipment of various  products  and goods from one  location to another.
Tractor-trailer  rigs are often used for longer shipments and delivery of larger
pieces; whereas heavy-duty trucks are generally used for the more local delivery
of large  products.  A "tractor"  refers to the power unit of a  tractor-trailer
combination.  The tractor cab is generally  manufactured  by one company and the
engine and drive train by another.  The engine may use  gasoline or diesel fuel.
Trailers  are the  container  portion  of a  tractor-trailer  rig and  come in a
variety of sizes and designs  depending  on the product to be shipped.  Trailers
may be designed for  intermodal  use so they can either be pulled by tractors or
transported  on railroad  flatcars.  Trailers  may be up to 45 feet long in most
states and most  commonly  have a set of twin axles (eight  wheels) to carry the
load.  A trailer  may be  enclosed  on a flatbed  for the  shipment  of large or
oversized  products,  and may be  refrigerated  for the  shipment of  perishable
products.  The Fund  intends  to  invest  in  trailers  that can be used for the
shipment  of  a  wide   variety  of  goods  and  are  not  limited  to  specific
applications.  Heavy-duty  trucks are large  trucks in which the engine and load
carrying  components  are mounted on a single frame.  The trucks can be used for
the  local  delivery  of  large  products  or for the  hauling  of  construction
materials.

         Miscellaneous  Equipment. The Fund may also acquire various other types
of equipment,  including, but not limited to, oil drilling equipment, mining and
ore-processing   equipment,   electronic  test  equipment,   office   automation
equipment,  furniture and fixtures,  automobiles,  dairy  production  equipment,
video  projection  and  production  equipment,  store  fixtures,  display cases,
freezers and equipment used in production facilities.

         Incidental  Property  Acquisitions.  Incidental  to an  acquisition  of
equipment,  the Fund may acquire  certain  interests in real  property,  mineral
rights or other tangible or intangible  property or financial  instruments.  The
Fund may acquire  ownership of an item of equipment by acquiring the  beneficial
interests  of a trust or the equity  interest in a special  purpose  corporation
which  holds an asset  sought by the Fund.  Nothing in the  Operating  Agreement
prohibits  the Fund  from  acquiring  any such  incidental  property  rights  or
indirect ownership interest,  provided that the primary purpose and objective is
the acquisition and leasing of equipment as described herein, the acquisition of

                                       33

<PAGE>

the  incidental  rights  does  not   alter   the   essential  character  of  the
transaction as an acquisition and lease which otherwise satisfies the investment
objectives  and policies of the Fund,  and the  acquisition  does not  otherwise
violate or circumvent any provision of the Operating Agreement.

Prior Program Diversification

         The prior public equipment  leasing  programs  sponsored by the Manager
and  its  Affiliates  have  had  equipment  portfolio  objectives  substantially
identical  to those of the Fund.  The first  chart set forth  below  (Figure  1)
represents the actual equipment portfolio  diversification by equipment type for
all prior ATEL public  programs as of July 31, 2000;  the second chart set forth
below (Figure 2) represents the actual equipment  portfolio  diversification  by
lessee  industry for all prior ATEL public  programs as of August 31, 1998;  and
the third  chart set forth  below  (Figure 3)  represents  the actual  portfolio
diversification  by the lessees'  geographic  location for all prior ATEL public
programs  as of July 31,  2000.  Diversification  of the Fund's  portfolio  will
depend on a number of  variables,  including  the amount of  capital  raised and
market conditions,  which cannot be predicted in advance.  Although there can be
no assurance that the Fund will achieve  diversification  similar to that of the
prior  programs,  achieving  such  diversification  will  be one of the  primary
investment objectives and policies of the Fund.

                          [Figure 1 - graphic omitted]

                          [Figure 2 - graphic omitted]

                          [Figure 3 - graphic omitted]

Borrowing Policies

         The Fund  expects to incur debt to finance the purchase of a portion of
its  equipment  portfolio.  The  amount  of  borrowing  in  connection  with any
equipment acquisition transaction will be determined by, among other things, the
credit of the lessee,  the terms of the lease,  the nature of the  equipment and
the condition of the money market. There is no limit on the amount of debt which
may be incurred in connection with any single acquisition of equipment. However,
the Fund may not incur aggregate indebtedness in excess of 50% of the total cost
of all  equipment as of the date of the final  commitment  of offering  proceeds
and,  thereafter,  as of the date any subsequent  indebtedness is incurred.  The
Fund intends to borrow amounts equal to such maximum debt level in order to fund
a portion of its equipment acquisitions.  While the Manager maintains short term
lines of  credit,  there can be no  assurance  that such  short  term  credit or
permanent  financing will be available to the Fund in the amounts  desired or on
terms considered reasonable by the Manager at the time the Fund seeks to finance
a specific acquisition.

         Financing for the Fund is expected to be a combination  of  nonrecourse
and recourse  debt.  The Manager  intends to use  nonrecourse  debt primarily to
finance  assets  leased to those lessees  which,  in the opinion of the Manager,
have a relatively  higher  potential risk of lease default than other lessees of
the Fund's  Equipment.  This use of  nonrecourse  debt will mitigate the risk of
loss due to default by such lessees.

         Nonrecourse  borrowing,  in the  context of the type of  business to be
conducted by the Fund,  means that the lender  providing the funds would only be
able to look to the equipment purchased with such funds and the proceeds derived
from the leasing or  reselling of such  equipment as security;  neither the Fund
nor any Member  (including the Manager) will be liable for repayment of any such
loan,  nor will any such loan be secured by other  Equipment  owned by the Fund.
Investors should note, however,  that the presence of nonrecourse  financing may
limit an  investor's  ability  to claim  losses  from the Fund.  Furthermore,  a
creditor may under some  circumstances  have  recourse to the Fund's assets upon
establishing fraud or misrepresentation by the Fund.

         The Fund expects to incur recourse debt in connection  with  short-term
bridge financing and "asset securitization",  as described below. Recourse debt,
in the context of the type of business to be conducted  by the Fund,  means that

                                       34

<PAGE>

the lender  can  look  beyond  the  specific  asset  financed by the loan to all
of the assets of the borrower,  or a specified pool of assets, as collateral for
repayment of its debt obligation.

         The Fund expects to incur recourse debt in short-term  bridge financing
used to  acquire  equipment  and  which  is  intended  to be  repaid  through  a
combination of permanent financing, offering proceeds and/or operating revenues.
In addition,  the Fund may participate  with other  affiliated  programs and the
Manager in a common  recourse debt  facility to provide  temporary or short-term
bridge  financing of transactions  approved for acquisition by the Fund and such
Affiliates. In such instances,  lease transactions may be held in the name of an
Affiliate of ATEL for convenience, notwithstanding that the transaction has been
approved for one or more participants.  The ultimate acquisition of the financed
transaction  will depend on many  factors,  including  without  limitation,  the
Fund's available cash,  portfolio makeup, and investment  objectives at the time
of closing.

         The Fund may also incur  long-term  recourse  debt in the form of asset
securitization  transactions  in order to obtain lower  interest  rates or other
more  desirable  terms than may be available  for  individual  nonrecourse  debt
transactions. In an "asset securitization",  the lender would receive a security
interest  in a specified  pool of  "securitized"  Fund assets or a general  lien
against  all  of the  otherwise  unencumbered  assets  of  the  Fund.  It is the
intention of the Manager to use asset securitization primarily to finance assets
leased to those credits which, in the opinion of the Manager,  have a relatively
lower potential risk of lease default than those lessees with equipment financed
with  nonrecourse  debt.  The  Manager  expects  that  an  asset  securitization
financing  would  involve  borrowing  at a  variable  interest  rate based on an
established  reference rate. The Manager would seek to limit the Fund's exposure
to increases in the interest rate by engaging in hedging transactions that would
effectively fix the interest rate obligation of the Fund.

         Other  than  short-term   bridge  financing  or  asset   securitization
financing,  the Manager will seek to avoid  borrowing  under terms which provide
for a rate of  interest  which  may vary  with the  prime or  reference  rate of
interest  of a lender.  The  Manager  will  attempt to limit any other  variable
interest  rate  borrowing to those  instances in which the lessee agrees to bear
the cost of any increase in the interest rate. If such debt is incurred  without
a  corresponding   variable  lease  payment  obligation,   the  Fund's  interest
obligations  could increase while lease revenues  remain fixed.  Accordingly,  a
rise in the prime or reference rate may increase  borrowing costs and reduce the
amount of income and cash available for distributions.  Historically,  the prime
rates charged by major banks have fluctuated; as a result, the precise amount of
interest  which  the Fund may be  charged  under  such  circumstances  cannot be
predicted.

         In the case of any recourse bridge  financing or asset  securitization,
the  lender  would  not be  entitled  to look to the  individual  assets  of any
investor,  or, in many cases, of the Manager,  for repayment of such loans.  If,
under tax principles, it is determined that the Manager or one of its Affiliates
bears the economic risk of loss for such recourse  debt,  then the recourse debt
will be allocated to the Manager or its Affiliate for tax basis purposes and all
deductions attributable to the recourse debt will be allocated to the Manager or
its Affiliate.

         Fund indebtedness may provide for amortization of the principal balance
over the term of the loan through regular  payments of principal and interest or
may  provide  that all or a  substantial  portion of the  principal  due will be
payable in a single  "balloon  payment"  upon  maturity.  Such  balloon  payment
indebtedness involves greater risks than fully amortizing debt.

         In the event that the Fund does not have  sufficient  funds to purchase
an item of equipment at the time it is acquired,  the Fund may borrow from third
parties on a short-term  basis, and repay the loans out of the proceeds from the
subsequent  sale of Units.  Any short-term  loans may be unsecured or secured by
the assets acquired and/or other assets of the Fund.

                                       35
<PAGE>

         Although the Operating  Agreement  does not prohibit the Manager or its
related  entities from lending to the Fund, the Fund does not have any intention
or  arrangements  to borrow from these parties.  If the Fund were to borrow from
the  manager or its related  companies,  the terms may not permit the Manager or
its  affiliates  to receive a rate of  interest  or other  terms  which are more
favorable  than those  generally  available  from  commercial  lenders under the
circumstances.  Neither the Manager nor its affiliates may provide  financing to
the Fund with a term in excess of twelve months.

Description of Lessees

         The Fund will only  purchase  equipment for which a lease exists or for
which a lease will be entered into at the time of purchase.

         The Fund's  objective is to lease a minimum of 75% of the equipment (by
cost) acquired with the Net Proceeds to lessees which

-        have an average credit rating by Moody's Investor Service, Inc. of
         "Baa" or better, or the credit equivalent as determined by the Manager,
         with the average rating weighted to account for the original Equipment
         cost for each item leased; or

-        are established hospitals with histories of profitability or
         municipalities.

         The Manager may determine  that the credit  equivalent of a Moody's Baa
rating applies to those lessees which are not rated by Moody's, but which

-        have comparable credit ratings as determined by other nationally
         recognized credit rating services;

-        although not rated by nationally recognized credit rating services, are
         believed by the Manager to have comparable creditworthiness; or

-        in  the  Manager's  opinion,  as  a  result  of  guarantees   provided,
         collateral given,  deposits made or other security  interests  granted,
         have provided such  safeguards of the Fund's  interest in the Equipment
         that the risk is  equivalent  to that  involved in a lease to a company
         with a credit rating of Baa.

         The  remaining  25% of the  initial  equipment  portfolio  may  include
equipment leased to lessees which,  although deemed creditworthy by the Manager,
would not satisfy the  specific  credit  criteria  for the  portfolio  described
above.  Included in this 25% of the portfolio may be one or more venture leasing
investments,  which are described  below under  "Venture  Equipment  Leasing and
Financing".  No more than 20% of the initial portfolio, by cost, will consist of
these venture leasing  investments,  and the Fund's  objective will be to invest
approximately 15% of its capital in these investments.

         In arranging lease  transactions  on behalf of corporate  investors and
securing  institutional  financing  for such  transactions,  the Manager and its
Affiliates  have been required to analyze and evaluate the  creditworthiness  of
potential lessees.  However, neither the Manager nor any of its Affiliates is in
the business of regularly  providing  credit rating  analyses as an  independent
activity.  In order to analyze  whether a  prospective  lessee's  credit risk is
comparable or  equivalent  to a Moody's Baa rating,  the Manager will attempt to
apply the standards applicable to securities qualifying for the Baa rating. Such
securities  are generally  deemed to be of  "investment  grade,"  neither highly
protected nor poorly secured,  with earnings and asset  protection  which appear
adequate   at   present    but    which    may    be   questionable   over   any

                                       36
<PAGE>

great length of time.  Notwithstanding  the Manager's best efforts to assure the
lessees'  creditworthiness,  there can be no assurance  that lease defaults will
not occur.

         It is not anticipated that the Fund's lessees will be located primarily
in any given geographic area. The Manager will use its best efforts to diversify
lessees by geography and industry, and will apply the following policies:

-        The Manager will seek to limit the amount invested in equipment leased
         to any single lessee to not more than 20% of the aggregate purchase
         price of equipment owned at any time during the reinvestment period;
         and

-        In no event will the Fund's equity  investment in equipment leased to a
         single lessee exceed an amount equal to 20% of the maximum capital from
         the sale of Units (or $30,000,000).

Foreign Leases

         There is no limit on the  amount  of  equipment  which may be leased to
foreign subsidiaries of United States corporations,  to foreign lessees or which
may otherwise be permitted to be used  predominantly  outside the United States.
The Manager  does not have any specific  objective  with regard to the amount of
Equipment  to be subject  to foreign  leases,  but  intends to pursue  desirable
foreign  leasing  opportunities  for the Fund to the extent  consistent with the
Fund's overall investment objectives.

         Of the total purchase price of equipment leased to foreign lessees, the
Manager will require that a minimum of 75% must  represent  Equipment  leased to
lessees  which  have a credit  risk  equivalent  to a credit  rating by  Moody's
Investor Service, Inc. of "Baa" (investment grade) or better, as determined by a
credit  rating agency which is generally  recognized  in the financial  services
industry  or,  if no such  credit  rating is  available,  as  determined  by the
Manager.  Any leases to foreign  lessees which do not meet the foregoing  credit
standard will either be guaranteed by a U.S.  parent  company of the lessee,  or
will involve lessees which have assets located in the United States with a value
equal to or greater than the original  purchase cost of the equipment subject to
the lease.

         The  Manager  will seek to limit  the  aggregate  amount of the  Fund's
equity invested in all equipment leased to foreign lessees or which is otherwise
to be used primarily outside the United States to not more than 20% of the Gross
Proceeds. For this purpose, a lessee under a lease guaranteed by a United States
corporation will not be deemed a foreign lessee.

Description of Leases

         Generally, in a lease involving new equipment,  the lessee will express
an interest in lease  financing  for  equipment  and the Manager will attempt to
create a lease package for the  prospective  lessee.  In  formulating  the lease
package, the Manager will consider the following factors, among others:

-        the type of equipment;

-        the anticipated residual value of the equipment;

-        the business of the lessee;

-        the lessee's credit rating;

                                       37

<PAGE>

-        the cost of alternative financing services, and

-        competitive pricing and other market factors.

         The initial lease terms will vary as to the type of equipment, but will
generally  be for 36 months to 84 months.  The Fund may lease some  equipment to
federal,  state or local governments,  or agencies thereof.  Many of such leases
will be subject to renewal  each year,  because many  governmental  lessees must
obtain  appropriations  for  funds  for their  leases  on an  annual  basis.  In
addition,  the  Fund  may,  under  appropriate  circumstances,  engage  in other
short-term or "per diem" leases when the Manager deems it in the best  interests
of the Fund and consistent with its overall objectives.

         The  equipment  will be leased to third parties  primarily  pursuant to
leases with  scheduled  rents which will return less than the purchase  price of
the equipment  during the initial term of the lease.  These include leases where
rental  payments are based upon  equipment  usage.  However,  as of the date the
final  offering  proceeds are  committed  and all  permanent  debt is placed,  a
majority of the leases,  based on  equipment  purchase  price,  will provide for
lease  payments  and other  payments by the lessee  equal to at least 90% of the
original  equipment  purchase price.  Lease rentals during  comparable terms are
ordinarily  higher under  leases that provide  rents that are less than the full
purchase price than those that return the full purchase price to the lessor.  As
a result, the Manager believes that well-structured leases of this type may help
the Fund satisfy its investment objectives.

         The Fund's will seek initial  lease terms during which a lessee may not
cancel the lease or avoid the lease obligation. However, where the Manager deems
it to be in the  Fund's  best  interests,  because  of  favorable  lease  terms,
anticipated high demand for particular  items of equipment or otherwise,  it may
permit an appropriate cancellation clause.

         The  Manager  believes  that the Fund will be able to lease or sell its
equipment profitably after the initial lease terms although no assurances can be
given  that it will.  The  Fund's  ability  to renew or extend  the terms of its
leases or to re-lease or sell the  equipment on  expiration of the initial lease
terms is dependent on many factors, including possible economic or technological
obsolescence  of  the  Equipment,   competitive  practices  and  conditions  and
generally prevailing economic conditions.

         The Fund's leases will  generally be "net  leases,"  which provide that
the  lessee  must  bear  the  risk of loss of the  equipment,  provide  adequate
insurance, pay taxes on the equipment,  maintain the equipment and indemnify the
Fund  against  any  liability  which may arise from any act or  omission  by the
lessee or its agents. In some leases, the Fund may be responsible for certain of
these  obligations,  such as certain  insurance and  maintenance  expenses,  but
generally only during a period when the equipment is not under lease.

         Most of the Fund's lease agreements will require the lessees

-        to maintain casualty insurance in an amount equal to the greater of the
         full value of the equipment or a specified amount set forth in the
         lease, and

-        to maintain liability insurance naming the Fund as an additional
         insured with a minimum limit of $1,000,000 in coverage.

         The Fund may enter into  remarketing  agreements with  manufacturers of
equipment on terms which are customary in the industry. A remarketing  agreement
is an agreement  whereby  the  manufacturer agrees with the lessor to assist the

                                       38

<PAGE>

lessor in finding a new lessee at the  termination  of the original  lease.  The
Manager  will  determine,  in its sole  discretion,  whether  to enter into such
agreements and with which  manufacturers to do so. Most  remarketing  agreements
call for the  manufacturer to find a second user only on a "best efforts" basis.
Thus, a remarketing  agreement does not assure the lessor that the equipment can
or will be re-leased at the end of the initial  lease term.  The monthly  rental
payments under a new lease or the sale price of such equipment  would be subject
to the  final  approval  of the  Manager.  Under a  remarketing  agreement,  the
manufacturer  would participate with the Fund in revenues on an incentive basis.
The manufacturer  would typically receive a percentage of the revenue derived by
the Fund from the equipment under the agreement,  which would increase after the
Fund received a specified return on its investment.

Venture Equipment Leasing and Financing

         At least 75% of the Fund's equipment  portfolio,  by cost, will consist
of transactions  financing  equipment  for  lessees  with  investment  grade  or
equivalent  credit  status.  In the rest of its  portfolio,  the Fund intends to
finance some equipment for non-public  companies,  some of which may be in their
early capitalization stages, and to obtain terms from lessees and borrowers that
may include, as consideration to the party providing financing,  the granting of
warrants, options or other rights to purchase equity securities of the lessee or
borrower,  or the opportunity to purchase such equity securities  outright (such
rights to purchase equity  interests and direct equity  investments are referred
to in this Memorandum as the "equity interests").  Growing young companies often
have  more  difficulty  obtaining  financing  for  equipment  essential  to  the
development and growth of their business,  and, as a result,  must offer lessors
and  lenders   substantial  cash  deposits,   equity   participations  or  other
extraordinary  consideration  to obtain  financing for the  equipment.  The Fund
intends to focus  approximately  15% of its  initial  capital on this  market to
achieve  investment  returns  from both its direct  lease and loan  revenues and
gains it may realize from the equity interests.

         The Manager will look for those  companies  which show solid  potential
for  consistent  profitability  within a specific  time  period,  and which have
obtained or are expected to attract sufficient equity venture capital to finance
their  operations  through  expected  profitability.  The  Manager  will seek to
identify  potential  lessees  which  are  at an  early  enough  stage  in  their
capitalization to require "venture  equipment  financing"  solutions,  but which
demonstrate  the  potential  to both  satisfy  their  lease  terms  and  provide
attractive  equity  participation  to the Fund as lessor.  The Manager will also
seek to  identify  more  mature,  privately-held  companies  that seek  creative
financing solutions involving the granting of equity interests to the Fund.

         The Fund will only acquire  equity  interests in  conjunction  with the
financing of equipment by the Fund,  including leases and loans to the issuer of
the equity interests or to a parent,  subsidiary or affiliate of the issuer.  In
many cases, the Fund expects to acquire equity  interests,  such as warrants and
options to purchase securities,  in consideration of its equipment financing and
without  any other  cash  investment  by the Fund at the time it  acquires  such
rights (such rights granted as part of the financing transaction are referred to
here as "warrant coverage"). In such cases, cash investment by the Fund would be
made upon  exercise of the rights,  and the Fund expects to use  operating  cash
flow to fund such  exercises.  In other cases,  the Fund may obtain the right to
make a direct cash  investment in the lessee's or  borrower's  securities at the
time the equipment financing is provided,  for which the Fund would use proceeds
from the offering of Shares. In order to assure that the Fund will not be deemed
an "investment  company"  under the Investment  Company Act of 1940, the Manager
will in no event during the life of the Fund permit the  aggregate  value of the
equity interests and any other investment  securities held by the Fund to exceed
40% of the value of the Fund's total assets.

         In  addition  to true  lease  financing,  the  Fund's  venture  leasing
investments  may be in the form of "leases  intended for  security"  and secured
loan transactions with equipment as the collateral. In a true lease transaction,
the Fund as  lessor  would be  considered  the  owner of the  Equipment  for tax
purposes,   and   is   therefore   entitled   to   cost   recovery    deductions

                                       39

<PAGE>

allocable to the equipment. A "lease intended for security" or finance lease may
be nominally  structured  as a lease,  but is analogous to an  installment  sale
contract or loan agreement,  and is treated as a loan for tax purposes, with the
"lessor"  as  lender  and  the  "lessee"  as the  borrower.  In a  secured  loan
agreement,  the Fund would be the lender and the user of the Equipment  would be
the  borrower.  In each  case,  the  borrower  would be deemed  the owner of the
Equipment for tax purposes and would retain,  as part of the economic  structure
of the  lease,  all of the  rights  to cost  recovery  deductions  and other tax
aspects of ownership. In these transactions, the borrower will typically have an
obligation to make fixed periodic  installments of principal and interest over a
specified term. The Manager will attempt to structure these transactions so that
the payments of  principal  and  interest,  together  with any equity  interests
involved,  will return the Fund's  investment  and  provide a desirable  rate of
return on investment in view of the associated financing risks.

         In finance  leases  and  secured  loans,  the Fund will have a security
interest in the Equipment  financed in the  transaction,  as well as receivables
and proceeds  under any lease or rental  agreement  relating to the Equipment or
other assets.  The Fund's security interest may be a senior lien on the financed
assets,  providing  the Fund with the right,  on any default under the financing
arrangement,  to  foreclose  on the  assets  which are  collateral,  and to take
possession and or sell the assets in order to satisfy the borrower's obligation.
The Fund may also  provide  financing  as a junior or  subordinate  lender under
appropriate  circumstances.  In such  cases,  the Fund's  right to  enforce  its
obligations  against  the  collateral  would be subject to the  priority  of any
senior lender's rights.

         In  conjunction  with its lease of equipment to lessees,  the Fund will
negotiate the  acquisition  from the lessees,  or their  parents or  affiliates,
rights to purchase the equity  securities of such  entities,  or, in some cases,
the securities  themselves.  The equity interests may be in the form of warrants
or options to purchase  equity  securities,  common  shares,  preferred  shares,
convertible  equity,  convertible  debt, or any other form of interest  which is
structured to give the Fund the right to benefit from growth in the market value
of the lessee's  equity  capital.  At some time in the future,  typically at the
time  of,  or  soon  after,  the  lessee's  equity  securities  become  publicly
registered or tradeable, generally through an initial public offering, merger or
reorganization,  the Fund would  exercise its rights  represented  by the equity
interests,  acquire the lessee's publicly-traded  securities and seek to dispose
of the  securities  at a profit.  The equity  interests may also mature upon the
negotiated  sale of the lessee  through the sale of all of the  lessee's  equity
securities  or a sale of all its assets and  liquidation  of the proceeds to the
equity holders.

         The Fund's  management  will  determine  when and  whether to  exercise
rights to convert  or acquire  securities  subject to the equity  interests.  To
exercise warrant or option rights the Fund will pay an exercise price, which may
be financed  out of the  disposition  proceeds to be realized  upon an immediate
resale of the purchased  securities.  There can be no assurance that the issuers
of the  equity  interests  will  achieve  capital  growth  and that  the  equity
interests  will  generate  any profit,  or that such growth and profits  will be
achieved during the Fund's anticipated holding period.

Competition

         Leasing  has  become  one  of  the  major  methods  by  which  American
businesses  finance  their  capital  equipment  needs.  See Figure 4 below for a
graphic-presentation  of the dollar amount of equipment investment and equipment
lease  financing in the United States for each year since 1982 (according to the
Equipment Leasing  Association,  a leasing industry trade  association).  Please
note that this chart reflects the growth of equipment  lease  financing from all
sources, including manufacturers,  financial institutions and private and public
lease financing  companies,  and not just public equipment leasing programs such
as the Fund.  Public  programs like the Fund represent  only a relatively  small
portion of the total lease financing industry.

                          [Figure 4 - graphic omitted]



                                       40

<PAGE>

         In  obtaining  lessees  the Fund will  compete  with  manufacturers  of
equipment which provide leasing programs and with established  leasing companies
and equipment  brokers.  Manufacturers of equipment may offer certain incentives
including maintenance services and trade-in or replacement  privileges which the
Fund cannot offer. The Fund may also be competing with  manufacturers and others
who offer leases that provide for longer terms and lower rates than leases which
the Fund will offer.  There are numerous  other  potential  entities,  including
entities  organized  and  managed  similarly  to the Fund,  seeking to  purchase
equipment subject to leases.

Joint Venture Investments

         The  Fund  may  purchase  certain  of  its  equipment  by  acquiring  a
controlling  interest in a partnership,  equipment  trust or other form of joint
venture with a non-Affiliate which owns the equipment.  The controlling interest
requirement  may be satisfied  by  ownership  of more than 50% of the  venture's
capital or profits or from provisions in the governing agreement giving the Fund
certain  basic  rights.  For example,  control may take the form of the right to
make or veto certain management  decisions or provide for certain  predetermined
benefits  for the Fund in the event that any other party to the  venture  should
decide to sell,  refinance or change the assets  owned by the venture.  The Fund
may not acquire equipment jointly with others unless

-        the joint venture  agreement  does not authorize or require the Fund to
         do  anything  with  respect  to the  equipment  which the Fund,  or the
         Manager, could not do directly because of the policies set forth in the
         Operating Agreement, and

-        the transaction does not result in payment of duplicate fees.

         The Fund may also  acquire  equipment  by joint  venture or as co-owner
with an Affiliate if the following conditions are met:

-        the Affiliate will be required to have substantially identical
         investment objectives to those of the Fund;

-        there are no duplicate fees;

-        the Affiliate must make its investment on substantially the same terms
         and conditions as the Fund;

-        the Affiliate must have a compensation  structure  substantially
         identical to that of the  Fund;

-        the  venture  must be  entered  into in  order  to  obtain
         diversification or to relieve the Manager or Affiliates from
         commitments entered into under Section 15.2.15 of the Operating
         Agreement or similar provisions governing the Affiliate; and

-        the Fund has a right of first refusal should a co-venturer decide to
         sell the property owned by the venture.

         Because  both the Fund and its  Affiliate  will be  required to approve
decisions pertaining to the equipment,  a management impasse may develop. If one
party, but not the other,  wishes to sell the equipment,  the party not desiring
to sell  will  have a right of first  refusal  to  purchase  the  other  party's
interest in the equipment.  The Fund may not,  however,  be able to exercise its
right of first refusal unless it has the financial resources to do so, and there
can be no assurances that it will.

                                       41

<PAGE>

General Restrictions

         The Fund will not:

-        issue any Units after the offering terminates or issue Units in
         exchange for property,

-        make loans to the Manager or its Affiliates,

-        invest in or underwrite the securities of other issuers,

-        operate in such a manner as to be classified as an "investment company"
         for purposes of the Investment Company Act of 1940,

-        except as set forth herein, purchase or lease any equipment from nor
         sell or lease property to the Manager or its Affiliates, or

-        except as expressly  provided  herein,  grant the Manager or any of its
         Affiliates  any rebates or give-ups or  participate  in any  reciprocal
         business  arrangements  with such parties  which would  circumvent  the
         restrictions  in the Operating  Agreement,  including the  restrictions
         applicable to transactions with Affiliates.

         The Manager and its Affiliates, including their officers and directors,
may engage in other businesses or ventures that own,  finance,  lease,  operate,
manage,  broker  or  develop  equipment,  as well  as  businesses  unrelated  to
equipment leasing.

Changes in Investment Objectives and Policies

         Unit   holders  have  no  right  to  vote  on  the   establishment   or
implementation  of the  investment  objectives  and policies of the Fund, all of
which are the  responsibility of the Manager.  However,  the Manager cannot make
any material changes in the investment  objectives and policies  described above
without first  obtaining the written  consent or approval of Members owning more
than 50% of the total outstanding Units entitled to vote.

                              CONFLICTS OF INTEREST

         The Fund is subject to various conflicts of interest arising out of its
relationship  with the Manager and  Affiliates of the Manager.  These  conflicts
include, but are not limited to, the following:

         The Manager engages in other,  potentially competing,  activities.  The
Manager  serves in the  capacity of manager or general  partner in other  public
programs engaged in the equipment  leasing  business,  and it and its Affiliates
also engage in the business of  purchasing  and selling  equipment and arranging
leases for their own account and for the  accounts of others.  The Manager  will
have conflicts of interest in allocating management time, services and functions
among  the  prior  programs,  the  Fund,  any  future  investment  programs  and
activities for its own account.  The Manager  believes that it has or can employ
sufficient  staff,  equipment  and other  resources  to  discharge  fully  their
responsibilities to each such activity.

         In addition,  as a general partner of prior programs,  the Manager will
be contingently  liable for obligations of these  programs,  except  nonrecourse
indebtedness  relating to the  acquisition of equipment.  Such  obligations  are

                                       42

<PAGE>

expected  to  consist  primarily   of  normal   operating   and   other  current
expenses,  and the Manager does not believe this  responsibility will affect its
ability to satisfy its responsibilities to the Fund.

         Competition  for  Investments.  The  Manager  will  have  conflicts  of
interest to the extent that its prior or future investment  programs may compete
with the Fund for  opportunities  in the  acquisition  and leasing of equipment.
Prior public programs  currently in operation  include:  ATEL Cash  Distribution
Fund III, L.P. ("ACDF III"),  ATEL Cash  Distribution Fund IV, L.P. ("ACDF IV"),
ATEL Cash  Distribution Fund V, L.P. ("ACDF V"); ATEL Cash Distribution Fund VI,
L.P. ("ACDF VI"); ATEL Capital  Equipment Fund VII, L.P. ("ACEF VII");  and ATEL
Capital Equipment Fund VIII, LLC ("ACEF VIII") (together  collectively  referred
to as the "Prior  Programs").  The Prior  Programs  have  investment  objectives
substantially  identical to those of the Fund and may have funds  available  for
investment  in  additional  equipment  at a time when the Fund is also active in
seeking to invest or reinvest in Equipment.  Certain of the equipment  owned and
to be  acquired  by the Prior  Programs  and the Fund may be similar  and may be
purchased  from  the  same  manufacturers.  Furthermore,  the  Manager  and  its
Affiliates may in the future form additional  investment programs having similar
objectives, and accordingly, the Fund may be in competition with any such future
programs formed by the Manager.

         Any  time  two  or  more  investment   programs  (including  the  Fund)
affiliated with the Manager have capital available to acquire and lease the same
types of equipment,  conflicts of interest may arise as to which of the programs
should proceed to acquire available items of equipment. In such situations,  the
Manager  will  analyze  the  equipment  already  purchased  by,  and  investment
objectives  of, each program  involved,  and will  determine  which program will
purchase the equipment based upon such factors, among others, as

-        the amount of cash available in each program for such acquisition and
         the length of time such funds have been available,

-        the current and long-term liabilities of each program,

-        the effect of such acquisition on the diversification of each program's
         equipment portfolio,

-        the estimated income tax consequences to the investors in each program
         from such acquisition, and

-        the cash distribution objectives of each program.

If after analyzing the foregoing and any other appropriate  factors, the Manager
determines  that such  acquisition  would be equally  suitable for more than one
program,  then the Manager shall purchase such equipment for the programs on the
basis of rotation  with the order of priority  determined  by the length of time
each  program  has had  funds  available  for  investment,  with  the  available
equipment  allocated  first to the  program  which has had funds  available  for
investment the longest.

         The Manager and  Affiliates  will  receive  substantial  fees and other
compensation. Fund operations will result in certain compensation to the Manager
and its Affiliates. The Manager has absolute discretion in all decisions on Fund
operations.  Because  the amount of such fees may depend,  in part,  on the debt
structure of equipment  acquisitions and the timing of these  transactions,  the
Manager and its  Affiliates  may have  conflicts of interest.  For example,  the
acquisition,  retention,  re-lease  or sale of  equipment  and  the  terms  of a
proposed transaction may be less favorable to the Fund and more favorable to the
Manager under certain circumstances. It should be noted that the Manager intends
to cause the Fund to incur aggregate acquisition debt in an amount approximately
equal to 50% of the total cost of equipment.

                                       43

<PAGE>

         In all cases where the Manager or its  Affiliate may have a conflict of
interest in  determining  the terms or timing of a  transaction  by the Fund, it
will exercise its discretion  strictly in accordance  with its fiduciary duty to
the Fund and the Holders.

         Agreements are not  Arm's-Length.  Agreements  between the Fund and the
Manager or any of its Affiliates are not the result of arm's-length negotiations
and  performance  by the Manager and its  Affiliates  will not be  supervised or
enforced at arm's-length.

         No  independent   managing   underwriter   has  been  engaged  for  the
distribution of the Units.  ATEL  Securities  Corporation is an Affiliate of the
Manager  and will  perform  wholesaling  services  for the  Fund.  It may not be
expected to have  performed due  diligence in the same manner as an  independent
broker-dealer.  The  Dealer  Manager  has  acted in the same  capacity  in prior
offerings  sponsored by the Manager and its  Affiliates and is expected to do so
in any future offerings that the Manager and its Affiliates may conduct.

         The Fund, the Manager and prospective Holders have not been represented
by separate  counsel.  In the  formation of the Fund,  drafting of the Operating
Agreement  and the  offering  of Units,  the  attorneys,  accountants  and other
professionals who perform services for the Fund all perform similar services for
the Manager and its Affiliates.  The Fund expects that this dual  representation
will  continue in the future.  However,  should a dispute arise between the Fund
and the Manager, the Manager will cause the Fund to retain separate counsel.

         The Fund may enter into joint  ventures  with  programs  managed by the
Manager or its Affiliates.  The Manager may face conflicts of interest as it may
control  and  owe  fiduciary   duties  to  both  the  Fund  and  the  affiliated
co-venturer.  For example,  because of the differing  financial positions of the
co-venturers,  it  may  be in the  best  interest  of one  entity  to  sell  the
jointly-held equipment at a time when it is in the best interest of the other to
hold the  equipment.  Nevertheless,  these  joint  ventures  are  restricted  to
circumstances  where the co-venturer's  investment  objectives are comparable to
the Fund's,  the Fund's  investment  is on  substantially  the same terms as the
co-venturer  and  the  compensation  to be  received  by  the  Manager  and  its
Affiliates from each co-venturer is substantially identical.

                                       44

<PAGE>

                             ORGANIZATIONAL DIAGRAM


         The  following  diagram  (Figure 5) shows the  relationships  among the
Fund,  the Manager and certain of  Affiliates  of the Manager  which may perform
services  for the Fund (solid  lines  denote  ownership  and dotted lines denote
other relationships).
                                                              Figure 5

[GRAPHICS OMITTED]


                           ATEL Capital Group ("ACG")


   ATEL Equipment        ATEL Financial       ATEL Investor       ATEL Leasing
 Corporation ("AEC")      Corporation         Services ("AIS")    Corporation
                       ("Manager" or "AFC")                         ("ALC")



    ATEL Securities Corporation
       (the "Dealer Manager")




                       ATEL CAPITAL EQUIPMENT FUND IX, LLC
                                  (the "Fund")


         ATEL Capital  Group's voting stock is owned 75% by A.J. Batt and 25% by
Dean L. Cash. ATEL Capital Group owns 100% of the  outstanding  capital stock of
each of the Manager,  ALC, AIS and AEC. The Manager owns 100% of the outstanding
capital stock of the Dealer Manager.

                          FIDUCIARY DUTY OF THE MANAGER

         The  Manager  is   accountable   to  the  Fund  as  a  fiduciary   and,
consequently,  is required to exercise  good faith and integrity in all dealings
with respect to Fund affairs.

         Under  California law and subject to certain  conditions,  a Member may
file a lawsuit on behalf of the Fund (a  derivative  action) to recover  damages
from a third party or to recover damages resulting from a breach by a Manager of
its fiduciary  duty. In addition,  a Member may sue on behalf of himself and all
other Members (a class  action) to recover  damages for a breach by a Manager of
its fiduciary duty,  subject to class action  procedural rules. This area of the
law is complex and rapidly changing,  and investors who have questions regarding
the duties of a Manager and the  remedies  available to Members  should  consult
with their counsel.

                                       45
<PAGE>

         The Operating  Agreement  does not excuse the Manager from liability or
provide it with any defenses for breaches of its fiduciary  duty.  However,  the
fiduciary  duty owed by a Manager is similar in many  respects to the  fiduciary
duty owed by directors of a corporation to its  shareholders,  and is subject to
the same rule,  commonly  referred  to as the  "business  judgment  rule,"  that
directors  are not liable for  mistakes  in the good  faith  exercise  of honest
business  judgment or for losses incurred in the good faith performance of their
duties when performed with such care as an ordinarily  prudent person would use.
As a result of the business judgement rule, a Manager may not be held liable for
mistakes  made or losses  incurred  in the good  faith  exercise  of  reasonable
business  judgment.  Accordingly,  provision  has  been  made  in the  Operating
Agreement  that the  Manager  shall  have no  liability  to the Fund for  losses
arising  out of any act or omission by the  Manager,  provided  that the Manager
determined  in good faith that its conduct was in the best  interest of the Fund
and, provided further, that its conduct did not constitute fraud,  negligence or
misconduct.  As a result,  purchasers  of Units may have a more limited right of
action  in  certain  circumstances  than  they  would in the  absence  of such a
provision  in  the  Operating  Agreement  specifically  defining  the  Manager's
standard of care.

         The Operating  Agreement also provides that, to the extent permitted by
law, the Fund shall indemnify the Manager and its Affiliates  providing services
to the Fund against liability and related expenses  (including  attorneys' fees)
incurred  in  dealings  with third  parties,  provided  that the  conduct of the
Manager is consistent with the standards described in the preceding paragraph. A
successful  claim for such  indemnification  would  deplete  Fund  assets by the
amount  paid.  The Manager  shall not be  indemnified  against  any  liabilities
arising  under  the  Securities  Act of  1933.  The Fund  shall  not pay for any
insurance  covering liability of the Manager or any other persons for actions or
omissions for which indemnification is not permitted by the Operating Agreement.

         Subject  to  the   fiduciary   relationship,   the  Manager  has  broad
discretionary  powers to manage  the  affairs of the Fund under the terms of the
Operating  Agreement and under the California Act.  Generally,  actions taken by
the  Manager  are not  subject to vote or review by the  Holders,  except to the
limited extent provided in the Operating Agreement and under California law.

                                   MANAGEMENT

The Manager

         The Manager is ATEL Financial  Corporation  (the "Manager" or "AFC"), a
California corporation formed in 1977 under the name All Type Equipment Leasing,
Inc.  The  Manager's  offices are  located at 235 Pine  Street,  6th Floor,  San
Francisco,  California  94104,  and its telephone  numbers are  415/989-8800 and
800/543-ATEL. Its officers have extensive experience with transactions involving
the acquisition,  leasing, financing and disposition of equipment, as more fully
described  below and in Exhibit A hereto.  The  Manager and its  Affiliates  are
sometimes collectively referred to below as "ATEL" for convenience.

         Since its  organization  in 1977, ATEL has been active in several areas
within the equipment leasing industry, including:

-        originating and financing leveraged and single investor lease
         transactions for corporate investors,

-        acting as a broker/packager by arranging equity and debt participants
         for equipment lease transactions originated by other leasing companies,
         and

                                       46
<PAGE>

-        consulting on the pricing and structuring of equipment lease
         transactions for banks, leasing companies and corporations.

         The Manager has organized  eight prior public limited  partnerships  to
acquire and lease equipment.  During the past 18 years, ATEL has participated in
structuring and/or arranging lease transactions  involving  aggregate  equipment
costs in excess of $1 billion.

         All of the outstanding  stock of ATEL Financial  Corporation is held by
ATEL Capital Group ("ACG").  The outstanding  voting stock of ATEL Capital Group
is  owned  75% by  A.J.  Batt  and 25% by Dean  L.  Cash.  Each of ATEL  Leasing
Corporation  ("ALC"),  ATEL  Equipment  Corporation  ("AEC")  and ATEL  Investor
Services  ("AIS") is a wholly- owned subsidiary of ATEL Capital Group which will
perform  services for the Fund under the  direction of the Manager.  Acquisition
services will be performed for the Fund by ALC,  equipment  management and asset
disposition  services will be performed by AEC, and AIS will perform partnership
management,  administration and investor services.  Finally, the Dealer Manager,
ATEL  Securities  Corporation  ("ASC"),  is a  wholly-owned  subsidiary  of ATEL
Financial Corporation.

         The  officers  and  directors of ATEL  Capital  Group,  ATEL  Financial
Corporation and their Affiliates are as follows:

  Name                Positions
  ----                ---------

A.J. Batt ........... Chairman of the Board of Directors of ACG, AFC, AVI, AEC,
                      AIS and ASC; President and Chief Executive Officer of ACG,
                      AFC, and AEC

Dean L. Cash ........ Director, Executive Vice President and Chief Operating
                      Officer of ACG, AFC and AEC; Director, President and Chief
                      Executive Officer of AVI, AIS and ASC

Paritosh K. Choksi... Director, Senior Vice President and Chief Financial
                      Officer of ACG, AFC, AVI, AIS and AEC

Donald E. Carpenter.. Controller of ACG, AFC, AVI, AEC and AIS; Chief Financial
                      Officer of ASC

Vasco H. Morais...... Senior Vice President and General Counsel  for ACG, AFC,
                      AVI, AIS and AEC

John P. Scarcella.... Senior Vice President of ASC

     A. J. Batt,  age 62,  founded ATEL in 1977 and has been its  president  and
chairman of the board of directors  since its  inception,  and a director of the
Dealer Manager since its  organization  in October,  1985. From 1973 to 1977, he
was employed by GATX Leasing  Corporation as manager-data  processing and equity
placement for the lease underwriting department, which was involved in equipment
financing for major corporations. From 1967  to  1973  Mr.  Batt  was  a  senior

                                       47

<PAGE>

technical  representative   for  General   Electric   Corporation,  involved  in
sales  and  support  services  for  computer  time-  sharing   applications  for
corporations and financial institutions.  Prior to that time, he was employed by
North American Aviation as an engineer involved in the Apollo project.  Mr. Batt
received  a B.Sc.  degree  with  honors  in  mathematics  and  physics  from the
University  of British  Columbia in 1961.  Mr. Batt is qualified as a registered
principal with the NASD.

         Dean L. Cash,  age 48, joined ATEL as director of marketing in 1980 and
has been a vice president since 1981,  executive vice president since 1983 and a
director  since  1984.  He has been a director of the Dealer  Manager  since its
organization and its president since 1986. Prior to joining ATEL, Mr. Cash was a
senior marketing  representative for Martin Marietta  Corporation,  data systems
division,  from 1979 to 1980.  From 1977 to 1979,  he was  employed  by  General
Electric  Corporation,  where he was an  applications  specialist in the medical
systems  division and a marketing  representative  in the  information  services
division. Mr. Cash was a systems engineer with Electronic Data Systems from 1975
to 1977, and was involved in maintaining and developing  software for commercial
applications.  Mr. Cash received a B.S.  degree in psychology and mathematics in
1972 and an M.B.A.  degree with a concentration  in finance in 1975 from Florida
State  University.  Mr.  Cash is an  arbitrator  with the  American  Arbitration
Association and is qualified as a registered principal with the NASD.

         Paritosh K. Choksi,  age 46, joined ATEL in 1999 as a director,  senior
vice  president and its chief  financial  officer.  Prior to joining  ATEL,  Mr.
Choksi was chief  financial  officer at Wink  Communications  Inc.  from 1997 to
1999. From 1977 to 1997, Mr. Choksi was with Phoenix  American  Incorporated,  a
financial  services and  management  company,  where he held  various  positions
during his tenure,  and was senior vice president,  chief financial  officer and
director  when he left the company.  Mr.  Choksi was  involved in all  corporate
matters at Phoenix and was  responsible  for Phoenix's  capital market needs. He
also  served on the  credit  committee  overseeing  all  corporate  investments,
including  its venture  lease  portfolio.  Mr.  Choksi was part of the executive
management  team which  caused  Phoenix's  portfolio to grow from $50 million in
assets to over $2 billion.  Mr. Choksi received a bachelor of technology  degree
in mechanical  engineering from the Indian Institute of Technology,  Bombay; and
an M.B.A. degree from the University of California, Berkeley.

         Donald E. Carpenter,  age 49, joined ATEL in 1986 as controller.  Prior
to joining  the  corporate  Manager,  Mr.  Carpenter  was  employed  as an audit
supervisor  with  Laventhol  &  Horwath,  certified  public  accountants  in San
Francisco,  California,  from 1983 to 1986. From 1979 to 1983, Mr. Carpenter was
employed by Deloitte Haskins & Sells,  certified public accountants in San Jose,
California.  From 1971 to 1975,  Mr.  Carpenter was a supply officer in the U.S.
Navy. Mr. Carpenter received a B.S. degree in mathematics (magna cum laude) from
California  State  University,  Fresno in 1971 and  completed a second  major in
accounting  in 1978.  Mr.  Carpenter  has  been a  California  certified  public
accountant since 1981. He is qualified as a registered principal with the NASD.

         Vasco H. Morais,  age 40, joined ATEL in 1989 as general  counsel.  Mr.
Morais manages  ATEL's legal  department,  which provides legal and  contractual
support in the  negotiating,  drafting,  documenting,  reviewing  and funding of
lease  transactions.  In addition,  Mr. Morais advises on general  corporate law
matters,  and assisting on securities law issues.  From 1986 to 1989, Mr. Morais
was  employed  by the  BankAmeriLease  Companies,  Bank of  America's  equipment
leasing  subsidiaries,  providing in-house legal support on the documentation of
tax-oriented  and non-tax  oriented  direct and  leveraged  lease  transactions,
vendor  leasing   programs  and  general   corporate   matters.   Prior  to  the
BankAmeriLease Companies, Mr. Morais was with the Consolidated Capital Companies
in the  Corporate  and  Securities  Legal  Department  involved in drafting  and
reviewing  contracts,  advising on  corporate  law matters  and  securities  law
issues.  Mr.  Morais  received  a B.A.  degree  in 1982 from the  University  of
California in Berkeley;  a J.D.  degree in 1986 from Golden Gate  University Law
School; and an M.B.A.  (Finance) degree from Golden Gate University in 1997. Mr.
Morais has been an active member of the State Bar of California since 1986.

                                       48

<PAGE>

         John P. Scarcella,  age 37, is senior vice president of ATEL Securities
Corporation.  He joined the Dealer  Manager as vice  president of broker  dealer
relations in 1992. He is involved in the marketing of securities  offered by the
Dealer Manager. Prior to joining ATEL Securities Corporation, from 1987 to 1991,
he was employed by Landsing Pacific Fund, a real estate  investment trust in San
Mateo,  California  and acted as director of  investor  relations.  From 1984 to
1987, Mr. Scarcella acted as broker dealer  representative  for Landsing Capital
Corporation,  where he was involved in the marketing of partnerships  and REITs.
Mr. Scarcella received a B.S.C. degree with an emphasis in investment finance in
1983 and an M.B.A.  degree with a concentration  in marketing in 1991 from Santa
Clara University.

Selection and Management of Investments

         ATEL  Leasing  Corporation,   will  have  primary   responsibility  for
selecting  and  negotiating  potential  acquisitions  and  leases of  equipment,
subject to the  Manager's  supervision  and approval.  The Manager's  Investment
Committee will approve any acquisition before it is consummated.  The Investment
Committee  currently consists of A.J. Batt, Dean L. Cash, Paritosh K. Choksi and
Donald E. Carpenter.

         ATEL  Equipment   Corporation  will  manage  the  Fund's  portfolio  of
Equipment,  subject to the  Manager's  supervision.  Management  services  to be
provided  by AEC  include  collection  of lease  payments  from the  lessees  of
Equipment,  re-leasing  services  upon  termination  of  leases,  inspection  of
Equipment,  acting as a liaison between lessees and vendors, general supervision
of lessees and vendors to ensure that the  Equipment is being  properly used and
operated by lessees, arranging for maintenance and related services with respect
to the Equipment and the supervision, monitoring and review of others performing
services  for the  Fund.  Third  parties  may  participate  in  managing  or may
separately manage Equipment for which they will receive a fee from the Fund.

Management Compensation

         The Fund does not pay the  officers or  directors of the Manager or its
Affiliates  any  compensation.  However,  the Fund will pay the  Manager and its
Affiliates  the  Asset  Management  Fee for their  services  to the Fund and the
Manager  will have a Carried  Interest in the Fund as a Member  equal to 7.5% of
Fund allocations of  Distributions,  Net Income and Net Loss.  Furthermore,  the
Fund will reimburse the Manager and its Affiliates for certain costs incurred on
behalf  of  the  Fund,  including  the  cost  of  certain  personnel  (excluding
controlling  persons  of the  Manager)  who will be  engaged  by the  Manager to
perform  administrative,  accounting,  secretarial,  transfer and other services
required by the Fund. Such individuals may also perform similar services for the
Manager,  its  Affiliates  and  other  investment  programs  to be formed in the
future.

Changes in Management

         The  Operating  Agreement  provides  that the Manager may be removed as
Manager at any time upon the vote of Holders  owning  more than 50% of the total
outstanding  Units  entitled  to vote,  and  Holders  have the  right to elect a
successor Manager in place of the removed Manager by a similar vote. The Manager
may only withdraw  voluntarily from the Fund with the approval of Holders owning
in excess of 50% of the Units entitled to vote on Fund matters. The Holders have
no voice in the election of directors or  appointment of officers of the Manager
or its parent, ATEL Capital Group, and the capital stock of such entities can be
transferred without the consent of the Fund or the Holders.

         The  by-laws of the Manager  provide for a maximum of three  directors.
The by-laws can be amended to increase the number of directors  either by a vote
of  stockholders  or of directors.  In the event of a vacancy or increase in the
number of members of the board of directors,  the remaining  directors may elect

                                       49
<PAGE>

the members to serve until the  next  annual  meeting  of  directors.  Directors
are otherwise  elected annually by vote of the  stockholders,  and the directors
appoint corporate officers to serve at the will of the board.

The Dealer Manager

         ATEL  Securities  Corporation  (the "Dealer  Manager") was organized in
October 1985  principally  for the purpose of assisting in the  distribution  of
securities  of programs to be sponsored by the Manager and its  Affiliates.  The
Dealer  Manager became a member of the NASD in February 1986. The Dealer Manager
is a wholly-owned  subsidiary of ATEL.  The Dealer Manager will provide  certain
wholesaling  services to the Fund in  connection  with the  distribution  of the
Units offered hereby.

                            PRIOR PERFORMANCE SUMMARY

         The information presented in this section and in the tables included as
Exhibit A to this prospectus  represents  historical  results of prior equipment
leasing programs  sponsored by the Manager and its affiliates.  Investors in the
Fund should not assume that they will experience  investment  results comparable
to those experienced by investors in prior programs.

         Since July 28,  1977,  the Manager and its  Affiliates  have  financed,
structured or arranged  equity and debt  participations  for  equipment  leasing
transactions  involving  total  equipment  costs in  excess of $1  billion.  The
Manager has  sponsored  and  syndicated  eight prior  public  equipment  leasing
programs  (collectively  referred  to as the  "Prior  Programs").  In  addition,
beginning in August  1999,  ATEL  sponsored  ATEL Venture Fund I, LLC, a private
fund  formed  to  engage exclusively in  "venture  leasing", a different primary
investment objective than that of the Fund or the Prior Programs.

         The  first  Prior  Program,   ATEL  Cash  Distribution  Fund  ("ACDF"),
commenced a public  offering of up to  $10,000,000  of its equity  interests  on
March 11, 1986.  ACDF terminated its offering on December 18, 1987 after raising
a total of $10,000,000 in offering proceeds from a total of approximately  1,000
investors,  all of which  proceeds  were  committed to  equipment  acquisitions,
organization and offering expenses and capital reserves.  ACDF public acquired a
variety  of types  of  equipment  with a total  purchase  cost of  approximately
$11,133,679.  All of such  equipment  had  been  sold  and the  partnership  was
terminated  as of December 31,  1997.  Through its  liquidation,  ACDF made cash
distributions  to its  investors  in  the  aggregate  amount  of  $1,121.03  per
$1,000 invested.  Of this amount a total of $244.89 represents investment income
and $876.14 represents return of capital.

         The second Prior Program,  ATEL Cash  Distribution Fund II ("ACDF II"),
commenced a public offering of up to $25,000,000 (with an option to increase the
offering to  $35,000,000)  of its equity  interests on January 4, 1988.  ACDF II
terminated  its offering on January 3, 1990 after raising a total of $35,000,000
in offering proceeds from a total of approximately 3,100 investors, all of which
proceeds  have  been  committed  to  equipment  acquisitions,  organization  and
offering expenses and capital  reserves.  ACDF II acquired a variety of types of
equipment with a total  purchase  cost  of  approximately  $52,270,536.  All  of
such equipment had been sold and the  partnership  was terminated as of December
31,  1998.  ACDF  II made  total  cash  distributions  to its  investors  in the
aggregate  amount of $1,222.63  per $1,000  invested.  Of this amount a total of
$335.43 represents investment income and $887.20 represents return of capital.

         The third Prior Program,  ATEL Cash Distribution Fund III ("ACDF III"),
commenced a public offering of up to $50,000,000 (with an option to increase the
offering to  $75,000,000)  of its equity  interests on January 4, 1990. ACDF III
terminated  its offering on January 3, 1992 after raising a total of $73,855,840

                                       50

<PAGE>

in offering proceeds from a total  of  approximately  4,822  investors,  all  of
which   proceeds  have  been  committed  to  equipment  acquisitions,  estimated
organization and offering expenses and capital reserves. ACDF III had acquired a
variety  of types  of  equipment  with a total  purchase  cost of  approximately
$99,629,941 as of December 31, 1999. Of such  equipment,  items  representing an
original purchase cost of approximately $93,643,805 had been sold as of December
31, 1999. Through December 31, 1999, ACDF III had made cash distributions to its
investors in the  aggregate  amount of $1,282.31  per $1,000  invested.  Of this
amount a total of $351.28  represents  investment income and $931.03  represents
return of capital.

     The fourth  Prior  Program,  ATEL Cash  Distribution  Fund IV ("ACDF  IV"),
commenced a public  offering of up to  $75,000,000  of its equity  interests  on
February  4, 1992.  ACDF IV  terminated  its  offering on February 3, 1993 after
raising  a  total  of  $75,000,000   in  offering   proceeds  from  a  total  of
approximately  4,873  investors,  all of which  proceeds have been  committed to
equipment acquisitions, estimated organization and offering expenses and capital
reserves.  ACDF IV had  acquired  a variety of types of  equipment  with a total
purchase  cost of  approximately  $108,734,880  as of December 31, 1999. Of such
equipment,  items  representing  an  original  purchase  cost  of  approximately
$84,464,176  had been sold as of December 31, 1999.  Through  December 31, 1999,
ACDF IV had made cash  distributions to its investors in the aggregate amount of
$1,007.87  per $1,000  invested.  Of this  amount a total of $261.26  represents
investment income and $746.61 represents return of capital.

     The  fifth  Prior  Program,  ATEL  Cash  Distribution  Fund V  ("ACDF  V"),
commenced a public  offering of up to  $125,000,000  of its equity  interests in
February 1993. ACDF V terminated its offering in November 1994,  after raising a
total of $125,000,000 in offering  proceeds from a total of approximately  7,217
investors,  all of which proceeds have been committed to equipment acquisitions,
estimated  organization and offering expenses and capital  reserves.  ACDF V had
acquired  a  variety  of  types  of  equipment  with a  total  purchase  cost of
approximately  $186,995,157  as of December 31, 1999. Of such  equipment,  items
representing  an original  purchase cost of  approximately  $67,403,080 had been
sold as of December 31, 1999.  Through  December 31, 1999,  ACDF V had made cash
distributions  to its  investors  in the  aggregate  amount  of $701 per  $1,000
invested.  Of this amount a total of $137.73  represents  investment  income and
$563.27 represents return of capital.

     The sixth  Prior  Program,  ATEL  Cash  Distribution  Fund VI ("ACDF  VI"),
commenced a public  offering of up to  $125,000,000  of its equity  interests in
November 1994. ACDF VI terminated its offering in November 1996, after raising a
total of $125,000,000 in offering  proceeds from a total of approximately  6,401
investors,  all of which proceeds have been committed to equipment acquisitions,
estimated  organization and offering expenses and capital reserves.  ACDF VI had
acquired  a  variety  of  types  of  equipment  with a  total  purchase  cost of
$208,277,121 as of December 31, 1999. Of such equipment,  items  representing an
original purchase cost of approximately $16,016,244 had been sold as of December
31, 1999.  Through December 31, 1999, ACDF VI had made cash distributions to its
investors in the aggregate  amount of $475.58 per $1,000  invested.  All of this
amount represents return of capital.

     The seventh Prior  Program,  ATEL Capital  Equipment Fund VII ("ACEF VII"),
commenced a public  offering of up to  $150,000,000  of its equity  interests in
November 1996.  ACEF VII terminated its offering as of November 29, 1998,  after
raising a total of $150,000,000 in offering proceeds, all of which proceeds have
been committed to equipment  acquisitions,  estimated  organization and offering
expenses  and  capital  reserves.  ACEF VII had  acquired  a variety of types of
equipment with a total purchase cost of $287,743,680 as of December 31, 1999. Of
such equipment,  items  representing an original  purchase cost of approximately
$8,132,789  had been sold as of December  31, 1999.  Through  December 31, 1999,
ACEF VII had made cash distributions to its investors in the aggregate amount of
$270.61  per  $1,000  invested.  Of this  amount  a total of  $32.19  represents
investment income and $238.42 represents return of capital.

                                       51
<PAGE>

         The eight  Prior  Program,  ATEL  Capital  Equipment  Fund VIII  ("ACEF
VIII"),  commenced  a  public  offering  of up to  $150,000,000  of  its  equity
interests in December  1998.  ACEF VIII expects to terminate  its offering on or
before Deceber 7, 2000. As of June 30, 2000, it had raised a total of $_________
in offering  proceeds,  all of which  proceeds have been  committed to equipment
acquisitions, estimated organization and offering expenses and capital reserves.
ACEF VIII had  acquired a variety of types of  equipment  with a total  purchase
cost of $____________ as of June 30, 2000. Of such equipment, items representing
an original purchase cost of approximately  $__________ had been sold as of June
30, 2000.  Through June 30, 2000, ACEF VIII had made cash  distributions  to its
investors  in the  aggregate  amount of $_______  per $1,000  invested.  Of this
amount a total of $_______ represents  investment income and $_______ represents
return of capital.

         Although certain of the Prior Programs have experienced lessee defaults
in the ordinary  course of business,  none of the Prior Programs has experienced
an unanticipated  rate of default or other major adverse  business  developments
which the  Manager  believes  will  impair its  ability  to meet its  investment
objectives. As of June 30, 2000, the Prior Programs have acquired equipment with
a total  purchase cost of  approximately  $_____ million during a period of over
fourteen  years since the date the first  Prior  Program  commenced  operations.
Aggregate losses from material lessee defaults on these  transactions  have been
approximately  $___  million,  or  approximately  ____% of the assets  acquired,
substantially  less than the amount assumed by the Manager and its Affiliates in
structuring  these  portfolios as the losses to be  anticipated  in the ordinary
course of leasing business.

         The Prior  Programs  have  investment  objectives  which are similar to
those of the Fund. The factors considered by the Manager in determining that the
investment  objectives  of the prior  programs were similar to those of the Fund
include the types of equipment to be  acquired,  the  structure of the leases to
such equipment, the credit criteria for lessees, the intended investment cycles,
the reinvestment  policies and the investment  goals of each program.  Therefore
all of the  information  set forth in the tables  included in Exhibit A - "Prior
Performance  Information"  may be deemed to relate to programs  with  investment
objectives similar to those of the Fund.

         In Tables I through III  information  is presented  with respect to all
Prior Programs sponsored by the Manager and its Affiliates which completed their
offerings of interests  within the five-year  period  ending  December 31, 1999,
except  that ACDF VIII has not  completed  its  public  offering  as of the date
hereof.  Accordingly,  the  tabular  information  concerning  ACDF VIII does not
reflect results of an operating period after completion of its funding.  Table V
includes information  regarding all acquisitions of equipment by Prior Programs.
Table VI includes  information  regarding all dispositions of equipment by Prior
Programs during the five year period ending December 31, 1999. Table IV includes
information  concerning   the  two  Prior  Programs  that  had  completed  their
respective operations as of December 31, 1999.

         The following is a list of the tables set forth in Exhibit A:

         Table I           -Experience in Raising and Investing Funds
         Table II          - Compensation to the Manager and Affiliates
         Table III         - Operating Results of Prior Programs
         Table IV          - Results of Completed Program
         Table V           - Acquisition of Equipment by Prior Programs
         Table VI          - Sales or Disposals of Equipment

The Manager  will  provide to any  investor,  upon  written  request and without
charge,  copies of the most  recent  Annual  Reports on Form 10-K filed with the
Securities  and  Exchange  Commission  by each of the Prior  Programs,  and will
provide to any investor,  for a reasonable  fee,  copies of the exhibits to such

                                       52

<PAGE>




reports. Investors may request such information  by  writing  to  ATEL  Investor
Services,  Inc. at 235 Pine Street,  6th Floor,  San  Francisco,  CA 94104 or by
calling the Manager at (415) 989-8800.

                        INCOME, LOSSES AND DISTRIBUTIONS

         The taxable  income and  taxable  loss of the Fund (the "Net Income and
Net Loss") and all Fund cash distributions shall be allocated

-        92.5% to investors and

-        7.5% to the Manager as the Carried Interest.

Allocations of Net Income and Net Loss

         The  Fund  will  close  its  books  as of the end of each  quarter  and
allocate Net Income,  Net Loss and cash  distributions  on a daily basis,  i.e.,
Fund items will be allocated  to the  investors in the ratio in which the number
of Units held by each of them bears to the total  number of Units held by all as
of the last day of the fiscal quarter with respect to which such Net Income, Net
Loss and Distributions are attributable;  provided,  however, that, with respect
to Net Income,  Net Loss and cash  distributions  attributable  to the  offering
period  of  the  Units  (including  the  full  quarter  in  which  the  offering
terminates),  such  Net  Income,  Net  Loss  and  cash  distributions  shall  be
apportioned  in the ratio in which (i) the number of Units held by each investor
multiplied by the number of days during the period the investor  owned the Units
bears to (ii) the amount obtained by totaling the number of Units outstanding on
each day during such period. No Net Income, Net Loss and cash distributions with
respect to any  quarter  shall be  allocated  to Units  repurchased  by the Fund
during such quarter, and such Units shall not be deemed to have been outstanding
during such  quarter for  purposes of the  foregoing  allocations.  Transfers of
Member  interests  will not be effective  for any purpose until the first day of
the following quarter.

Timing of Distributions

         Fund cash  distributions are generally made and allocated to Holders on
a quarterly basis.  However,  the Manager will determine  amounts  available for
distributions  on a monthly rather than quarterly  basis.  All investors will be
entitled to elect to receive  distributions  monthly  rather than  quarterly  by
designating  such  election in a written  request  delivered to the Manager.  An
initial election to receive monthly rather than quarterly  distributions  may be
made  at  the  time  of  subscription  by  designating   such  election  on  the
Subscription Agreement. Thereafter, each investor may during each fiscal quarter
designate  an  election  to change  the timing of  distributions  payable to the
investor for the ensuing  fiscal  quarter by delivering to the Manager a written
request. Investors who have previously elected monthly distributions may at such
time elect to return to quarterly  distributions  and those receiving  quarterly
distributions may elect monthly distributions for the following quarter.

Allocations of Distributions

         Distributions  will be allocated  among  investors on the same basis as
Net Income and Net Loss.  Amounts to be  distributed  will be  determined  after
payment of Fund  operating  expenses,  establishment  or  restoration of capital
reserves  deemed  appropriate  by the  Manager,  and,  to the extent  permitted,
reinvestment in additional equipment.

                                       53

<PAGE>

         The  Fund   anticipates   that  income   taxes  on  a  portion  of  its
distributions will be deferred by depreciation available from its equipment.  To
the extent Net Income is reduced by depreciation deductions,  distributions will
be considered return of capital for tax purposes and income tax will be deferred
until subsequent  years.  Until investors receive total  distributions  equal to
their  original  investment,  a portion  of each  distribution  will be deemed a
return  of  capital  rather  than  a  return  on  capital.  Notwithstanding  the
foregoing,  however,  the Manager intends to make distributions only out of cash
from  operations  and cash  from  sales or  refinancing  and not out of  capital
reserves or offering proceeds held pending investment.

         The Fund is  intended  to be  self-liquidating.  After the  sixth  year
following the year the offering  ends,  the Fund will  distribute  all available
cash,  other than  reserves  deemed  required  for the proper  operation  of its
business,  including  reserves  for the  upgrading  of equipment to preserve its
value or for to purchase  equipment  the Fund has  committed to buy prior to the
end of the reinvestment period.

         When  the Fund  liquidates,  and  after  the  Fund  pays its  creditors
(including  investors who may be  creditors),  the the Fund will  distribute any
remaining  proceeds of  liquidation  in accordance  with each Member's  positive
Capital Account balance.  As a result, if cash distributions are made during the
period  between the date investors are first admitted to the Fund and the end of
the  offering  of  Units,   it  is  likely  that  different   amounts  would  be
distributable  upon liquidation to the different  investors,  depending on their
then Capital Account balances.  This difference will be substantially reduced or
eliminated  by the  special  allocation  to  investors  of gain from the sale of
equipment which could equalize their Capital Account balances. In particular, if
distributions  made during the offering period to investors who were admitted at
the initial  admission  date  reflect a return of capital (or to the extent that
such  investors  receive  allocations  of net losses  relating  to the  offering
period),  such investors will receive less on liquidation of the Fund than those
who were admitted at the final admission date.  Furthermore,  to the extent that
those   investors  who  were  admitted  at  the  first  admission  date  receive
allocations  of net  profits  relating to the  offering  period in excess of the
distributions  of cash for that same period,  such  investors  will receive more
distributions on liquidation than those investors who are admitted at end of the
offering.  As noted above,  any differences  would be  substantially  reduced or
eliminated to the extent the Manager  equalizes Capital Accounts through special
allocations of gain from the sale of equipment.

Reinvestment

         The Fund has the right to reinvest  revenues  during the period  ending
six years after the year in the offering  ends.  Before the Fund can reinvest in
equipment, however, the Fund must, at a minimum, distribute

-        enough cash to allow an investor in a 31% federal income tax bracket to
         meet  the  federal  and  state  income  taxes  due on  income  from the
         operations of the Fund;

-        Through the first full fiscal quarter ending at least six months after
         termination of the offering of Units, an amount equal to the lesser of

         -        a rate of return on their original capital  contribution equal
                  to 3.5% over the  average  yield on  five-year  United  States
                  Treasury  Bonds for the fiscal quarter  immediately  preceding
                  the date of distribution, as published in a national financial
                  newspaper  from time to time  (with a minimum  of 8% per annum
                  and a maximum of 10% per annum), or

         -        90% of the total amount of cash available for distributions;
                  and

                                       54

<PAGE>

-        for each quarter during the rest of the reinvestment  period, an amount
         equal to a rate of return on their original capital  contribution equal
         to 3.5% over the average  yield on  five-year  United  States  Treasury
         Bonds for the period  from the  commencement  of the  offering of Units
         through  a date  six  months  following  the  termination  date  of the
         offering  (with a minimum  of 8% per  annum  and a  maximum  of 10% per
         annum) as published in a national financial newspaper.

Return of Unused Capital

         Any net offering  proceeds received by the Fund during the first twelve
months of the offering  not  committed  to  investment  in equipment by eighteen
months after the beginning of the offering,  and any offering  proceeds received
in a second year of the  offering  not  committed  to  investment  by a date six
months  after the end of the  offering  (except  amounts  used to pay  operating
expenses or required as reserves) will be distributed to investors pro rata as a
return of capital.  In addition,  in order to refund to the investors the amount
of Front End Fees attributable to such returned capital,  the Manager has agreed
to contribute to the Fund,  and the Fund will  distribute to investors pro rata,
the amount by which (x) the unused  capital so  distributed,  divided by (y) the
percentage of offering  proceeds  remaining after payment of all Front End Fees,
exceeds the amount of unused capital distributed.

Cash from Reserve Account

         The Operating  Agreement  requires that the Fund initially  establish a
cash reserve for general working capital purposes in an amount equal to not less
than 1/2 of 1% of the offering  proceeds  (equal to $6,000 if the minimum  Units
are sold and $750,000 if the maximum  Units are sold).  Any cash  reserves  used
need not be  restored,  and, if  restored,  may be restored  from the  operating
revenues of the Fund.  Distributions  of cash  reserves  will be  allocated  and
distributed  in the same manner as cash proceeds  from sales of equipment.  Cash
reserves  which  the  Manager  deems  no  longer  required  as  reserves  may be
distributed or invested by the Fund.

Sources of Distributions - Accounting Matters

         During the initial years,  the Fund may  experience  loss in accordance
with generally accepted accounting principles. A substantial portion of any loss
would likely be caused by depreciation which is a non-cash expense. As a result,
distributions  made in the initial  years of the Fund may be  considered to be a
return of capital and not investment income.

         Without  regard  to  the  accounting  method  adopted,  to  the  extent
equipment  is not  producing  revenues  in excess of  operating  expenses,  debt
service and other  contractual  obligations,  distributions  may be considered a
return of capital.







                                       55

<PAGE>

                                 CAPITALIZATION

         The  capitalization  of the Fund, as of the date of this Prospectus and
as  adjusted  to  reflect  the  issuance  and sale of the Units  offered  hereby
assuming the minimum 120,000 Units and the maximum  15,000,000 Units are sold is
as follows:

                                As of           Minimum         Maximum
                             the Date           120,000        15,000,000
                               hereof           Units          Units
                               ------         -----------     --------------


Units of Member
Interest
($10 per Unit)                    500         1,200,500       150,000,500
                              -------         ---------       -----------

Total Capitalization        $     500        $1,200,500      $150,000,500

Less Estimated
Organization
and Offering Expenses              -            144,000        20,250,000
                               ------          --------        ----------

Net Capitalization           $    500        $1,056,500      $129,750,500
                              -------         ---------       -----------


           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

            Until receipt and acceptance of subscriptions for 120,000 Units, the
Fund will not commence active operations.

            After the minimum capital is received, subscription proceeds will be
released to the Fund from escrow and applied to the payment or  reimbursement of
Organization and Offering Expenses, leaving estimated net proceeds available for
investment and operations of $1,056,000.  As additional  subscriptions for Units
are received,  the Fund will  experience a relative  increase in liquidity and a
relative  decrease in liquidity as capital is expended in the purchase and lease
of Equipment.

            The Fund will  acquire  Equipment  with cash and debt.  The Fund may
borrow  on a secured  or  unsecured  basis  amounts  up to 50% of the  aggregate
purchase price of equipment, and intends to borrow the maximum amount permitted.
The Fund currently has no  arrangements  with, or  commitments  from, any lender
with respect to debt  financing.  The Manager  anticipates  that any acquisition
financing or other borrowing will be obtained from institutional lenders. Except
as discussed below in connection with asset securitization  financing,  the Fund
does not  currently  anticipate  that it will  engage  in any  material  hedging
transactions.

            Until required for the  acquisition  or operation of equipment,  the
offering proceeds will be held in short-term,  liquid  investments.  The Fund is
required by the  Operating  Agreement to establish  an initial  working  capital
reserve in the amount of 1/2 of 1% of the Gross Proceeds.

            For financial reporting purposes, equipment on operating leases will
generally be depreciated using the straight-line  method,  over periods equal to
the terms of the related leases to the equipment, down to an amount equal to the
estimated  residual value of the equipment at the end of the related leases. The

                                       56
<PAGE>

treatment for financial  reporting   purposes differs  from  cost  recovery  for
tax purposes in which the IRS  prescribes  certain useful lives for each type of
equipment and the Code provides specific  accelerated rates of depreciation over
those useful lives.

            The  potential  effects of  inflation  on the Fund are  difficult to
predict.  If the general  economy  experiences  significant  rates of inflation,
however,  it could  affect the Fund in a number of ways.  The cost of  equipment
acquisitions  could increase with inflation,  but cost increases could be offset
by the  Fund's  ability  to  increase  lease  rates in an  inflationary  market.
Revenues from existing leases would not generally  increase with  inflation,  as
the  Fund  does not  expect  to  provide  for rent  escalation  clauses  tied to
inflation in its leases.  Nevertheless,  the  anticipated  residual values to be
realized  upon the sale or re-lease of equipment  upon lease  terminations  (and
thus the overall  cash flow from the Fund's  leases) may be expected to increase
with inflation as the cost of similar new and used equipment increases.

            Fluctuations  in  prevailing  interest  rates  could also affect the
Fund. The cost of capital reflected in interest rates is a significant factor in
determining  market  lease rates and the pricing of lease  financing  generally.
Higher  interest  rates could  affect the cost of Fund  borrowing,  reducing its
yield on leveraged  investments or reducing the  desirability  of leverage.  The
Fund would also expect that increases or decreases in prevailing  interest rates
would  generally  result in  corresponding  increases  or decreases in available
lease rates on new leases. Except as discussed below, interest rate fluctuations
would  generally have little or no effect on existing  leases,  as rates on such
leases  would  generally  be fixed  without any  adjustment  related to interest
rates.

            The Fund may incur  short term bridge  financing  bearing a variable
interest  rate, but this  borrowing  would involve little  exposure to increased
interest rates because of its limited term.  However,  the Manager  expects that
any asset  securitization  financing  by the Fund will  involve  borrowing  at a
variable interest rate based on an established reference rate. The Manager would
seek to  mitigate  the Fund's  exposure to  increases  in the  interest  rate by
engaging in hedging  transactions  that would  effectively fix the interest rate
obligation  of the Fund.  The  Manager's  policy will be to incur  variable rate
financing  only under  conditions  and terms which limit the  potential  adverse
effect on the Fund's anticipated return on the related lease transactions. Other
than in  short-term  bridge  financing or asset  securitization  financing,  the
Manager  will seek to avoid  borrowing  under terms which  provide for a rate of
interest  which may vary.  The Manager will attempt to limit any other  variable
interest  rate  borrowing to those  instances in which the lessee agrees to bear
the cost of any increase in the interest rate. If such debt is incurred  without
a  corresponding   variable  lease  payment  obligation,   the  Fund's  interest
obligations  could increase while lease revenues  remain fixed.  Accordingly,  a
rise in interest  rates may  increase  borrowing  costs and reduce the amount of
income and cash available for  Distributions.  Historically,  the interest rates
charged by major  banks have  fluctuated;  as a result,  the  precise  amount of
interest  which  the Fund may be  charged  under  such  circumstances  cannot be
predicted.

Year 2000 Compliance

            The year 2000 issue is the result of computer programs being written
using two digits  rather than four to define the  applicable  year. As a result,
the  programs  are not designed to make the  transition  to the year 2000.  This
computer  software problem is commonly referred to as the "year 2000" (or "Y2K")
issue. Computer programs with date-sensitive  applications may, if not modified,
fail or miscalculate  dates,  causing system failures,  the inability to process
transactions or other disruptions of operations.

            The  Manager  uses,  and  expects  on  behalf  of the  Fund  to use,
primarily third party software and has communicated with key software vendors to
ensure that the systems used by the Manager and the Fund are not impaired by the
year 2000 issue. Currently, all of ATEL's critical software systems are believed
by the Manager to be Y2K compliant.

                                       57

<PAGE>

            The  ultimate  impact of the year 2000 issue on the Fund will depend
to a great  extent  on the  manner  in which  the  issue is  addressed  by those
businesses  whose  operational  capability is important to the Fund.  Failure of
these  businesses to be Y2K compliant may impact credit quality or cause a delay
in payments made to the Fund. The Manager has contacted  those  businesses  with
which it currently has material  relationships in order to request  verification
of Y2K compliance.  The Manager believes that each of those entities will have a
material  self  interest  in  resolving  any year 2000 issue  affecting  its own
operations.

            Equipment to be purchased by the Fund may include technology subject
to the year  2000  issue.  Potential  year  2000  issues  will be among the many
factors  considered  by the Manager and its  affiliates in analyzing and pricing
lease  transactions  for  acquisition  by the Fund. The lessees of the equipment
will select  such  equipment  and may be  expected to consider  year 2000 issues
themselves in determining the suitability of the equipment for the lessee's use.
Most equipment is expected to be subject to fixed term, non-cancellable,  triple
net  leases.  In  addition,  new  equipment  may be  covered  by  manufacturer's
warranties. As a result of such triple net provisions and warranties, repairs or
modifications  necessary  to correct  year 2000  issues  will most likely be the
responsibility  of the  manufacturers  or the lessees,  and the Fund's rights to
lease  payments as a triple net lessor  will not be  affected by any  functional
issues  affecting  the  equipment.  It is expected that the lease terms for such
equipment will extend well beyond the year 2000.

            As a  result  of the  year  2000  issue,  the  Fund  may  experience
increased  costs  resulting  from  delayed  payments  from  lessees,  the  costs
associated  with the  collection of those  payments,  or costs  associated  with
manual processing  efforts in the event of a Y2K related system failure.  In any
event,  the Manager does not expect these  increased  costs to be significant or
that such costs will have any material  adverse  effect on the operations of the
Fund.  Nevertheless,  the impact of year 2000 issues  cannot be  predicted  with
certainty  and the Fund may be affected  both by the impact these issues have on
parties with which it has direct contractual and other  relationships as well as
by their impact on  financial  institutions  and the national and  international
economy as a whole. Accordingly, there can be no assurance that year 2000 issues
might not have some adverse impact on the operating  results  experienced by the
Fund.

                         FEDERAL INCOME TAX CONSEQUENCES

            The  following  is a summary  of all  material  federal  income  tax
considerations which may be relevant to a prospective  investor.  However, it is
impractical to set forth in this prospectus all aspects of federal, state, local
and foreign tax law which may affect an investment in the Fund. Furthermore, the
discussion  of various  aspects of federal,  state,  local and foreign  taxation
contained herein is based on the Internal Revenue Code,  existing laws, judicial
decisions and administrative regulations, rulings and practice, all of which are
subject to change. Each prospective  investor should consult his own tax counsel
to satisfy himself as to the tax consequences of his investment.

            The Fund's  management  will  prepare  its  income  tax  information
returns. The Fund will make a number of decisions on such tax matters as

-           the expensing or capitalizing of particular items,

-           the proper period over which capital costs may be depreciated or
            amortized,

-           the allocation of acquisition costs between equipment and management
            fees, and

-           other similar items.

                                       58

<PAGE>

Such  matters  will be  handled  by the Fund.  Tax  counsel to the Fund will not
prepare or review the Fund's income tax information returns.

Opinion of Derenthal & Dannhauser

            Derenthal & Dannhauser has reviewed this section of the  prospectus.
Derenthal  &  Dannhauser  has  rendered  its  opinion  that,  to the  extent the
summaries of federal income tax  consequences to the investors set forth in this
section involve matters of law,

-           such statements are accurate in all material respects under the
            Internal Revenue Code, the Treasury Regulations and existing
            interpretations thereof, and

-           such statements address fairly the principal aspects of each
            material federal income tax issue relating to an investment in
            Units.

            The opinion of Derenthal & Dannhauser is based upon

-           the facts described in this prospectus,

-           ATEL's representation of facts to Derenthal & Dannhauser, and

-           the assumption that the Fund will operate its business as described
            in this prospectus.

Any alteration of the facts may adversely affect the opinion rendered.

            Each  prospective  investor  should note that the opinion  described
herein represents only Derenthal & Dannhauser's  best legal judgment.  It has no
binding effect or official status of any kind. The Fund has not requested an IRS
ruling on any matter.  There can be no assurance that the IRS will not challenge
any of Derenthal & Dannhauser's opinions.

            Treasury   Regulations   impose  standards   regarding  tax  shelter
opinions.  For this  purpose,  a tax  shelter is an  investment  that has,  as a
significant or intended feature,  the generation of tax losses or tax credits to
shelter  taxable income or tax liability  from other sources.  The Fund is not a
tax shelter  within that  meaning.  Derenthal &  Dannhauser's  opinion  does not
follow the standards applicable to tax shelters opinions.

            There are certain  issues upon which  Derenthal & Dannhauser  cannot
express an opinion because:

-           the issue is subject to facts that are not presently known and
            cannot readily be determined,

-           the issue is subject to future events, or

-           there is insufficient judicial or other authority upon which a
            conclusive opinion can be based.

Classification as a Partnership

            ATEL has represented that the Fund will not elect to be treated as a
corporation  for federal income tax purposes.  If not,  under the  check-the-box
rules  the Fund  will be  classified  as a  partnership  and not an  association

                                       59
<PAGE>

corporation  for  federal  income  tax  purposes.  The  check-the-box  rules are
Treasury   Regulations   issued  under  Internal   Revenue  Code  Section  7701.
Accordingly,  the treatment of the Fund as a partnership  for federal income tax
purposes is based upon the present  provisions of the Internal  Revenue Code and
the Treasury Regulations,  which are subject to change. If those provisions were
to be amended, it is possible that the Fund would not qualify as a partnership.

            Notwithstanding  the  preceding,  if Units are  considered  publicly
traded the Fund will be  treated  as a  corporation  under the  publicly  traded
partnership  provisions of Internal  Revenue Code Section 7704. The Fund will be
treated as publicly traded if Units are

-           traded on an established securities market, or

-           readily tradable on a secondary market or the substantial equivalent
            thereof.

An established  securities  market  includes a securities  exchange as well as a
regular  over-the-counter  market.  Treasury  Regulations under Internal Revenue
Code  Section  7704 state that a  secondary  market  for an  entity's  interests
generally is indicated

-           by the existence of a person standing ready to make a market in the
            interests, or

-           where the holder of an interest has a readily available, regular and
            ongoing opportunity to sell or exchange his interest through a
            public means of obtaining or providing information on offers to buy,
            sell or exchange interests.

Complicity or  participation  of the entity is relevant in  determining  whether
there is public  trading of its interests.  A partnership  will be considered as
participating in public trading where trading in its interests is in fact taking
place and the partnership's  governing documents impose no meaningful limitation
on the holders'  ability to readily  transfer their  interests.  A partnership's
right to refuse to recognize  transfers is not a  meaningful  limitation  unless
such right actually is exercised.

            Whether the Units will become readily tradable on a secondary market
or the substantial  equivalent  thereof cannot be predicted with certainty.  The
Units  will  not  be  deemed  readily  tradable  on a  secondary  market  or the
substantial  equivalent  thereof  if any of the  safe  harbors  included  in the
Treasury  Regulations is satisfied.  One of these is the 2% safe harbor.  If the
sum of the  interests  in Fund  capital  or profits  that are sold or  otherwise
transferred  during a tax year  does not  exceed 2% of the  total  interests  in
capital or profits,  then a secondary market or its equivalent in Units will not
exist.

            Neither the Fund nor ATEL will have any control over an  independent
third  person  establishing  a secondary  market in Units.  However,  the Fund's
operating  agreement  requires that an investor obtain the consent of ATEL prior
to any transfers of Units.  ATEL intends to exercise its  discretion in granting
and  withholding its consent to transfers so as to fall within the parameters of
the 2% safe harbor.  If the Fund complies with the 2%  safe-harbor  provision of
the Treasury Regulations, Derenthal & Dannhauser is of the opinion that the Fund
will not be considered a publicly traded partnership.

            If the Fund were treated  for  federal  income  tax  purposes  as  a
corporation in any year,

-           instead of there being no tax at the Fund level, the Fund would be
            required to pay federal income taxes upon its taxable income;

-           state and local income taxes could be imposed on the Fund;

                                       60

<PAGE>

-           losses of the Fund would not be reportable by the investors on their
            personal income tax returns;

-           any distributions would be taxable to an investor as

            -      ordinary income to the extent of current or accumulated
                   earnings and profits, and

            -      gain from the sale of the investor's Units to the extent any
                   distribution exceeded such earnings and profits and the tax
                   basis of such Units;

-           distributions would be classified as portfolio income which would
            not be available to offset passive activity losses.  See "Limitation
            on Deduction of Losses - Passive Loss Limitation" below.

Also, a change in status from a  partnership  to a  corporation  could result in
taxable  income to an  investor.  The amount of taxable  income  would equal his
share of the liabilities of the Fund over the adjusted basis of his Units.

            Any of the foregoing would substantially  reduce the effective yield
on an investment in Units.

            The following  discussion is based upon the assumption that the Fund
will be classified as a partnership for federal income tax purposes.

Allocations of Profits and Losses

            In general, a partner's  distributive  share of partnership  income,
gain,  deduction or loss will be determined in accordance  with the operating or
partnership  agreement.  However,  if such  allocations do not have  substantial
economic effect,  distributive  shares will be determined in accordance with the
partners' interests in the partnership.

            An allocation has economic effect under the Treasury Regulations if:

-           each partner's share of partnership items is reflected by an
            increase or decrease in the partner's capital account;

-           liquidation proceeds are distributed in accordance with capital
            account balances; and

-           any partner with a capital account deficit following the
            distribution of liquidation proceeds is required to restore such
            deficit.

An  allocation  can have  economic  effect even if a partner is not  required to
restore a deficit balance in his capital account, but only

-           to the extent the allocation does not reduce his capital account
            balance below zero; and

-           if the operating or partnership agreement contains a qualified
            income offset.

An agreement  contains a qualified  income  offset if it provides that a partner
who unexpectedly receives an adjustment, allocation or distribution that reduces
his capital account below zero will be allocated income or gain in an amount and
manner sufficient to eliminate his deficit capital account balance as quickly as
possible.

                                       61
<PAGE>

            Special rules apply to the allocation of deductions  attributable to
nonrecourse  debt.  Such  allocations  will  be  respected  under  the  Treasury
Regulations if the partners who are allocated the deductions  bear the burden of
the future  income  related  to the  previous  deductions.  In  particular,  the
following additional elements must be satisfied:

-           the operating or partnership  agreement must provide for allocations
            of nonrecourse deductions in a manner consistent with allocations of
            some other  significant  partnership  item  related to the  property
            securing the nonrecourse debt,  provided such other allocations have
            substantial economic effect;

-           all other material allocations and capital account adjustments under
            the operating or partnership agreement are recognized under the
            Treasury Regulations, and

-           the operating or partnership agreement contains a minimum gain
            chargeback.

A  minimum  gain  chargeback  provides  that,  if  there  is a net  decrease  in
partnership minimum gain during a tax year, all partners will be allocated items
of partnership income and gain in proportion to, and to the extent of, an amount
equal to the portion of such partner's  share of the net decrease in partnership
minimum gain. The amount of partnership  minimum gain is determined by computing
the amount of gain,  if any,  that would be  realized by the  partnership  if it
disposed  of  the  property  subject  to  the  nonrecourse   liability  in  full
satisfaction thereof.

            The Fund's operating agreement prohibits losses from being allocated
to an  investor  that  would  cause a deficit  capital  account in excess of the
investor's share of Fund minimum gain.  Nonrecourse deductions will be allocated
in the same manner as  operating  profits and losses.  The  operating  agreement
contains a minimum  gain  chargeback  provision  and a qualified  income  offset
provision  that are  intended  to comply  with the  provisions  of the  Treasury
Regulations.  The operating  agreement  provides  that capital  accounts will be
maintained in accordance  with the provisions of the Treasury  Regulations.  The
operating   agreement  also  provides  that  proceeds  on  liquidation  will  be
distributed in accordance  with positive  capital account  balances.  Therefore,
Derenthal &  Dannhauser  is of the opinion  that it is more likely than not that
the allocations  included in the operating  agreement would not be significantly
modified if challenged by the IRS.

            The  economic   effect  of  the  Fund   allocations   also  must  be
"substantial."  The meaning and scope of the  substantiality  requirements under
the Treasury  Regulations  are unclear at this time.  Based on current  Treasury
Regulations,  Derenthal  &  Dannhauser  does not  believe  the Fund  allocations
present any  material  substantiality  issues.  Consequently,  as stated  above,
Derenthal &  Dannhauser  is of the opinion  that it is more likely than not that
the Fund's allocations would not be significantly  modified by the IRS. However,
no  assurance  can be given  that the IRS  will  not  disagree.  If the IRS were
successful in challenging the Fund's  allocations,  the investors' shares of tax
loss could decrease or their shares of taxable income could increase.

Income Recognition

            The Fund will  prepare its tax returns  using the accrual  method of
accounting. Under the accrual method, the Fund will include in income items such
as interest and rentals as and when earned by the Fund, whether or not received.
Thus, the Fund may be required to recognize income sooner than would be the case
under the cash receipts and disbursements method of accounting.

            Some  leases  provide for varying  rental  payments  over the years.
Section  467 of the  Internal  Revenue  Code can  require  a lessor to take such
rental  payments  into income as if the rent  accrued at a constant  level rate.
This  provision  applies  to certain  sale-leaseback  transactions  and  certain
long-term  leases.  Certain of the Fund's leases may provide for varying  rental
payments.  If so, Section 467 requires the Fund to accrue the rental payments on

                                       62

<PAGE>



such  leases  at  a  constant  level   rate.   This could  result  in  investors
receiving increased allocations of taxable income or reduced allocations of loss
in earlier years,  without any increase in distributions until subsequent years.
An  additional  consequence  could be a  conversion  of a portion  of the Fund's
rental income from any such lease to interest  income.  Rental income  generally
constitutes  passive income.  Interest income  generally  constitutes  portfolio
income. See "Limitation on Deduction of Losses - Passive Loss Limitation."

Taxation of Investors

            As long as the Fund is treated as a partnership  for federal  income
tax purposes,  it will not be subject to any federal income taxes.  Nonetheless,
the Fund will file federal partnership information tax returns for each calendar
year.

            Each investor  will be required to report on his own federal  income
tax return his share of Fund items of income, gain, loss, deduction,  or credit.
An  investor  will be subject to tax on his  distributive  share of Fund  income
whether or not any distribution is made to him.

            If the amount of a distribution  to an investor for any year exceeds
the investor's  share of the Fund's taxable income for the year, the excess will
constitute a return of capital.  A return of capital is applied  first to reduce
the tax basis of the investor's  Units.  Any amounts in excess of such tax basis
generally will be taxable as a gain from the sale of a capital  asset.  However,
all or a portion of a distribution to an investor in exchange for

-           an interest in inventory items which have substantially appreciated
            in value, or

-           unrealized receivables

will generally  result in the receipt of ordinary  income.  The terms  inventory
items and unrealized  receivables  are specially  defined for this purpose.  The
term unrealized receivables includes depreciation recapture.

Limitation on Deduction of Losses

            There  are  limitations  on an  investor's  ability  to  deduct  his
distributive share of Fund losses. Among them are:

-           losses will be limited to the extent of the investor's tax basis in
            his Units;

-           losses will be limited to the amounts for which the investor is
            deemed at risk; and

-           losses will be limited to the investor's income from passive
            activities.

Deduction of losses  attributable  to activities  not engaged in for profit also
are limited.

            Tax Basis.  Initially, an investor's tax basis for his Units will be
equal to the price paid for the Units. Each investor will increase the tax basis
for his Units by

-           his allocable share of the Fund's taxable income, and

-           any increase in his share of the Fund's nonrecourse liabilities,

and will decrease the tax basis for his Units by

                                       63

<PAGE>

-           his allocable share of the Fund's tax loss,

-           the amount of any distributions, and

-           any reduction in his share of Fund nonrecourse liabilities.

If the tax basis of an  investor  should be reduced  to zero,  the amount of any
distributions and any reduction in Fund nonrecourse  liabilities will be treated
as gain from the sale or exchange of the investor's Units.

            Subject to the other limitations discussed below, on his own federal
income tax return an investor may deduct his share of the Fund's tax loss to the
extent of the tax basis for his Units.  Fund losses  which  exceed his tax basis
may be carried  over  indefinitely  and,  subject to the  limitations  discussed
below, deducted in any year to the extent his tax basis is increased above zero.

            At Risk Rules.  Under Internal  Revenue Code Section 465, the amount
of losses which may be claimed by an  individual or a  closely-held  corporation
from equipment  leasing  activities  cannot exceed the amount which the investor
has at risk with respect to such  activities.  A  closely-held  corporation is a
corporation  more than 50% of which is owned  directly or indirectly by not more
than five individuals.

            The amount at risk is generally  equal to the sum of money  invested
in the  activity.  In addition,  an investor will be at risk with respect to any
qualified  nonrecourse  financing used in the investment.  An investor's at risk
amount  will be  decreased  by his share of Fund  losses and  distributions.  An
investor's at risk amount will be increased by his share of Fund income.

            The total  amount of money paid by each  investor for his Units will
be considered  at risk.  Fund  indebtedness  is not expected to be considered at
risk.  Accordingly,  an  investor  will only be able to deduct his share of Fund
losses under the at risk rules in an amount  equal to the purchase  price of his
Units,  as adjusted for Fund  income,  losses and  distributions.  Any losses in
excess of an  investor's  at risk  amount  will be  treated  as a  deduction  in
succeeding taxable years, again subject to the at risk limitations.  An investor
must recapture previously allowed losses if the investor's amount at risk at the
end of the year is reduced below zero.

            Even if an investor  can claim Fund losses  under the at risk rules,
the investor is still subject to the other limits on deduction discussed herein.

            Under the  Internal  Revenue  Code,  the Fund will be  permitted  to
aggregate its equipment leasing activities only with respect to equipment placed
in  service  during  the same  taxable  year.  This  could  limit an  investor's
deduction for losses with respect to certain equipment, even though the investor
must recognize income with respect to other equipment.

            Passive Loss  Limitation.  Internal  Revenue Code Section 469 limits
the amount of losses that individuals and certain other taxpayers may claim from
an activity in which the taxpayer does not  materially  participate.  Under this
limitation,  net losses from a passive activity may only be deducted against net
income  from  passive  activities.  Passive  activity  losses may not be used to
offset  compensation  income or other  forms of  active  income.  Also,  passive
activity losses may not be used to offset interest, dividends and other forms of
portfolio income.

            To the extent the Fund enters  into true  leases for Federal  income
tax  purposes,  the  equipment  leasing  activities  of the Fund will be passive
activities.  See "Tax Status of Leases" below in this section.  Fund losses from
passive activities are considered to be passive activity losses.  Most investors

                                       64

<PAGE>



will only be able to deduct their  share  of  Fund  passive  activity  losses to
the extent they have passive income from other sources.  Any excess Fund passive
activity  losses will be suspended and carried forward  indefinitely.  Suspended
passive  activity losses may be used to offset passive activity income in future
years. Suspended passive activity losses also may be claimed in full against all
types of income if an investor  disposes of all of his Units in a fully  taxable
transaction to an unrelated person.

            The Fund will have portfolio income

-           to the extent its investments constitute financing leases or secured
            loans, rather than true leases, and

-           to the extent of any dividends it receives from equity interests in
            venture lease investments.

The Fund's receipt of the equity  interests  themselves may constitute a taxable
event.  The income  therefrom could be passive or portfolio,  depending upon the
circumstances.  Therefore,  investors  may  be  required  to  recognize  taxable
portfolio  income and pay tax thereon in years in which they also are  allocated
passive  losses  which  cannot be used by them.  Counsel has rendered no opinion
regarding the  classification  of financing  leases,  secured  loans,  or equity
interests.

            The passive loss limitation is applied after the at risk limitation.
Thus, if a loss is disallowed  under the at risk rules for a particular year, it
will not again be  disallowed  by the  passive  loss  limitation  for such year.
Rather, for the year in which the investor becomes at risk in the activity,  the
suspended at risk loss will become subject to the passive loss limitation.

            Hobby  Losses.  Section  183 of the  Internal  Revenue  Code  limits
deduction  of losses  from  activities  not  engaged in for  profit.  Whether an
activity is engaged in for profit is based on the facts and  circumstances  from
time to time. Although one of the objectives of the Fund is to provide investors
with distributions, there can be no assurance that the Fund will be deemed to be
engaged in an activity  for profit.  It is  conceivable  that the IRS may assert
that the Fund is not engaged in an activity  for profit.  Prospective  investors
should consult their own tax advisers  regarding the impact of Internal  Revenue
Code Section 183 on their particular situations.

Tax Status of Leases

            Whether a specific  lease is categorized as a lease rather than as a
sale  or a  financing  for  federal  income  tax  purposes  involves  a  factual
determination.  Accordingly, no assurance can be given that the Fund's leases of
equipment  will be treated as leases by the IRS. If they are treated as sales or
financings rather than leases,  the Fund and the investors would not be entitled
to cost recovery  deductions  with respect to such leases.  On the other hand, a
portion of the lease rental payments would be deemed to constitute  amortization
of such financing or sales proceeds which would not be taxable to the Fund.

            The Fund does not  intend to apply to the IRS for a ruling  that any
leases of equipment  will be treated as leases for federal  income tax purposes.
No opinion of counsel has been rendered in this regard.

Cost Recovery

            MACRS . Under the Modified  Accelerated  Cost Recovery  System,  the
cost of  depreciable  personal  property  placed in  service  after  1986 may be
recovered using specified recovery methods over specified recovery periods.

                                       65

<PAGE>

            Under MACRS the cost of most  recovery  property is recovered  using
the  200%  declining  balance  method.  For  some  recovery  property,  the 150%
declining balance method is utilized.  The recovery periods generally range from
three to 20 years.

            The Internal Revenue Code contains  provisions to prevent  taxpayers
from utilizing MACRS on property placed in service prior to January 1, 1987. The
cost of such property is recovered under the Accelerated Cost Recovery System in
effect prior to 1987. In such cases,  cost recovery  deductions could be less in
the early  years and greater in later  years than the cost  recovery  deductions
allowable under MACRS.

            The  amount  by  which  cost  recovery  deductions  using  the  200%
declining  balance  method exceeds the amount that would have been allowed using
the  150%  declining  balance  method  will be an item  of tax  preference.  See
"Alternative Minimum Tax."

            Recapture.  All cost recovery  deductions  claimed by Fund investors
will be subject to recapture at ordinary  income rates upon the  disposition  of
the equipment or the investor's Units.

            Limitations  on the Use of MACRS.  Under certain  circumstances,  in
addition to those set forth above, a taxpayer is required to recover the cost of
property  over  a  period  longer  than  its  MACRS   recovery   period.   These
circumstances include:

-           property used predominantly outside the United States,

-           property used by a foreign or tax-exempt entity,

-           property owned by a partnership which has both a tax-exempt entity
            and a person who is not a tax-exempt entity
            as holders, unless certain exceptions apply.

Tax Consequences Respecting Equity Interests

            The Internal  Revenue Code includes a myriad of rules respecting the
tax treatment of stock,  stock  options,  stock  warrants,  and similar items. A
discussion of those provisions is beyond the scope of this prospectus. Investors
should  consult with their own tax advisors if they desire more  information  in
that regard.

            The Fund  will have  taxable  income on the  receipt  of cash  lease
payments. Similarly, the Fund could have taxable income on the receipt of equity
interests. However, the Fund's receipt of equity interests will not provide cash
for  distribution  to the  investors.  Any tax  liability  would be paid from an
investor's own funds.

            Whether the Fund's receipt of equity interests will result in income
recognition will depend upon various factors, including

-           whether or not the transfer of the equity interests by the Fund is
            subject to restriction, and

-           the nature of the equity interests.  For example, the receipt of
            marketable stock for no payment would almost always result in the
            recognition of income.

These  factors  will also  determine  the  amount  of  income,  if any,  and its
character  for  purposes of the  passive  activity  rules.  See  "Limitation  on
Deduction of Losses - Passive Loss Limitation" above.

                                       66

<PAGE>

            The  Fund's   exercise  of  stock  options,   warrants  and  similar
securities could result in the recognition of income.

            No opinion  of  counsel  has been  rendered  with  regard to the tax
treatment of equity interests.

Deductibility of Management Fees

            The Fund will pay asset  management fees for services to be rendered
by ATEL.  The Fund intends to deduct the asset  management  fees. It is possible
that the IRS may  challenge the  deductibility  of all or a portion of the asset
management fees on the basis that

-            the amount thereof is excessive,

-           all or a portion thereof is payment for other services performed by,
            or other value provided by, the recipient thereof, or

-           payments for such services is not deductible.

If such a challenge by the IRS were successful, the asserted deductions would be
reduced or eliminated.

Tax Liabilities in Later Years

            It  is  possible  that  after  some  years  of  Fund  operations  an
investor's tax liabilities may exceed cash distributions to him in corresponding
years. Such a situation would typically arise if the Fund's  nondeductible  loan
amortization payments on its equipment exceeded its depreciation deductions.  It
is possible in such a situation that an investor's tax liabilities  could exceed
cash  distributions.  If so, such excess would be a nondeductible  out-of-pocket
expense to an investor.  Based on historical  experience with similar  programs,
ATEL does not believe these events are likely to occur.

Sales or Exchanges of Fund Equipment

            On the  disposition  of equipment,  the Fund will realize gain in an
amount equal to the proceeds  received  minus the basis in the  equipment.  As a
result of cost recovery  deductions,  most  equipment is expected to have a zero
basis. Proceeds received includes any debt assumed by the transferee.

            Gain  realized by the Fund on a  disposition  of  equipment  will be
taxed as ordinary income to the extent of prior cost recovery  deductions  taken
by the Fund on the equipment.  Unless the Fund is a dealer in the property sold,
any other gain generally will be treated as capital gain.

            A dealer is one who holds  property  primarily for sale to customers
in the  ordinary  course  of  business.  Whether  property  is so held as dealer
property  depends  upon all of the facts  and  circumstances  of the  particular
transactions. The Fund intends:

-           to purchase equipment for investment only,

-           to engage in the business of owning and operating such equipment,
            and

-           to make occasional sales thereof.

                                       67

<PAGE>

Accordingly,  the Fund does not  anticipate  that it will be treated as a dealer
with respect to any of its  equipment.  However,  there is no assurance that the
IRS will not take the contrary position.

            As stated above,  the Fund's gain on a disposition of equipment will
be measured by the difference between the disposition  proceeds,  and the Fund's
basis in the  equipment.  Disposition  proceeds  include  the amount of any debt
encumbering the property. Consequently, the amount of tax payable by an investor
as a result  of the  disposition  may  exceed  his  share  of the cash  proceeds
therefrom.  In the event of a  foreclosure  of a debt on equipment  owned by the
Fund, the Fund would realize gain equal to the excess of such  indebtedness over
its  adjusted  tax basis of the  equipment.  In such event the  investors  would
realize taxable income although they may not receive any cash distributions as a
result of the foreclosure.

Disposition of Units

            The  amount  of  gain  which  an  investor  will  realize  upon  the
disposition of his Units will equal the excess of

-           the amount realized by the investor, over

-           the investor's tax basis in the Units.

Conversely,  the  amount  of loss  which  an  investor  will  realize  upon  the
disposition of his Units will equal the excess of

-           the investor's tax basis, over

-           the amount realized for the Units.

The amount  realized on the sale of the Units will include the investor's  share
of any Fund liabilities. As a result, a disposition of Units may result in a tax
liability in excess of the cash proceeds.

            Such gain or loss  generally  will be capital  gain or loss.  In the
case of an individual, any such gain will be subject to tax:

-           at a maximum rate of 20%, if the Units have been held for more than
            18 months, and

-           at a maximum rate of 28%,  if the Units have been held for more than
           12 months but not more than 18 months.

However, any gain realized on the disposition of a Unit by an investor which is
attributable to unrealized  receivables or inventory  items  will  be  taxed  at
ordinary income rates. Unrealized receivables would include the investor's share
of previous Fund cost recovery deductions.  An investor must recognize such cost
recovery  recapture  in the year of  disposition,  regardless  of the  amount of
proceeds received in the year of disposition.

Liquidation of the Fund

            The operating agreement provides that on liquidation of the Fund its
assets will be sold. The sale proceeds will be distributed pursuant to the terms
of the operating agreement.  Each investor will realize his share of the gain or
loss on the sale of Fund assets. In addition,  each investor will recognize gain
or loss measured by the  difference  between the cash he receives in liquidation
and the  adjusted  tax basis of his Units.  The cash an investor  receives  will
include the cash  constructively  received as a result of relief of liabilities.
Gain  or   loss   recognized   generally   will   constitute   capital  gain  or

                                       68

<PAGE>

loss.  However,  gain attributable to the recapture of cost recovery  deductions
will be taxable as ordinary income.  See "Sales or Exchanges of Fund Equipment."
It  is  anticipated  that  all  or  substantially  all  of  any  gains  will  be
attributable to such deductions and taxed as ordinary income.

Fund Elections

            Section 754 of the  Internal  Revenue Code permits an entity such as
the Fund to elect to adjust the tax basis of its
property

-           upon the transfer of units by sale or exchange or on the death of a
            holder, and

-           upon the distribution of property by the fund to a holder.

This is known as a  Section  754  election.  If the  Fund  were to make  such an
election,  then  transferees  of Units  would be  treated,  for the  purpose  of
depreciation  and gain,  as though they had  acquired a direct  interest in Fund
assets.

            A Section 754 election is complex.  A Section 754 election increases
the expense of tax  accounting.  As a result,  ATEL does not intend to cause the
Fund to make a Section 754  election.  If not, then an investor may have greater
difficulty in selling his Units.

            The Internal  Revenue Code includes  other  elections.  The Fund may
make various elections for federal tax reporting  purposes which could result in
various  items of  income,  gain,  loss,  deduction  and  credit  being  treated
differently for tax purposes than for accounting purposes.

Treatment of Gifts of Units

            Generally,  no gain or loss is  recognized  for  federal  income tax
purposes as a result of a gift of property.  There are exceptions to the general
rule.  If a gift of a Unit  were made at a time  when the  investor's  allocable
share of the Fund's nonrecourse  indebtedness exceeded the adjusted tax basis of
his Unit,  such investor would realize gain for federal income tax purposes upon
the  transfer  of  such  Unit  to  the  extent  of  such  excess.  A  charitable
contribution of Units also would result in income or gain to the extent that the
transferor's share of nonrecourse liabilities exceeded the adjusted tax basis in
his Units.  Gifts of Units may also result in gift tax liability pursuant to the
rules applicable to all gifts of property.

Investment by Qualified Retirement Plans and IRAs

            Qualified  pension,  profit-sharing,  stock bonus plans, Keogh Plans
and IRAs are generally exempt from taxation.  A qualified  retirement plan or an
IRA will have tax  liability to the extent that its unrelated  business  taxable
income exceeds $1,000 during any fiscal year.  Unrelated business taxable income
is determined in accordance with Sections 511- 514 of the Internal Revenue Code.
The Fund will be engaged in the  business of equipment  leasing.  The share of a
qualified  retirement  plan  or an  IRA  of  the  Fund's  business  income  will
constitute unrelated business taxable income. A qualified retirement plan or IRA
will be required to report its pro rata share of the Fund's  business  income as
unrelated  business  taxable  income if and to the  extent  that the  investor's
unrelated business taxable income from all sources exceeds $1,000 in any taxable
year.

            A  portion  of the  gain  from  the  sale of  equipment  subject  to
acquisition  indebtedness also will be included in the unrelated business income
of a tax-exempt  entity.  Indebtedness  is  acquisition  indebtedness  if it was
incurred   directly  or  indirectly  in  connection   with  the  acquisition  or
improvement of the equipment. In addition,

                                       69

<PAGE>

-           gain which is characterized as ordinary income due to the recapture
            of cost recovery, or

-           gain from equipment which is inventory or property held primarily
            for sale to customers in the ordinary course of a trade or business

will be unrelated business taxable income.

            If a qualified retirement plan or IRA has unrelated business taxable
income in excess of $1,000 for any year,

-           it is subject to income tax on the excess, and

-           it is obligated to file a tax return for such year.

Any tax due should be paid directly from the tax-exempt  entity.  Payment of the
tax by the beneficiary could have other adverse tax consequences.

            All  tax-exempt  entities  are  urged  to  obtain  the  advice  of a
qualified tax advisor on the effect of an investment in Units.

Individual Tax Rates

            General.  The highest  individual tax rate  currently is 39.6%.  The
benefits of personal  exemptions  are phased out for taxpayers  with an adjusted
gross income over certain  thresholds.  Further,  otherwise  allowable  itemized
deductions  are reduced by an amount equal to 3% of a taxpayer's  adjusted gross
income over certain thresholds.  Such deductions may not be reduced by more than
80%.

            Capital Gains and Losses.  The excess of net long-term capital gains
over  short-term  capital losses is referred to in the Internal  Revenue Code as
net capital  gain.  Net capital  gain of  individuals  is taxed at a 28% maximum
rate.

            Capital  losses of  individuals  may offset  capital gains plus only
$3,000 of ordinary income in a year.  Capital losses of corporations  may offset
capital  gains  only.  Any  remaining   capital  loss  may  be  carried  forward
indefinitely.

            Two Percent Floor on Miscellaneous Itemized Deductions. Noncorporate
investors may deduct itemized expenses only to the  extent  they  exceed  2%  of
adjusted gross income.  Itemized deductions include expenses paid or incurred

-           for the production or collection of income,

-           for the management, conservation, or maintenance of property held
            for the production of income, or

-           in connection with the determination, collection or refund of a tax.

Alternative Minimum Tax

            In addition to the regular  income tax,  the  Internal  Revenue Code
includes an alternative  minimum tax for noncorporate  and corporate  taxpayers.
The base upon  which  the  alternative  minimum  tax  is  imposed  is  equal  to

                                       70

<PAGE>

-           the taxpayer's taxable income,

-           subject to alternative minimum tax adjustments,

-           increased by items of tax preference, and

-           reduced by an exemption,

all as described below.

            Under  the  alternative  minimum  tax,  depreciation  deductions  on
personal  property are computed using the 150%  declining  balance method rather
than the 200%  declining  balance  method.  A less  favorable net operating loss
deduction is used in lieu of the regular tax net operating loss deduction.

            The itemized deductions  allowable in computing  alternative minimum
taxable income include the following:

-           charitable contributions,

-           medical deductions in excess of 10% of adjusted gross income,

-           casualty losses,

-           interest on personal housing, and

-           other interest to the extent of net investment income.

No standard  deduction  is allowed,  but an  exemption  amount is  available  as
discussed below.

            The  Internal  Revenue  Code  eliminates  an  incentive  for married
taxpayers  to file  separate  returns by  increasing  the amount of  alternative
minimum taxable income by the lesser of:

-           25% of the excess of alternative minimum taxable income over
            $165,000, or

-           $22,500.

            For corporations,  the Internal Revenue Code requires an addition to
taxable income of 75% of the amount by which adjusted  current  earnings exceeds
alternative minimum taxable income.

            In addition to the adjustments described above,  alternative minimum
taxable  income  is  increased  by the  amount of items of tax  preference.  Tax
preferences  include excess depletion  deductions,  excess  intangible  drilling
costs,  tax- exempt interest,  and the difference  between the fair market value
and the  exercise  price of stock  acquired by exercise  of an  incentive  stock
option. No deduction is allowed for losses from a tax shelter farm activity.

            Tax credits  cannot be used to offset  alternative  minimum tax. Any
excess tax credits are first carried back one year and then forward 20 years.

            The alternative minimum tax for individuals is equal to:

                                       71

<PAGE>

-           26% of so much of the taxable excess as does not exceed $175,000,
            plus

-           28% of so much of the taxable excess as exceeds $175,000.

For this purpose,  taxable excess means the amount by which alternative  minimum
taxable income exceeds the exemption amount. The exemption amount is:

-           $45,000 for a married couple filing a joint return or a surviving
            spouse,

-           $33,750 for a single individual, and

-           $22,500 for a married individual filing a separate return or for an
            estate or trust.

            However, the exemption is reduced by 25% of the amount by which the
alternative minimum taxable income exceeds:

-           $150,000 in the case of a married couple filing a joint return,

-           $112,500 in the case of a single individual, and

-           $75,000 in the case of a married individual filing a separate return
            or for an estate or trust.

            The  corporate  alternative  minimum tax is the  amount,  if any, by
which:

-           20% of the excess of

            -      the corporation's alternative minimum taxable income, over

            -      the exemption amount, exceeds

-            the corporation's regular tax for the year.

The corporate exemption amount is $40,000. However, this exemption is reduced by
25% of the amount by which alternative  minimum taxable income exceeds $150,000.
The corporate  alternative minimum tax does not apply to corporations which have
elected to be subject to Subchapter S of the Internal Revenue Code.  Rather, the
alternative minimum tax applies to the shareholders of an S corporation.

            The  corporate  alternative  minimum tax has been repealed for small
business  corporations.  A corporation that had average annual gross receipts of
less than $5,000,000 for the three-year period beginning after December 31, 1993
is a small  business  corporation  for its first  taxable year  beginning  after
December 31, 1997. A corporation  that meets the $5,000,000  gross receipts test
will  continue  to be treated  as a small  business  corporation  so long as its
average gross receipts do not exceed $7,500,000.

            Because the impact of the alternative  minimum tax is dependent upon
each investor's particular tax situation,  each prospective investor is urged to
consult his own tax adviser as to the effect an investment in the Fund will have
on the calculation of his alternative minimum tax liability.

                                       72

<PAGE>

Fund Tax Returns and Tax Information

            The Fund will use the accrual  method of  accounting.  The Fund will
adopt the calendar year as its tax year. The Fund's operating agreement requires
the Fund to provide tax  information  to the investors  within 75 days after the
close of each Fund tax year.  Some  investors  may be required to file their tax
returns on or before  March 15. If so, they may have to obtain an  extension  to
file.

            Each investor must file his tax return either

-           consistently with the information provided on the Fund's
            informational return or

-           in a manner which notifies the IRS of any inconsistency.

Otherwise,  the IRS could  automatically  assess and  collect  the tax,  if any,
attributable to the inconsistent treatment.

            An investor will be required to inform the Fund of the sale or
            exchange of his Units within the earlier of

-           30 days of the transaction or,

-           January 15 of the calendar year following the calendar year in which
            the transaction occurs.

The Fund will be required to inform the IRS of each such  transfer.  The failure
of an  investor or of the Fund to file these  notices may result in  substantial
penalties.  The Fund also must  inform both the seller and the buyer of Units of
the   proportionate   interest  of  the  transferred  Units  in  the  unrealized
receivables  and inventory  items of the Fund.  This  notification  must be made
prior to February 1 of the calendar  year  following  the calendar year in which
the transaction occurs.

Interest and Penalties

          Document and Information Return Penalties. Three separate and distinct
categories of penalties apply to information  returns and payee  statements,  as
follows:

-           a penalty for failing to file an information return or to include
            correct information therein. An example is Form 8308, which a
            partnership must file upon a transfer of its partnership interests;

-           a penalty for failing to file a payee statement or to include
            correct information on a payee statement. An example is Schedule
            K-1, which a partnership must provide annually to each partner; and

-           a penalty  for failure to comply  with other  information  reporting
            requirements.  An example is the requirement  that a transferor must
            give notice to a partnership  concerning the exchange of an interest
            in the partnership.

            The penalties in this category differ in amount. It is possible that
a filer might reduce or avoid some of the penalties by filing corrected  returns
within  specific  time  limits,   or  if  the  omissions  and  inaccuracies  are
inconsequential.  On the other  hand,  the  penalties  may be  increased  if the
failure to comply is due to intentional disregard.

            Accuracy-Related and Fraud Penalties.  The penalty for an inaccurate
tax return is equal to 20% of the portion of an underpayment  resulting from one
or more of the following:

                                       73

<PAGE>

-           negligence or disregard of the rules and regulations,

-           any substantial understatement of income tax,

-           any substantial valuation overstatement,

-           any substantial overstatement of pension liabilities, and

-           any substantial estate or gift tax valuation understatement.

            A substantial  understatement  of income tax exists if the amount of
the  understatement  exceeds the greater of 10% of the tax required to be shown,
or $5,000. The $5,000 is increased to $10,000 for most corporations.

            A substantial valuation overstatement exists if:

-           the value or adjusted basis of any property is 200% or more of the
            amount determined to be the correct value or adjusted basis, or

-           the price for services or property in transactions between
            affiliated entities is 200% or more of the current price.

In the case of a gross  overstatement,  the penalty is  increased  to 40%. In no
event will a penalty be imposed  unless the  underpayment  exceeds  $5,000.  The
$5,000  figure  is  increased  to  $10,000  for  most   corporations.   A  gross
overstatement  occurs when the value or adjusted  basis or price is 400% or more
of the correct amount.

            Any portion of an  understatement  which is attributable to fraud is
subject  to a  penalty  at  the  rate  of 75% of  the  understatement.  The  20%
accuracy-related  penalty  will not apply to any  portion  of an  understatement
subject to the fraud penalty.

Audit of Tax Returns

            The IRS could  audit the Fund's tax  information  returns.  Any such
audit could  result in the audit of an  investor's  tax  return.  An audit of an
investor's  return could result in  adjustments  to items related to the Fund as
well as items not related to the Fund.

            The Internal  Revenue Code treats a partnership as a separate entity
for purposes of audit,  settlement and judicial review.  Thus, the IRS may audit
and make a single determination of the propriety of a partnership's treatment of
partnership tax items at the partnership  level. In general, a partnership's tax
matters  partner  represents the partnership and its partners in the event of an
audit of the partnership's tax returns.  ATEL is the Fund's tax matters partner.
All  partners  are  nevertheless  entitled to  participate  in an audit and each
partner may enter into a settlement agreement on his own behalf with the IRS.

            If the IRS proposes any  adjustments to the tax returns filed by the
Fund or an investor,  substantial  legal and accounting  expenses and deficiency
interest and penalties may be incurred.  The Fund will not bear any expense that
may be incurred by an investor in connection with:

-            the investor's participation in an audit of the Fund,

                                       74

<PAGE>


-           the audit of his tax returns, or

-           the determination or redetermination of his tax liability even
            though resulting solely from adjustments to the
            Fund's tax returns.

Registration Provisions

            Sections 6111 and 6112 of the Internal Revenue Code require

-           registration of tax shelters and

-           the maintenance of lists of investors participating in tax shelter
            investments.

            Under Section 6111, anyone who organizes a tax shelter must register
such  shelter with the IRS. To determine if an entity is a tax shelter as to any
investor, the following ratio is computed:

-           the sum of the aggregate gross deductions and 350% of the credits
            potentially allowable, to

-           the aggregate of the cash invested and the adjusted basis of other
            property contributed by the investor, reduced by any liability to
            which the property is subject.

A tax shelter is any investment as to which a person could reasonably infer that
the  foregoing  ratio is  greater  than two to one as of the close of any of the
first five years.

            ATEL has determined  that the Fund is not expected to generate a tax
shelter ratio of greater than two to one. Based on this determination, ATEL will
not register the Fund as a tax shelter.

Miscellaneous Fund Tax Aspects

-           Fees for the syndication of the Fund must be permanently
            capitalized.

-           Fund organization fees must be capitalized and may be amortized over
            a five-year period.

-           Fund start-up expenditures must be capitalized and may be amortized
            over a period of 60 months, beginning with the date on which the
            business begins.

Foreign Tax Considerations for U.S. Investors

            As noted  above,  the Fund may acquire  equipment  which is operated
outside the United States.  If so, investors may be required to file returns and
pay  taxes in  foreign  jurisdictions  with  respect  to the  income  from  such
equipment.  The income  taxed by the foreign  jurisdiction  would be  calculated
according to the tax laws of the foreign jurisdiction. These tax laws may or may
not correspond with applicable United States standards.

            Investors  who have  foreign  tax  liabilities  as a  result  of the
purchase of Units may be entitled to a credit or a deduction  for foreign  taxes
on their U.S. tax returns.  The  calculation  of the foreign tax credit is quite
complex.  No  assurance  can be  given  that  a  credit  or  a  deduction   will
be  available.   For   example,   a  taxpayer   generally    cannot    claim   a

                                       75

<PAGE>




credit for taxes on foreign  source  income in an amount  greater than the taxes
which would have been due had the taxes been computed under U.S. law. This could
result  in  higher  taxes  for  income  from  equipment  located  in  a  foreign
jurisdiction than income from equipment located in the U.S. Each investor should
consult his own tax advisor  regarding the applicability of foreign taxes to his
own situation.

U.S. Taxation of Foreign Persons

            Special rules govern the U.S. federal income taxation of

-           nonresident alien individuals,

-           foreign corporations,

-           foreign partnerships, and

-           other foreign investors.

The rules are complex.  No attempt is made herein to discuss the relevant rules.
Foreign  investors  persons  should  consult  their  own tax  advisors  to fully
determine  the impact to them of United States  federal,  state and local income
tax laws.

Future Federal Income Tax Changes

            No one can predict what  additional  legislation,  if  any,  may  be
proposed by

-           members of Congress

-           the current administration, or

-           any subsequent administration,

No one can  predict  which  proposals,  if any,  might  ultimately  be  enacted.
Moreover,  no one can predict  what  changes  may be made to  existing  Treasury
Regulations,  or what  revisions  may  occur in IRS  ruling  policies.  Any such
changes may have a retroactive effect.  Consequently,  no assurance can be given
that the federal income tax consequences of an investment in Units will continue
to be as described in this prospectus.

State and Local Taxes

            In  addition  to the  federal  income tax  considerations  described
above,  prospective  investors should consider  applicable state and local taxes
which may be imposed by various jurisdictions.  An investor's distributive share
of the  income,  gain or loss of the Fund will be  required  to be  included  in
determining  his  reportable  income  for  state or local  tax  purposes  in the
jurisdiction  in which he is a resident.  Moreover,  California  and a number of
other  states  in which the Fund may do  business  impose  taxes on  nonresident
investors.  The  tax on  nonresident  investors  generally  is  determined  with
reference to the pro rata share of Fund income derived from such states. Any tax
losses  associated  with an investment in the Fund from  operations in one state
may not be available to offset income from other sources  taxable in a different
state.

            California  and a number of other states have adopted a  withholding
tax procedure in order to facilitate  the  collection of taxes from  nonresident
and foreign investors. Any amounts withheld would be deemed to be a distribution

                                       76

<PAGE>

to the investor. The deemed distribution would decrease the amount of any actual
subsequent  distribution.  Investors  may be  allowed  a credit  for the  amount
withheld  against any income tax imposed by their state of  residency.  The Fund
cannot estimate the percentage of its income that will be from states which have
adopted such withholding tax procedures. Therefore, the Fund cannot estimate the
required withholding tax, if any.

            Estate  or  inheritance  taxes  might  be  payable  in  any  of  the
jurisdictions outlined above upon the death of an investor.

            Investors may be subject to state tax rules which are less favorable
than federal tax rules.

Need for Independent Advice

            The  foregoing  summary is not intended as a substitute  for careful
tax planning.  The income tax consequences  associated with an investment in the
Fund are  complex  and  certain of them will not be the same for all  taxpayers.
Accordingly,  each  prospective  purchaser of Units is strongly urged to consult
his own tax advisors with specific reference to his own tax situation.

                              ERISA CONSIDERATIONS

Prohibited Transactions Under ERISA and the Code

            Section 4975 of the Code (which  applies to all Qualified  Plans and
IRAs) and Section 406 of the Employee Retirement Income Security Act of 1974, as
amended  ("ERISA")  (which does not apply to IRAs or to certain  Qualified Plans
that are not subject to ERISA's  fiduciary  rules) prohibit  Qualified Plans and
IRAs from engaging in certain transactions  involving "plan assets" with parties
that are "disqualified  persons" under the Code.  "Disqualified persons" include
fiduciaries of the Qualified Plan or IRA, officers, directors,  shareholders and
other owners of the company  sponsoring the Qualified  Plan and natural  persons
and legal entities sharing certain family or ownership  relationships with other
"disqualified persons."

            "Prohibited transactions" include any direct or indirect transfer or
use  of a  Qualified  Plan's  or  IRA's  assets  to  or  for  the  benefit  of a
disqualified person, any act by a fiduciary that involves the use of a Qualified
Plan's  or  IRA's  assets  in the  fiduciary's  individual  interest  or for the
fiduciary's own account, and any receipt by a fiduciary of consideration for his
or her own personal account from any party dealing with a Qualified Plan or IRA.
Under ERISA, a disqualified person that engages in a prohibited transaction will
be required to disgorge any profits made in connection  with the transaction and
will be  required  to  compensate  any  Qualified  Plan  that was a party to the
prohibited  transaction for any losses sustained by the Qualified Plan.  Section
4975 of the Code imposes excise taxes on a disqualified person that engages in a
prohibited  transaction with a Qualified Plan or IRA.  Section  408(e)(2) of the
Code  provides that an IRA will cease to be an IRA and will be treated as having
immediately  distributed  all of  its  assets,  if it  engages  in a  prohibited
transaction.

Plan Assets

            If the Fund's assets were  determined  under ERISA or the Code to be
"plan assets" of Qualified Plans and/or IRAs holding Units,  fiduciaries of such
Qualified  Plans and IRAs  might  under  certain  circumstances  be  subject  to
liability for actions taken by the Manager or its Affiliates, and certain of the
transactions  described  in this  Prospectus  in which  the Fund  might  engage,
including  certain  transactions  with Affiliates of the Fund,  might constitute
prohibited  transactions under the Code and ERISA with respect to such Qualified

                                       77

<PAGE>

Plans  and  IRAs,  even  if  their  acquisition  of  Units  did  not  originally
constitute a prohibited transaction. Moreover, Qualified Plans (other than IRAs)
might be deemed to have delegated their fiduciary  responsibility to the Manager
in violation of ERISA.

            Although  under  certain   circumstances  ERISA  and  the  Code,  as
interpreted by the Department of Labor in currently effective regulations, apply
a  "look-through"  rule under which the assets of an entity in which a Qualified
Plan or IRA  has  made an  equity  investment  may  generally  constitute  "plan
assets,"  the  applicable   regulations  except  from  the  application  of  the
"look-through"  principle  investments in entities in which equity participation
in the entity by benefit plan investors is not significant.

            In order to qualify for the exception described above, "benefit plan
investors"  must at all  times  hold  less than 25% of the value of any class of
equity  interest  in the  entity.  For this  purpose,  the  value of any  equity
interests  held by a person  (other  than a  "benefit  plan  investor")  who has
discretionary  authority  or control  with respect to the assets of an entity or
any person who provides  investment  advice for a fee (direct or indirect)  with
respect to such assets,  or any affiliate of such a person,  is  disregarded.  A
"benefit plan investor" is any of the following:

-           any employee benefit plan (as defined in Section 3(3) of ERISA,
            which definition includes Qualified Plans), whether or not it is
            subject to the provisions of Title I of ERISA,

-           any plan described in Section 4975(e)(1) of the Code (which
            description includes Qualified Plans and IRAs), and

-           any entity (such as a common or collective trust fund of a bank)
            whose underlying assets include plan assets by reason of a plan's
            investment in the entity.

The sale of Units during this offering and the subsequent transfer of Units will
be limited to the extent that the Manager deems it necessary to qualify for this
exception.  Therefore,  the Fund's  assets  should  not be "plan  assets" of any
Qualified Plan or IRA investor; and no prohibited transaction should occur based
on treatment of the Fund's  underlying assets as "plan assets" of Qualified Plan
or IRA investors.

Other ERISA Considerations

            In addition to the above considerations in connection with the "plan
asset"  question,  a  fiduciary's  decision to cause a Qualified  Plan or IRA to
acquire Units should involve,  among other factors,  considerations that include
whether

-           the investment is in accordance with the documents and instruments
            governing the Qualified Plan or IRA,

-           the purchase is prudent in light of the potential difficulties that
            may exist in liquidating Units,

-           the investment will provide sufficient cash distributions in light
            of the Qualified Plan's likely required benefit payments,

-           after an acquisition of Units, the Qualified Plan's investments
            taken as a whole are sufficiently diversified so as to minimize the
            risk of large losses,

-           the investment is made solely in the interests of plan participants,
            and

                                       78

<PAGE>

-           the fair market value of Units will be  sufficiently  ascertainable,
            with sufficient frequency, to enable the Qualified Plan to value its
            assets on an annual basis in accordance  with the  Qualified  Plan's
            rules and policies.

Prospective  Qualified  Plan  investors  should note that,  with  respect to the
diversification of assets  requirement,  the legislative  history of ERISA and a
Department of Labor advisory  opinion  indicate that in determining  whether the
assets of a Qualified  Plan that has  invested in an entity such as the Fund are
sufficiently  diversified,  it may be  relevant to look  through  the  Qualified
Plan's interest in the entity to the underlying portfolio of assets owned by the
entity,  regardless  of whether the  entity's  underlying  assets are treated as
"plan assets" for the purpose of ERISA's and the Code's  prohibited  transaction
and other fiduciary duty rules.

                       SUMMARY OF THE OPERATING AGREEMENT

            The  Operating  Agreement  (attached as Exhibit B) is the  governing
instrument  establishing  the  Fund's  right  under  the  laws of the  State  of
California  to operate as a limited  liability  company,  and contains the rules
under which the Fund will be operated.  The Operating Agreement will be executed
on behalf  of each  subscriber  upon his  admission  to the Fund by the  Manager
acting  pursuant  to  the  power  of  attorney  contained  in  the  Subscription
Agreement.

            The  following  is a brief  summary  of  certain  provisions  of the
Operating  Agreement.  It does not purport to be complete and it is  recommended
that each prospective  investor review the Operating  Agreement carefully in its
entirety.  Aspects of the Operating  Agreement  relating to  allocations  of Net
Income,  Net Loss and  Distributions  to Holders  and reports to the Members are
summarized elsewhere in this Prospectus.

The Duties of the Manager

            ATEL  Financial  Corporation  is  Manager  of the  Fund  and has the
exclusive  management  and control of all  aspects of the  business of the Fund.
Affiliates of the Manager will perform certain Equipment  acquisition,  leasing,
management and disposition services, as well as certain administrative services,
for the Fund. In the course of its management,  the Manager may, in its absolute
discretion,  acquire,  hold title to,  sell,  re-lease or  otherwise  dispose of
Equipment and interests  therein when and upon such terms as it determines to be
in the best interest of the Fund and employ such persons,  including  Affiliates
of the Manager,  as it deems necessary for the efficient  operation of the Fund.
However,  prior to the sale or other  disposition  of  Substantially  All of the
Assets of the Fund in any single 12-month period, except upon liquidation of the
Fund,  Holders owning more than 50% of the total  outstanding Units must consent
to such sale or other disposition.

Liability of Holders

            A Holder's  capital is subject to the risks of the Fund's  business.
He is not  permitted  to take  any  part in the  management  or  control  of the
business  and he may not be required  to  contribute  additional  capital at any
time. Under the California Act, a Holder will not be liable for Fund obligations
in excess of his  unreturned  capital  contribution  and share of  undistributed
profits.  Notwithstanding the foregoing,  a Holder will be liable to the Fund in
an  amount  equal to any  Distribution  made by the Fund to such  Holder  to the
extent that,  immediately after the Distribution is made, all liabilities of the
Fund, other than liabilities to Members on account of their interest in the Fund
and  liabilities  as to which  recourse  of  creditors  is limited to  specified
property of the Fund,  exceed the fair value of the Fund assets,  provided  that
the fair  value of any  property  that is  subject  to a  liability  as to which
recourse of  creditors  is so limited is included in the Fund assets only to the
extent that the fair value of the property exceeds such liability.

                                       79

<PAGE>

Term and Dissolution

            The Fund will  continue  for a maximum  period  ending  December 31,
2020,  but may be dissolved at an earlier date if certain  contingencies  occur.
The Fund intends to liquidate  its assets and  distribute  the proceeds  thereof
beginning  after the  Reinvestment  Period expires (at the end of the sixth full
year  following  the year during which the Final Closing Date occurs) with final
liquidation  expected to occur approximately ten to eleven years after the Final
Closing Date. A Holder may not withdraw from the Fund prior to dissolution,  but
may assign his Units to others or may, under certain circumstances, request that
the Fund  repurchase  his Units.  See  "Repurchase  of Units"  below  under this
caption. The contingencies whereupon the Fund may be dissolved are as follows:

            (a)    The Fund becomes insolvent or bankrupt;

            (b) The removal, adjudication of bankruptcy,  insolvency, disability
or  incompetence  or  dissolution  or death of a Manager  unless  (i) there is a
remaining Manager, and the remaining Manager, within 45 days of the date of such
event,  elects to continue  the business of the Fund or (ii) if, upon removal of
the  last  remaining  Manager,  the  Members  holding  in  excess  of 50% of the
outstanding  Units  elect a successor  Manager  prior to the  effective  date of
removal and such successor Manager elects to continue the business of the Fund;

            (c) An election to dissolve upon the vote  of  Members  owning  more
than 50% of the total outstanding Units; or

            (d) The  disposition  of all interests in Equipment and other assets
of the Fund and the receipt by the Fund of the proceeds of such disposition.

Voting Rights of Members

            In any vote of the Members, each Member will be entitled to cast one
vote for each Unit  which  such  Member  owns as of the date  designated  as the
record  date for such vote.  Notwithstanding  the  foregoing,  Units held by the
Manager or any  Affiliate of the Manager will not be entitled to vote,  and will
not be deemed to be  "outstanding"  for purposes of any vote, upon matters which
involve a conflict between the interests of the Manager and the Fund, including,
but not  limited  to,  any vote on the  proposed  removal or  withdrawal  of the
Manager as Manager or any proposed  amendment to the Operating  Agreement  which
would expand or extend the rights,  authorities  or powers of the  Manager.  The
Members  have the right,  by vote of Members  owning  more than 50% of the total
outstanding Units, to vote upon:

            (a)    Removal or voluntary withdrawal of the Manager;

            (b)    Election of a successor Manager;

            (c)    Termination and dissolution of the Fund;

            (d) Amendment of the Operating Agreement, provided such amendment is
not for the purpose of reflecting the addition or substitution  of Members,  the
reduction of Capital  Accounts or for any other  purposes  prohibited  under the
Operating Agreement as described below;

            (e) The sale or other disposition of Substantially All of the Assets
in a single sale, or in multiple sales in the same twelve-month  period,  except
in  the  liquidation  and  winding  up of the  business  of the  Fund  upon  its
termination and dissolution; and

                                       80

<PAGE>

            (f)    The extension of the term of the Fund.

            Without  the  consent  of  the  Members  to  be  adversely  affected
by the amendment, the Operating Agreement may not be amended so as to

-           convert a Holder into a Manager;

-           modify the limited liability of a Holder;

-           alter the interest of the Members in Net Income, Net Loss and
            Distributions; or

-           affect the status of the Fund as a partnership for federal income
            tax purposes.

Dissenters' Rights and Limitations on Mergers and Roll-ups

            Section  16.7  of the  Operating  Agreement  provides  that  Members
holding not less than 90% of the  outstanding  Units must  approve any  proposal
that involves an acquisition, conversion, merger or consolidation transaction in
which the Holders are issued new securities in the resulting entity.  The rights
of any  dissenting  Holders will be as provided  under Section 16.7 and Sections
17600 through 17613 of the  California  Act. Such  provisions  generally  give a
dissenting  Member the right,  subject to certain  procedural  requirements,  to
require that the company repurchase the dissenting  Member's interest at a price
equal to its fair market value.

Meetings

            The  Manager may at any time call a meeting of the Members or a vote
of the Members without a meeting, on matters on which they are entitled to vote,
and shall call such meeting or for a vote without a meeting following receipt of
a  written  request  therefore  of  Members  holding  10% or more  of the  total
outstanding  Units.  Upon such written request of Members holding 10% or more of
the total  outstanding  Units, such Members may propose a vote by all Members on
any matter on which Members are entitled to vote under the Operating Agreement.

Books of Account and Records

            The Manager is responsible  for keeping books of account and records
of the Fund reflecting all of the  contributions  to the capital of the Fund and
all of the  expenses  and  transactions  of the Fund.  Such books of account and
records will include the following:

                   (i) A current  list of the full name and last known  business
            or residence address of each Member set forth in alphabetical  order
            together with the Original Invested Capital,  the Units held and the
            share in Net Income and Net Loss of each Member;

                   (ii)   A copy of the articles of organization and all
            amendments;

                   (iii)  Copies of the Fund's  federal,  state and local income
            tax or information  returns and reports, if any, for the six most
            recent taxable years;

                   (iv)   Copies of the original of the Operating Agreement and
            all amendments;

                                       81

<PAGE>

                   (v) Financial statements of the Fund for the six most recent
            fiscal years; and

                   (vi) The Fund's  books and  records  for at least the current
            and past three fiscal years.

            Such  books of account  and  records  will be kept at the  principal
place of  business of the Fund in the State of  California,  and each Member and
his  authorized  representatives  shall  have,  at all times  during  reasonable
business  hours,  free  access  to and the  right to  inspect  and copy at their
expense such books of account and all records of the Fund. Upon the request of a
Member,  the Manager shall promptly deliver to such Member at the expense of the
Fund a copy of the  information  described in (i),  (ii) and (iv) above.  In the
event a Member is  required  to compel  the  Manager to  produce  the  foregoing
records as a result of the  Manager's  breach of its  obligation to deliver such
information,  the Manager shall  reimburse the Member for all  reasonable  costs
actually incurred in compelling production.

Status Of Units

            Each Unit will be fully  paid and  nonassessable  and all Units have
equal voting and other rights,  except as noted above with respect to the voting
of Units held by the Manager or its Affiliates.

Transferability of Units

            The Manager may condition the effectiveness of any proposed transfer
of Units or an interest in Units on such representations,  warranties,  opinions
of counsel, and other assurances as it considers appropriate as to:

            (i)  such assignment or transfer not resulting,  in the opinion of
            counsel for the Fund,  in the Fund being  considered  to have
            terminated within the meaning of Section 708 of the Code;

            (ii) the transferee not being a minor or an incompetent;

            (iii) the transfer or assignment not violating federal or state
            securities laws;

            (iv) the transferor or the transferee not holding Units representing
            Original  Invested  Capital of less than $2,500  ($2,000 in the case
            of IRAs and Keogh Plans);

            (v)  such assignee or transferee being a Citizen of the United
            States;

            (vi) such  assignment or transfer not  constituting a transfer "on a
            secondary market (or the substantial  equivalent thereof)" within
            the meaning of Section 7704 of the Code or otherwise  adversely
            affecting the tax status of the Fund;

            (vii)  such assignment or transfer not causing Fund assets to be
            deemed Plan Assets under ERISA; and

            (viii)  the  transferor  filing  with the Fund a duly  executed  and
            acknowledged   counterpart  of  the  instrument  effecting  such
            assignment  or transfer,  which instrument  evidences the written
            acceptance by the assignee or transferee  of all of the  terms  and
            provisions  of the  Operating  Agreement, contains  a representation
            that  such  assignment  or  transfer  was  made  in accordance  with
            all  applicable  laws and  regulations  (including any investor
            suitability  requirements) and in all other respects is satisfactory
            in form and substance to the Manager.

                                       82

<PAGE>

            In connection with state  securities laws  restrictions on transfer,
Section  260.141.11 of the Rules of the California  Commissioner of Corporations
states:

                   (a) The issuer of any security  upon which a  restriction  on
            transfer has been imposed pursuant to Sections 260.102.6, 260.141.10
            or 260.534 of the Rules of the California Corporations  Commissioner
            shall cause a copy of this section to be delivered to each issuee or
            transferee of such security at the time the  certificate  evidencing
            the security is delivered to the issuee or transferee.

                   (b) It is  unlawful  for the holder of any such  security  to
            consummate  a sale or transfer  of such  security,  or any  interest
            therein,  without  the prior  written  consent  of the  Commissioner
            (until this condition is removed  pursuant to Section  260.141.12 of
            the Rules of the California Corporations Commissioner),  except: (1)
            to the  issuer;  (2)  pursuant to the order or process of any court;
            (3) to any person  described in Subdivision  (i) of Section 25102 of
            the  Corporations  Code  of  the  State  of  California  or  Section
            260.105.14 of the Rules of the California Corporations Commissioner;
            (4) to the transferor's  ancestors,  descendants,  or spouse, or any
            custodian  or  trustee  for the  account  of the  transferor  or the
            transferor's ancestors,  descendants,  or spouse; or to a transferee
            by a trustee or custodian  for the account of the  transferee or the
            transferee's  ancestors,  descendants,  or spouse; (5) to holders of
            securities of the same class of the same issuer;  (6) by way of gift
            or  donation  inter  vivos  or  on  death;   (7)  by  or  through  a
            broker-dealer  licensed under the Corporations  Code of the State of
            California (either acting as such or as a finder) to a resident of a
            foreign state, territory, or country who is neither domiciled in the
            State of  California  to the  knowledge  of the  broker-dealer,  nor
            actually  present  in the  State of  California  if the sale of such
            securities is not in violation of any  securities law of the foreign
            state,  territory,  or  country  concerned;  (8) to a  broker-dealer
            licensed under the Corporations Code of the State of California in a
            principal  transaction,  or  as  an  underwriter  or  member  of  an
            underwriting syndicate or selling group; (9) if the interest sold or
            transferred  is a pledge or other lien given by the purchaser to the
            seller  upon a  sale  of  the  security  for  which  the  California
            Corporations  Commissioner's  written  consent is obtained or is not
            required  under Section  260.141.11  of the Rules of the  California
            Corporations  Commissioner;  (10) by way of a sale  qualified  under
            Section 25111,  25112,  25113, or 25121 of the Corporations  Code of
            the  State  of  California,  of the  securities  to be  transferred,
            provided  that no order under Section  25140 or  subdivision  (a) of
            Section 25143 of the Corporations Code of the State of California is
            in effect with respect to such qualification;  (11) by a corporation
            to  a  wholly-owned   subsidiary  of  such  corporation,   or  by  a
            wholly-owned  subsidiary of a corporation to such corporation;  (12)
            by way of an exchange qualified under Section 25111, 25112, or 25113
            of the Corporations  Code of the State of California,  provided that
            no order under Section 25140 or subdivision  (a) of Section 25143 of
            the  Corporations  Code of the State of California is in effect with
            respect to such  qualification;  (13)  between  residents of foreign
            states,  territories,  or countries  who are neither  domiciled  nor
            actually present in the State of California;  (14) to the California
            State  Controller  pursuant to the Unclaimed  Property Law or to the
            administrator  of the unclaimed  property law of another  state;  or
            (15) by the California  State  Controller  pursuant to the Unclaimed
            Property Law or by the  administrator of the unclaimed  property law
            of another state if, in either such case,  such person (i) discloses
            to potential  purchasers at the sale that transfer of the securities
            is  restricted  under  Section   260.141.11  of  the  Rules  of  the
            California   Corporations   Commissioner,   (ii)  delivers  to  each
            purchaser  a  copy  of  Section  260.141.11  of  the  Rules  of  the
            California   Corporations   Commissioner,   and  (iii)  advises  the
            California Corporations  Commissioner of the name of each purchaser;
            (16) by a trustee to a successor trustee when such transfer does not
            involve  a change in the  beneficial  ownership  of the  securities;
            provided  that  any  such  transfer  is on the  condition  that  any
            certificate  evidencing the security issued to such transferee shall
            contain the legend  required by Section  260.141.11  of the Rules of
            the California Corporations Commissioner; or (17) by way of an offer
            and sale of outstanding  securities in an issuer transaction that is
            subject to the  qualification  requirement  of Section  25110 of the
            Corporations Code but exempt from that qualification  requirement by
            subdivision (f) of Section 25102.

                                       83

<PAGE>

                   (c) The certificates  representing such securities subject to
            such a  restriction  on transfer,  whether upon initial  issuance or
            upon  any  transfer  thereof,  shall  bear on their  face a  legend,
            prominently  stamped  or printed  thereon in capital  letters of not
            less than 10-point size, reading as follows:

            "IT IS UNLAWFUL TO  CONSUMMATE A SALE OR TRANSFER OF THIS  SECURITY,
            OR ANY INTEREST THEREIN,  OR TO RECEIVE ANY CONSIDERATION  THEREFOR,
            WITHOUT  THE  PRIOR   WRITTEN   CONSENT  OF  THE   COMMISSIONER   OF
            CORPORATIONS OF THE STATE OF CALIFORNIA,  EXCEPT AS PERMITTED IN THE
            COMMISSIONER'S RULES."

            Any assignment, sale, exchange or other transfer in contravention of
any of the provisions of the Operating  Agreement shall be void and ineffectual,
and shall not bind or be recognized by the Fund.

            An Assignee of Record  will be entitled to receive  allocations  and
Distributions from the Fund attributable to the Units acquired by reason of such
assignment  from and after the effective date of the assignment of such Units to
him; provided,  however,  the Fund and the Manager will be entitled to treat the
assignor of such Units as the absolute  owner thereof in all respects,  and will
incur no liability for allocations of Net Income, Net Loss or Distributions,  or
transmittal  of reports and notices  requested to be given to Holders  which are
made in good faith to such assignor until such time as the written instrument of
assignment  has been  received  by the Fund and  recorded  on its  books and the
effective  date of an assignment of Units has passed.  The effective  date of an
assignment  of Units  and the date on which  the  Assignee  shall be  deemed  an
Assignee  of Record  shall be the first day of the  first  full  fiscal  quarter
following  the  later of (i) the date set  forth on the  written  instrument  of
assignment,  or (ii) the  date on  which  the  Fund  has  actual  notice  of the
assignment.

            All costs and expenses  incurred by the Fund in connection  with the
transfer of a Unit shall be paid by the transferring Holder.

            An Assignee may only be  substituted as a Member in the place of the
assignor with the prior consent of the Manager, which consent may be withheld in
the Manager's  sole  discretion.  Any  substituted  Member must also agree to be
bound by the provisions of the Operating Agreement.  The Manager shall cause the
Operating  Agreement  to be amended to reflect  the  substitution  of Members at
least once in each fiscal quarter.

            The Manager  will,  with respect to any Units owned by it, enjoy all
of the rights, other than the right to request that the Fund repurchase any such
Units,  and be subject to all of the obligations and duties of a Member,  except
as noted above under "Voting Rights of Members."

Repurchase of Units

            In the  event a Holder  ceases  to be a  United  States  Citizen  or
Resident Alien for any reason,  he must  immediately  notify the Fund and may be
required to tender his Units to the Fund for  repurchase in order to protect the
Fund's interest in certain leases. The Fund will have the absolute right, but no
obligation,  to  repurchase  the  Units for a price  equal to the Unit  Holder's
capital account,  computed in accordance with federal tax accounting principles,
allocable  to the  repurchased  Units as of the last day of the  quarter  during
which the precipitating event occurs.

            Upon any repurchase of Units by the Fund, the Units will be canceled
and will no longer  be deemed to  represent  an  interest  in the Fund,  and the
interests of all other Unit holders  will be adjusted  accordingly.  The Manager
may, in its  discretion  and on such terms as it deems  appropriate,  repurchase
Units in the event that it deems such  repurchase  in the best  interests of the
Fund, but the Fund is in no event required to make any such repurchase.  No such

                                       84

<PAGE>

repurchase  may be effected  if it would  impair the  capital  of  the  Fund  or
cause the Fund or any  remaining  Unit  holder to suffer a material  adverse tax
consequence.

Indemnification of the Manager

            The Operating Agreement provides that the Manager and its affiliates
who perform  services for the Fund will be indemnified  against any liability or
loss  arising  out of any act or  omission  by any such  Person  when  acting in
connection with the business of the Fund,  provided that such Person  determines
in good  faith  that its  conduct  was in the  best  interest  of the Fund  and,
provided further, that its conduct did not constitute fraud, negligence,  breach
of fiduciary duty or misconduct.  The Operating Agreement also provides that, to
the  extent  permitted  by law,  the Fund will  indemnify  the  Manager  against
liability and related expenses  (including  attorneys' fees) incurred in dealing
with third parties,  provided that the conduct of the Manager is consistent with
the standards described in the preceding  sentence.  A successful claim for such
indemnification would deplete the Fund's capital assets by the amount paid.

            The Manager  will not be  indemnified  against  liabilities  arising
under  the  Securities  Act of 1933.  Furthermore,  the  Manager  has  agreed to
indemnify the Fund against any loss or liability it may incur as a result of any
violation of state or federal  securities laws by the Manager or its Affiliates.
The Fund will not pay for any insurance covering liability of the Manager or any
other  persons  for  actions  or  omissions  for  which  indemnification  is not
permitted by the  Operating  Agreement,  provided,  however,  that this will not
preclude  the naming of the  Manager or any  Affiliates  as  additional  insured
parties on  policies  obtained  for the  benefit of the Fund to the extent  that
there is no additional cost to the Fund.

            The Manager will have fiduciary  responsibility  for the safekeeping
and use of all funds and assets of the Fund.











                                       85

<PAGE>

                              PLAN OF DISTRIBUTION

Distribution

            The   Units   will  be   offered   and  sold  on  a  "best   efforts
minimum/maximum"   basis  through  ATEL  Securities   Corporation  (the  "Dealer
Manager"),  a broker-dealer which is an Affiliate of the Manager (see "Conflicts
of Interest" and "Management"),  and through other participating  broker-dealers
who  are  members  of the  National  Association  of  Securities  Dealers,  Inc.
("NASD").  The Dealer Manager will manage the selling group and provide  certain
wholesaling  services.  Although  the  Dealer  Manager  may  participate  in the
offering  on the  same  basis as  other  broker-dealers,  it has not in the past
effected,  nor does it  anticipate  in this  offering  directly  effecting,  any
significant sales of the Units. The Dealer Manager is a wholly-owned  subsidiary
of ATEL formed solely to manage offerings sponsored by ATEL and its Affiliates.

            The minimum  offering  amount is $1,200,000  (120,000 Units) and the
maximum is $150,000,000 (15,000,000 Units).

            The minimum subscription is 250 Units ($2,500); provided that an IRA
or Keogh  Plan may  subscribe  for a minimum of 200 Units  ($2,000).  Additional
investments may subsequently be made in a minimum amount of 50 Units ($500), and
additional one-Unit ($10) increments.

            The  broker-dealers  are not obligated to obtain any  subscriptions,
and there is no assurance that any Units will be sold.

            Subscriptions  will be effective  only on  acceptance by the Manager
and the right is reserved to reject any  subscription  in whole or in part.  The
Subscription   Agreement   provided  to  the  investor  for  execution  must  be
accompanied by a copy of this  Prospectus,  and each subscriber has the right to
cancel his or her  subscription  during a period of five business days after the
subscriber   has   submitted   the  executed   Subscription   Agreement  to  the
broker-dealer  through  which the Units are sold.  The Fund  and/or the  selling
broker-dealer  will send each investor a written  confirmation of the acceptance
of the investor's subscription for Units upon admission to the Fund.

            The offering will  terminate on a date not later than two years from
the date of this  Prospectus.  The  offering  of Units after the end of one year
from the date hereof will be subject to renewal or  requalification in all those
jurisdictions  requiring such renewal or requalification.  However, the offering
may be terminated at any time by the Manager.  If subscriptions for a minimum of
120,000 Units have not been received and accepted  prior to a date one year from
the date hereof,  all funds received will be promptly returned together with any
interest earned thereon.

Selling Compensation and Certain Expenses

            The Dealer  Manager will receive  selling  commissions  in an amount
equal  to  9.5%  of the  Gross  Proceeds,  and  will  reallow  to  participating
broker-dealers   selling   commissions   equal  to  8%  of  the  Gross  Proceeds
attributable  to Units sold by them. Out of the 1.5% of the selling  commissions
retained by the Dealer Manager, it will pay wholesaling compensation in the form
of  salaries  and  commissions  to  its  personnel  and  certain   participating
broker-dealers, reimburse certain wholesaling expenses incurred by participating
broker-dealers  and reimburse  amounts which may be advanced by ATEL for certain
overhead expenses of the Dealer Manager and its personnel.

            The Dealer  Manager  (out of its  compensation  equal to 1.5% of the
Gross  Proceeds) or the Fund (up to a maximum  amount equal to 0.5% of the Gross
Proceeds) may pay or reimburse  participating  dealers a portion of their actual
expenses  in  connection  with this  offering  (including  expenses  incurred in

                                       86

<PAGE>

coordinating   their  sales  efforts,  training  their  personnel  and  expenses
incurred,  by such  broker-dealers  as the Dealer  Manager shall  designate,  in
performing  "wholesaling"  functions).  The  Fund  may  also  pay  or  reimburse
participating dealers for their due diligence expenses. Subject to NASD approval
and compliance with Rule  2810(b)(4)(E)  of the NASD's Conduct Rules,  the Fund,
the Manager or the Dealer Manager may establish noncash sales incentive programs
for sales representatives of participating dealers,  provided that the aggregate
value of any noncash incentive awards to any individual by the Manager or any of
its Affiliates during any year does not exceed the sum of $100. The total of all
selling  compensation,  including sales  commissions,  wholesaling  salaries and
commissions,  retail and wholesaling expense  reimbursements,  broker dealer and
investment seminar expenses,  non-cash incentive payments and any other forms of
compensation  paid to the Dealer Manager or other  participating  broker-dealers
(including any  unreimbursed  overhead  costs of the Dealer Manager  advanced by
ATEL),  will  not  exceed  10% of  the  Gross  Proceeds,  except  that  up to an
additional  0.5% of the  Gross  Proceeds  may,  in the  sole  discretion  of the
Manager,  be paid in  connection  with  accountable,  bona  fide  due  diligence
activities.

            The   Manager   has   agreed   to   indemnify   the    participating
broker-dealers,  including  the  Dealer  Manager,  against  certain  liabilities
arising under the Securities Act of 1933, as amended.

            At various times during the offering period the Manager may elect to
pay a portion of the set-up fees for IRAs which purchase Units. The Manager will
pay a maximum of $25 toward such fees for each IRA which  purchases  the minimum
number of Units or more.

            The Fund will not pay referral or similar  fees to any  accountants,
attorneys or other persons in connection with the distribution of Units.

Escrow Arrangements

            Until the  minimum  number of  subscriptions  are  received  and the
initial  subscribers are admitted to the Fund,  subscription checks will be made
payable to, and  subscription  funds will be held in an escrow  account at, U.S.
Bank Trust National Association,  San Francisco,  California (the "Bank"). Until
such time all participating  broker-dealers will forward  subscription checks to
the Dealer Manager promptly but in no event later than noon of the next business
day  following  receipt  thereof,  and the  Dealer  Manager  will  forward  such
subscriptions to the bank escrow agent promptly, but in no event later than noon
of the second business day following receipt thereof by the Dealer Manager.

            Subscription proceeds held in the escrow account will be invested in
United States government securities, including Treasury bills, securities issued
or guaranteed by United States government agencies,  certificates of deposit and
time or demand  deposits in banks and savings  and loan  associations  which are
insured by United  States  government  agencies  or  deposits  in members of the
Federal Home Loan Bank System,  as directed by the Manager.  Subscribers may not
withdraw funds from the escrow  account.  Upon the earlier of termination of the
offering or satisfaction of the escrow condition,  any interest which accrues on
funds held in escrow will be distributed to subscribers and allocated among them
on the basis of the respective  amounts of the  subscriptions  and the number of
days that such amounts were on deposit in the escrow account.

            Notwithstanding   the   foregoing,   subscriptions   received   from
Pennsylvania  subscribers  will be placed in a separate  escrow account and will
not be counted toward  satisfaction  of the minimum escrow  condition.  Instead,
such Pennsylvania  subscriptions  will be released to the Fund only at such time
as  total  subscription  proceeds  received  by the Fund  from all  subscribers,
including  the  escrowed  Pennsylvania  subscriptions,  equal not less than $7.5
million in Gross Proceeds.

            The Original  Invested  Capital of the initial  subscribers  will be
transferred  from  escrow to the Fund at any time  after  subscriptions  for the
minimum of 120,000  Units have been  accepted by the Manager  and  received  and

                                       87

<PAGE>

collected by the bank  escrow  agent, and  such  subscribers  will  be  admitted
to the Fund within 15 days  thereafter.  Subsequent  subscribers will have their
subscriptions accepted or rejected within 30 days after receipt. Investors whose
subscriptions  are  accepted  will be admitted to the Fund  promptly  after such
acceptance,  but not later than 30 days thereafter.  Rejected subscription funds
will be promptly returned.

            The Bank's sole role in this  offering is that of escrow  holder and
as  such  it has  not  reviewed  any of the  offering  materials  and  makes  no
representations  whatsoever as to the nature of this offering or its  compliance
or lack thereof with any applicable state or federal laws, rules or regulations.
The Bank neither  endorses,  recommends nor  guarantees  the purchase,  value or
repayment or any other aspect of an investment  in the Units.  The Bank does not
represent  the interests of the Members or potential  investors.  Its duties are
limited as expressly set forth in the Escrow  Agreement and  interested  parties
may request a copy of the Escrow  Agreement  from the  Manager.  Pursuant to the
terms of the Escrow  Agreement,  the Fund has directed the Bank to distribute to
the  subscribers  any interest earned on funds held in escrow as described above
under this caption.

Investments By Certain Persons

            The Manager and its Affiliates may, but do not currently  intend to,
acquire such number of Units as they determine. Except as noted below, any Units
purchased by the Manager or its  Affiliates  will be purchased on the same terms
as the other  Units  offered  hereby.  Such  Units will be  acquired  solely for
investment  and not with a view to or for  distribution.  Any Units  acquired by
such  Persons will not be applied to the  requirement  that a minimum of 120,000
Units be purchased by all subscribers.

            The Manager, the Dealer Manager or the broker-dealers engaged by the
Dealer Manager to sell the Units, or any of their  Affiliates or employees,  may
purchase  Units in this offering net of the 8% retail  selling  commissions at a
per Unit price of $9.20. In addition,  clients of an investment advisor which is
registered  under the  Investment  Advisors Act of 1940 and is an Affiliate of a
participating  broker-dealer  may  also  purchase  Units  with  reduced  selling
commissions, subject to the express approval of such participating broker-dealer
Affiliate, if the client

-           has been advised by such advisor over a continuous course of time on
            investments other than the purchase of Units, and

-           is not being charged by the advisor or its Affiliates, through the
            payment of commissions or otherwise, for the advice rendered by such
            advisor specifically in connection with the purchase of Units.

In no event will the net  contribution  to the Fund by such persons be less than
$9.20 per Unit.  The Dealer  Manager may require that any investor  claiming the
right to purchase on the foregoing  terms  demonstrate  the basis for such right
through reasonable documentation and certification. Sales to any such purchasers
on such  terms  would  be for  investment  purposes  only,  and the Fund and the
Manager  would not  recognize  any  attempted  transfer of such Units unless the
Manager is  satisfied  that the  original  purchase  was not made with a view to
distribution of the securities and that any proposed  transfer was in compliance
with all  applicable  laws and  regulations,  including the NASD's Rules of Fair
Practice.

State Requirements

            In  addition to the  investor  suitability  and  minimum  investment
standards established by the Fund and described under "Who Should Invest" above,
the securities  administrators  of certain states have imposed more  restrictive
standards on investments in Units effected within their jurisdictions.  Any such

                                       88

<PAGE>

additional  requirements  imposed after the date  of  this  Prospectus  will  be
reflected in a supplement  hereto,  and  investors  are urged to review any such
supplement to ascertain  whether more  restrictive  standards are  applicable to
their investment.

     The following states have imposed  additional  conditions on investments in
such jurisdictions:

     Iowa. The minimum investment for all IRAs in Iowa is $2,500 (250 Units).

     Maine.  The minimum amount which may be invested by a Maine investor on any
subscription,  whether an initial  investment or any subsequent  investment,  is
$2,500 (250 Units), or $2,000 (200 Units) for IRAs and Qualified Plans.

     Michigan.  An investor  in  Michigan  may not invest in Units any amount in
excess of 10% of the investor's net worth  (exclusive of home, home  furnishings
and automobiles)

     Missouri. Each Missouri investor must (i) have an annual gross income of at
least  $60,000  and a  net  worth  (exclusive  of  home,  home  furnishings  and
automobiles) of at least $60,000 in excess of his Original Invested Capital;  or
(ii) have a net worth (determined with the same exclusions) of at least $225,000
in excess of his Original Invested Capital.

     Nebraska. The minimum investment for all investors in Nebraska, except IRAs
and Keogh Plans, is $5,000 (500 Units).

     New  Hampshire.  Each New Hampshire  investor must (i) have an annual gross
income of at least $50,000 and a net worth  (exclusive of home, home furnishings
and  automobiles)  of at least  $125,000  in  excess  of his  Original  Invested
Capital;  or  (ii)  a  net  worth  (exclusive  of  home,  home  furnishings  and
automobiles) of at least $250,000 in excess of his Original Invested Capital.

     North Carolina.  Each North Carolina investor must (i) have an annual gross
income of at least $60,000 and a net worth  (exclusive of home, home furnishings
and automobiles) of at least $60,000 in excess of his Original Invested Capital;
or (ii)  have a net  worth  (determined  with the same  exclusions)  of at least
$225,000 in excess of his Original Invested Capital.

     Ohio.  An Ohio  investor may not invest in Units an amount in excess of 10%
of the investor's net worth.

     Pennsylvania.  In addition to the investor suitability  standards set forth
under "Who Should Invest," an investor in  Pennsylvania  may not invest in Units
an  amount in excess of 10% of the  investor's  net worth  (with  such net worth
calculated  exclusive of home, home furnishings and  automobiles).  Furthermore,
Pennsylvania  subscriptions  will be subject  to a  separate  escrow and will be
released  to the Fund only when the Fund has  received  aggregate  subscriptions
from all investors equal to not less than $7.5 million.

                                                         REPORTS TO HOLDERS

            The Fund fiscal year will be the calendar year;  provided,  however,
that the Manager may, subject to the approval of applicable taxing  authorities,
adopt another fiscal year if they deem it to be in the Fund's best interest.

             The Fund will furnish to each Holder  certain  reports,  statements
and tax information,  as set forth in Article 14 of the Operating Agreement. The
Manager shall have prepared and  distributed  at least  annually,  at the Fund's
expense,

-           a statement of cash flow,

                                       89

<PAGE>

-           Fund information necessary in the preparation of each Holder's
            federal income tax returns;

-           a report of the business of the Fund;

-           a statement as to the compensation received by the Manager and its
            Affiliates from the Fund during the year;

-           a report identifying the sources of all Fund Distributions for the
            year; and

-           a special report containing an opinion of a certified public
            accounting firm and a breakdown of the costs reimbursed by the Fund
            to the Manager or its Affiliates.

Following the close of each taxable year of the Fund,  the Fund will  distribute
to the  Holders  copies of the annual  report and  annual  financial  statements
(balance  sheet,  statement of income or loss,  statement of members' equity and
statement  of cash  flow,  accompanied  by a report  containing  an  opinion  of
independent  certified public accountants) within 120 days thereafter,  and such
statements  will be prepared on an accrual  basis in accordance  with  generally
accepted  accounting  principals;  and all  Fund  information  necessary  in the
preparation  of their federal income tax returns within 75 days after the end of
each fiscal  year.  The Manager does not intend to cause the Fund to prepare and
distribute any reconciliation between the financial information contained in the
foregoing  reports  and the  information  furnished  to  Holders  for income tax
purposes.

            During the offering period and until the Fund is fully invested, the
Fund  will  also  furnish  to  each  Holder,  at  least  quarterly,  information
concerning the investments of the Fund.

            The  Fund  will  also  furnish  to each  Holder a  quarterly  report
covering  each of the first three  quarters of Fund  operations in each calendar
year,  including unaudited  financial  statements (each of which shall include a
balance  sheet,  statement  of  income  or loss for said  quarterly  period  and
statement of Cash from  Operations and Cash from Sales or  Refinancing  for said
quarterly period) and a statement of other pertinent  information  regarding the
Fund and its  activities  during the  quarterly  period  covered by the  report.
Copies of such statements and other pertinent  information  shall be distributed
to each Holder within 60 days after the close of the quarterly period covered by
the report of the Fund.

                           SUPPLEMENTAL SALES MATERIAL

            In  addition  to and apart  from this  Prospectus,  the Fund may use
certain  sales  material in  connection  with the offering of Units.  In certain
jurisdictions  such sales  material may not be  available.  This  material  will
include  information  relating to this offering,  the Manager and its Affiliates
and brochures and articles and publications concerning equipment leasing.

            The Fund will use only sales  material  which has been  approved  by
such appropriate regulatory bodies as may be required. 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,  such  material  does not purport to be complete,  and should not be
considered  as part of this  Prospectus or the  registration  statement of which
this Prospectus is a part, or as incorporated by reference in this Prospectus or
said  registration  statement  or as forming the basis of the  offering of Units
which are offered hereby.

                                       90

<PAGE>


                                 LEGAL OPINIONS

            The  legality of the Units has been  passed upon and the  statements
under the captions "Income Tax Consequences" and "ERISA  Considerations" as they
relate to federal  income tax and ERISA  matters  have been  reviewed and passed
upon by Derenthal & Dannhauser, San Francisco, California.

                                     EXPERTS

            The  consolidated  balance sheet of ATEL Financial  Corporation  and
subsidiary  at July 31, 1999  and  the  financial  statements  of  ATEL  CAPITAL
EQUIPMENT FUND IX, LLC at _______, 2000 [TO BE FILED BY AMENDMENT],  and for the
period  from  ________,  2000  (inception)  through  _____,2000  [TO BE FILED BY
AMENDMENT],  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 upon the authority of such firm as experts in accounting  and
auditing.

                             ADDITIONAL INFORMATION

            The Fund has filed  with the  Securities  and  Exchange  Commission,
Washington,  D.C., a registration statement under the Securities Act of 1933, as
amended,  with respect to the Units  offered  pursuant to this  Prospectus.  For
further  information,  reference is made to the  registration  statement and the
exhibits  thereto which are available for  inspection at no fee in the principal
office of the Commission at 450 Fifth Street, Northwest, Washington, D.C. 20549.
The Fund is subject to the informational requirements of the Securities Exchange
Act of 1934 and in accordance therewith files reports and other information with
the Securities and Exchange Commission. Such reports, the registration statement
and other  information  are  available for  inspection  and copying at the above
address, and are also available to be viewed and retrieved without charge on the
Commission's  electronic  data gathering and retrieval  (EDGAR)  system,  at its
internet  web  site at  www.sec.gov.  In  addition,  photostatic  copies  of the
material  containing  this  information may be obtained from the Commission upon
paying of the fees  prescribed by the rules and  regulations of the  Commission.
This  Prospectus  contains a fair  summary  of the  material  provisions  of the
exhibits filed with the Commission.  This Prospectus does not knowingly  contain
any untrue  statement  of a  material  fact or omit to state any  material  fact
required to be stated  herein or  necessary  to make the  statements  herein not
misleading.

                                    GLOSSARY

            The following terms used in this Prospectus shall (unless  otherwise
expressly  provided  herein or unless the context  otherwise  requires) have the
following respective meanings:

            "Acquisition  Expenses"  shall  mean  expenses  including,  but  not
limited to, legal fees and expenses, travel and communication expenses, costs of
appraisals, accounting fees and expenses, and miscellaneous expenses relating to
selection and acquisition of Equipment, whether or not acquired.

            "Acquisition  Fees" shall mean the total of all fees and commissions
paid by any party in  connection  with the initial  purchase or  manufacture  of
Equipment.  Included in the computation of such fees or commissions shall be any
commission,  selection fee, financing fee,  nonrecurring  management fee, or any
fee of a similar nature, however designated.

             "Adjusted  Invested  Capital"  shall  mean,  as of  any  date,  the
Original  Invested  Capital  attributable  to the Units held by any Person on or
before such date,  as decreased  (but not below zero) by the amount by which (i)

                                       91

<PAGE>

all  Distributions  with  respect  to  such  Units  on or  before  the  date  of
determination  pursuant to any provision of the Operating  Agreement exceed (ii)
the Priority Distribution attributable to such Units for such period.

             "Affiliate" of a Person shall mean

-           any Person directly or indirectly controlling, controlled by or
            under common control with such Person;

-           any Person owning or controlling 10% or more of the outstanding
            voting securities or beneficial interests of such
            Person,

-           any officer, director, trustee or partner of such Person and

-           if such Person is an officer, director, trustee, partner or holder
            of 10% or more of the voting securities or beneficial interests of
            such Person, any other company for which such Person acts in such
            capacity.  However, such term shall not include a Person who is a
            partner in a partnership or joint venture with the Fund if such
            Person is not otherwise an Affiliate.

            "Asset Management Fee" shall mean the fee payable to the Manager and
its Affiliates under the provisions of Section 8.2 of the Operating Agreement.

            "Asset  Management  Fee  Limit"  means  the  total  fees  calculated
pursuant to the  alternative  fee  schedule  set forth under  Section 8.3 of the
Operating  Agreement,  equal to the  aggregate of an Equipment  Management  Fee,
Incentive Management Fee, and Equipment  Resale/Re-Leasing Fee, plus the Carried
Interest, determined in the manner described therein.

              "Assignee"  shall  mean a Person  who has  acquired  a  beneficial
interest  in one  or  more  Units  from a  third  party  but  who is  neither  a
substituted Holder nor an Assignee of Record.

              "Assignee  of Record"  shall mean an Assignee  who has  acquired a
beneficial  interest in one or more Units whose  ownership  has been recorded on
the books of the Fund and which ownership is the subject of a written instrument
of assignment, the effective date of which assignment has passed.

            "ATEL"  shall  mean  ATEL   Financial   Corporation,   a  California
corporation.

            "California  Act" shall mean the  Beverly-Killea  Limited  Liability
Company Act, Title 2.5, Chapters 1-15, of the California  Corporations  Code, as
it may be amended from time to time.

            "Capital  Account"  shall mean,  with  respect to any  Member,  such
Member's  Capital  Account  determined  in  accordance  with  Section 6.7 of the
Operating Agreement.

            "Carried   Interest"   shall  mean  the  allocable   share  of  Fund
Distributions of Cash from Operations and Cash from Sales or Refinancing payable
to the  Manager,  as a  Member,  pursuant  to  Sections  10.4  and  10.5  of the
Agreement.

            "Cash  from  Operations"  shall  mean the  excess of Gross  Revenues
(which  excludes  revenues  from  Equipment  sales  or  refinancing)  over  cash
disbursements  (including the Equipment Management Fee and amounts reinvested by
the Fund in Equipment)  without  reduction for  depreciation and amortization of

                                       92

<PAGE>

intangibles  such   as   organization   and   underwriting  costs  but  after  a
reasonable  allowance  for cash for  repairs,  replacements,  contingencies  and
anticipated obligations, as determined by the Manager.

            "Cash  from  Reserve  Account"  shall  mean that  portion of the Net
Proceeds not utilized in the acquisition of Equipment, including cash maintained
according to the provisions of Section 9.4 of the Operating Agreement.

            "Cash from Sales or Refinancing" shall mean the net cash realized by
the Fund from the sale,  refinancing or other disposition of any Equipment after
payment of all expenses related to the transaction.

            "Closing  Date" shall mean such date  designated  by the Manager for
the  termination of the offering of Units,  but not later than December 7, 2000.
Extension of the offering beyond one year from the date of the Prospectus  shall
be subject to the  qualification of the offering for any such extension in those
jurisdictions  which may limit the offering period to one year. "Initial Closing
Date" shall mean the date on which subscribers for Units, other than the initial
Holder,  are first  admitted to the Fund as Holders.  "Final Closing Date" shall
mean the last date on which  subscribers  for Units are  admitted to the Fund as
Holders.

            "Code" shall mean the Internal Revenue Code of 1986, as amended,  or
corresponding provisions of subsequent federal revenue laws.

            "Distributions"  shall mean any cash  distributed to Holders and the
Manager arising from their respective interests in the Fund.

            "ERISA" shall mean the Employment  Retirement Income Security Act of
1974, as amended.

            "Equipment" shall mean the equipment  acquired and owned by the Fund
to be leased by the Fund to others as well as any Fund  interest  in  equipment,
including  without  limitation its rights,  whether  direct or indirect,  in all
trusts, joint ventures, leases, chattel paper, options and other contract rights
with respect to equipment.

            "Equipment  Management Fee" shall mean an element of the alternative
fee schedule  calculation to determine the Asset  Management Fee Limit under the
provisions of Section 8.3.2 of the Operating Agreement.

            "Equipment  Re-leasing Fee" shall mean an element of the alternative
fee schedule  calculation to determine the Asset  Management Fee Limit under the
provisions of Section 8.3.2 of the Operating Agreement.

            "Equipment  Resale Fee" shall mean an element of the alternative fee
schedule  calculation  to  determine  the Asset  Management  Fee Limit under the
provisions of Section 8.3.2 of the Operating Agreement.

            "Front-End  Fees" shall mean fees and expenses paid by any party for
any services  rendered  during the Fund's  organization  and  acquisition  phase
including  Organization and Offering Expenses,  Leasing Fees,  Acquisition Fees,
Acquisition   Expenses,   and  any  other  similar  fees,  however   designated.
Notwithstanding the foregoing,  Front-End Fees shall not include any Acquisition
Fees or Acquisition  Expenses paid by a manufacturer  of Equipment to any of its
employees unless such Persons are Affiliates of the Manager.

            "Full   Payout   Lease"   shall  mean  a  lease   under   which  the
non-cancellable  rental payments due during the initial term of the lease are at
least sufficient to cover the purchase price of the Equipment leased.

                                       93

<PAGE>

            "Fund"  shall  mean  ATEL  CAPITAL   EQUIPMENT  FUND  IX,  LLC,  the
California limited liability company created under the Operating Agreement.

            "Fund Manager" or "Manager"  shall mean ATEL  Financial  Corporation
("ATEL"), a California corporation, or any other Person or Persons which succeed
it in such  capacity.  The Manager is referred to throughout  the  Prospectus as
"ATEL" or the "Manager."

            "Fund Minimum Gain" shall have the meaning set forth in  Regulations
Section 1.704-2(d)(1).

            "Gross  Proceeds"  shall mean the  aggregate  total of the  Original
Invested Capital of the initial and all of the additional Holders.

            "Gross Lease Revenues"  shall mean all revenues  attributable to the
Equipment other than from security  deposits paid by lessees  thereof.  The term
"Gross Revenues" shall not include revenues from the sale,  refinancing or other
disposition of Equipment.

            "High   Payout   Lease"   shall  mean  a  lease   under   which  the
noncancellable  rental payments and other payment  obligations of the lessee due
through the initial  term of the lease are equal to at least 90% of the original
purchase price paid by the Fund for the Equipment.

            "Holders"  shall  mean  owners of Units who are  either  Members  or
Assignees of Record,  and  reference to a "Holder"  shall be to any one of them.
The Manager  shall not be considered to be a Holder except to the extent it also
owns Units.

            "Incentive  Management Fee" shall mean an element of the alternative
fee schedule  calculation to determine the Asset  Management Fee Limit under the
provisions of Section 8.3.2 of the Operating Agreement.

            "IRA" shall mean an individual  retirement  account qualifying under
Section 408 of the Code.

            "Investment  in Equipment"  shall mean the amount of Gross  Proceeds
actually  paid or allocated  to the purchase of Equipment  acquired by the Fund,
any amount of Gross Proceeds  reserved  pursuant to Section 9.4 of the Operating
Agreement up to a maximum of 3% of Gross  Proceeds and other cash  payments such
as interest and taxes, but excluding Front-End Fees.

            "Members"  shall mean the initial  Members and any other Persons who
are admitted to the Fund as additional or  substituted  Members.  Reference to a
"Member" shall refer to any one of them.

            "Net Income" or "Net Loss" shall mean the taxable  income or taxable
loss of the Fund as  determined  for federal  income tax  purposes,  computed by
taking into account each item of Fund income,  gain,  loss,  deduction or credit
not already  included in the computation of taxable income and taxable loss, but
does not mean Distributions.

            "Net Lease  Provisions"  shall mean contractual  arrangements  under
which the lessee assumes  responsibility  for, and bears the cost of, insurance,
taxes,  maintenance,  repair  and  operation  of  the  leased  asset  and  where
non-cancellable  rental  payments  under  the lease  are  absolutely  net to the
lessor,  notwithstanding  that some minor costs or responsibilities  remain with
the Fund as lessor or that the Fund  retains the option to require and pay for a
higher  standard of care or greater level of maintenance or insurance than would
be imposed on the lessee under the terms of the lease.

            "Net Proceeds" shall mean the total Gross Proceeds less Organization
and Offering Expenses.

                                       94

<PAGE>

            "Operating  Lease"  shall  mean a lease  under  which the  aggregate
rental  payments  due  during  the  initial  term of the lease are less than the
purchase price of the Equipment leased.

            "Operating  Revenues"  means the  total for any  period of all Gross
Lease Revenues plus all Cash from Sales or Refinancing.

            "Organization  and  Offering  Expenses"  shall mean  those  expenses
incurred in connection with preparing the Fund for registration and subsequently
offering and distributing Units to the public, including selling commissions and
all advertising  expenses except advertising  expenses related to the leasing of
Equipment.

            "Original  Invested  Capital" shall mean the original gross purchase
price of the Units contributed by each Member to the capital of the Fund for his
interest in the Fund,  which amount shall be attributed to Units in the hands of
a subsequent Holder.

            "Operating   Agreement"  or  "Agreement"   shall  mean  the  Limited
Liability Company Operating Agreement of ATEL CAPITAL EQUIPMENT FUND IX, LLC, as
it may be amended from time to time.

            "Person" shall mean any natural  person,  partnership,  corporation,
association or other legal entity.

            "Priority  Distribution" shall mean a hypothetical amount determined
solely for purposes of the alternative fee schedule calculation to determine the
Asset  Management Fee Limit under the provisions of Section 8.3 of the Operating
Agreement.  Such amount will equal,  for any calendar  year or other period with
respect to the Units held by any Person,  the average Adjusted  Invested Capital
with  respect to such  Units  during  such  period  multiplied  by 10% per annum
(calculated on a cumulative  basis,  compounded  daily, from the last day of the
calendar quarter in which the capital  contribution of the initial  purchaser of
such Units was received by the Fund and pro rated for any fraction of a calendar
year for which such calculation is made).

            "Prospectus"  shall mean the final  prospectus  filed in  connection
with the  registration of the Units with the Securities and Exchange  Commission
on Form S-1, as  amended,  together  with any  supplement  thereto  which may be
subsequently filed with such Commission.

            "Purchase  Price of  Equipment"  shall  mean the price paid upon the
purchase  or sale of a  particular  item of  equipment  including  all liens and
mortgages on the equipment, but excluding points and prepaid interest.

            "Qualified Plan" shall mean employee trusts (or employer  individual
retirement  accounts),  Keogh Plans and corporate  retirement  plans  qualifying
under Section 401(a) of the Code.

            "Regulations"  or "Treasury  Regulations"  shall mean the income tax
regulations  promulgated under the Code, as such regulations may be amended from
time to time (including corresponding provisions of succeeding regulations).

            "Reinvestment  Period"  shall  mean the period  commencing  with the
Initial  Closing  Date and ending on a date 72 months  after the last day of the
fiscal year during which the Final Closing Date occurs.

            "Reimbursable  Administrative  Expenses"  shall  mean  the  ordinary
recurring  administration expenses incurred by the Manager and reimbursed by the
Fund.  Such  expenses  shall  not  include  interest,  depreciation,   equipment
maintenance  or  repair,  third  party  services  or  other   non-administrative
expenses.

                                       95

<PAGE>

            "Resident  Alien" shall mean a resident  alien as defined within the
Federal  Aviation Act of 1958,  as amended from time to time,  or any  successor
statute,  or any  regulations  adopted  pursuant  to such  Act or any  successor
statute.

            "Roll-Up"  shall  mean  a  transaction  involving  the  acquisition,
merger, conversion or consolidation,  either directly or indirectly, of the Fund
and the issuance of securities of a Roll-Up Entity. Such term does not include:

                   (a)    any transaction if the securities of the Fund have
            been for at least twelve months traded through the National
            Association of Securities Dealers, Inc. Automated Quotation National
            Market System; or

                   (b) a  transaction  involving  the  conversion  to corporate,
            trust or association  form of only the Fund, if, as a consequence of
            the transaction,  there will be no significant adverse change in any
            of the following

                   (i)    the Members voting rights;
                   (ii)   the term of existence of the Fund;
                   (iii)  the terms of compensation of the Manager and its
                          Affiliates; or
                   (iv)   the Fund's investment objectives.

            "Service" shall mean the United States  Internal  Revenue Service or
its successor.

            "Substantially  All of the Assets"  shall  mean,  unless the context
otherwise dictates, Equipment representing 66 2/3% or more of the net book value
of all Equipment as of the end of the most recently completed fiscal quarter.

            "Unit"  shall mean the  interest in the Fund  representing  Original
Invested  Capital in the amount of $10 and shall  entitle the Holder  thereof to
the rights herein provided.

            "United States  Citizen" shall mean a "citizen of the United States"
as defined  within the Federal  Aviation  Act of 1958,  as amended  from time to
time, or any successor statute,  or any regulations adopted pursuant to such Act
or any successor statute.

                                       96

<PAGE>

                              [Outside Back Cover]

            The Fund has not  authorized  anyone to give any  information  or to
make any  representations  other  than those  contained  in this  Prospectus  in
connection  with  the  offer  of its  Units,  and  unauthorized  information  or
representations  must not be relied  upon.  This  Prospectus  is not an offer or
solicitation by anyone in any state or other  jurisdiction in which the offer or
solicitation  is not  authorized  or in which the person  making an offer is not
qualified  to do so or to any person to whom it is  unlawful to make an offer or
solicitation.  Neither the delivery of this Prospectus or any Supplement nor any
sale made hereunder shall, under any  circumstances,  create an implication that
there has been no change in the facts set forth  herein  since the date  hereof;
however,  if any  material  change not  contemplated  hereby  occurs  while this
Prospectus  is  required to be  delivered,  this  Prospectus  will be amended or
supplemented accordingly.

            Until a date 90 days after the  effective  date of this  Prospectus,
all dealers 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.

           ATEL CAPITAL EQUIPMENT FUND IX, LLC is not a mutual fund or
           any other type of investment company within the meaning of
      the Investment Company Act of 1940 and is not regulated by that Act.









                                       97
<PAGE>






                              FINANCIAL STATEMENTS




                          [TO BE PROVIDED BY AMENDMENT]
















                                      F-1
<PAGE>
                                                                       EXHIBIT A

--------------------------------------------------------------------------------
                          PRIOR PERFORMANCE INFORMATION
--------------------------------------------------------------------------------

ATEL Financial Corporation ("ATEL"), the Manager of the Fund, and its affiliates
have extensive  experience in the equipment  leasing  industry,  including:  (i)
originating and financing  leveraged and single investor lease  transactions for
corporate  investors,  (ii) acting as a broker/packager  by arranging equity and
debt  participants  for  equipment  leasing  transactions  originated  by  other
companies,  (iii)  consulting on the pricing and  structuring of equipment lease
transactions for banks, leasing companies and corporations,  (iv) organizing and
offering  individual  ownership  and  limited  partnership   investment  leasing
programs and (v)  supervising  and  arranging for the  supervision  of equipment
management and marketing on leasing transactions involving total equipment costs
in excess of $1 billion.

In addition to the Fund,  ATEL has sponsored  eight prior public and two private
equipment  leasing  limited  programs.  See "Prior Performance  Summary"  for  a
summary of information regarding such prior programs.

The first prior partnership, ATEL Lease Income Fund 1985-A ("ALIF"), completed a
private placement of $218,500 of its limited partnership interests in April 1986
from a total of 12  investors.  ALIF had acquired a variety of equipment  with a
total purchase cost of approximately  $296,627 as of December 31, 1997. All such
equipment had been sold as of December 31, 1995 and the  partnership  has ceased
operations. See Table VI - "Sales or Disposals of Equipment" in this Exhibit A.

The second prior partnership,  ATEL Cash Distribution Fund ("ACDF"), commenced a
public  offering of up to  $10,000,000 of its limited  partnership  interests on
March 1, 1986. ACDF terminated its offering on December 18, 1987 after raising a
total of $10,000,000 in offering  proceeds from a total of  approximately  1,000
investors,  all of which  proceeds  were  committed to  equipment  acquisitions,
organization and offering expenses and capital reserves. ACDF acquired a variety
of types of equipment with a total purchase cost of  approximately  $11,133,679.
See Table V -  "Acquisition  of  Equipment  by Prior  Programs" in Exhibit A for
further information concerning the types of equipment acquired by ACDF. All such
equipment  had been  sold as of  December  31,  1997.  See  Table VI - "Sales or
Disposals of Equipment" in Exhibit A.

Through December 31, 1997, ACDF had made cash  distributions to its investors in
the aggregate amount of $1,121.03 per $1,000 invested. Of this amount a total of
$244.89  represents  investment income and $876.14 represents return of capital.
See Table III -  "Operating  Results of Prior  Programs"  in this  Exhibit A for
further information  concerning such  distributions.  See Table IV - "Results of
Completed Program" in this Exhibit A, for further information.

The third  prior  partnership,  ATEL  Cash  Distribution  Fund II  ("ACDF  II"),
commenced a public offering of up to $25,000,000 (with an option to increase the
offering to  $35,000,000)  of its limited  partnership  interests  on January 4,
1988.  ACDF II terminated  its offering on January 3, 1990 after raising a total
of  $35,000,000  in  offering  proceeds  from a  total  of  approximately  3,100
investors,  all of which  proceeds  were  committed to  equipment  acquisitions,
organization  and  offering  expenses and capital  reserves.  ACDF II acquired a
variety  of types  of  equipment  with a total  purchase  cost of  approximately
$52,270,536.  See Table V -  "Acquisition  of  Equipment  by Prior  Programs" in
Exhibit A for further information  concerning the types of equipment acquired by
ACDF II. All such  equipment had been sold as of December 31, 1998. See Table VI
- "Sales or Disposals of Equipment" in Exhibit A.

Through December 31, 1998, ACDF II had made cash  distributions to its investors
in the aggregate amount of $1,222.63 per $1,000 invested. Of this amount a total
of  $335.43  represents  investment  income  and  $887.20  represents  return of
capital. See Table III - "Operating Results of Prior Programs" in this Exhibit A
for further information  concerning such distributions.  See Table IV - "Results
of Completed Program" in this Exhibit A, for further information.


                                       A-1

<PAGE>

The fourth prior  partnership,  ATEL Cash  Distribution  Fund III ("ACDF  III"),
commenced a public offering of up to $50,000,000 (with an option to increase the
offering to  $75,000,000)  of its limited  partnership  interests  on January 4,
1990.  ACDF III terminated its offering on January 3, 1992 after raising a total
of  $73,855,840  in  offering  proceeds  from a  total  of  approximately  4,822
investors,  all of which  proceeds  were  committed to  equipment  acquisitions,
organization  and offering  expenses and capital  reserves.  ACDF III acquired a
variety  of types  of  equipment  with a total  purchase  cost of  approximately
$99,629,941.  See Table V -  "Acquisition  of  Equipment  by Prior  Programs" in
Exhibit A for further information  concerning the types of equipment acquired by
ACDF III. Of such equipment,  items  representing  an original  purchase cost of
approximately $93,643,805 had been sold as of December 31, 1999.

Through December 31, 1999, ACDF III had made cash distributions to its investors
in the aggregate amount of $1,282.31 per $1,000 invested. Of this amount a total
of  $351.28  represents  investment  income  and  $931.03  represents  return of
capital. See Table III - "Operating Results of Prior Programs" in this Exhibit A
for further information concerning such distributions.

The fifth  prior  partnership,  ATEL  Cash  Distribution  Fund IV  ("ACDF  IV"),
commenced a public  offering  of up to  $75,000,000  of its limited  partnership
interests on February 4, 1992.  ACDF IV  terminated  its offering on February 3,
1993 after raising a total of $75,000,000  in offering  proceeds from a total of
approximately 4,873 investors, all of which proceeds were committed to equipment
acquisitions,  organization and offering expenses and capital reserves.  ACDF IV
acquired  a  variety  of  types  of  equipment  with a  total  purchase  cost of
approximately  $108,734,880.  See Table V -  "Acquisition  of Equipment by Prior
Programs" in Exhibit A for further information concerning the types of equipment
acquired by ACDF IV. Of such equipment,  items representing an original purchase
cost of approximately $84,464,176 had been sold as of December 31, 1999.

Through December 31, 1999, ACDF IV had made cash  distributions to its investors
in the aggregate amount of $1007.87 per $1,000 invested.  Of this amount a total
of  $261.26  represents  investment  income  and  $746.61  represents  return of
capital. See Table III - "Operating Results of Prior Programs" in this Exhibit A
for further information concerning such distributions.

The sixth prior partnership, ATEL Cash Distribution Fund V ("ACDF V"), commenced
a public offering of up to $125,000,000 of its limited partnership  interests on
February 22, 1993.  ACDF V terminated  its offering on November 15, 1994.  As of
that  date,   $125,000,000   of  offering   proceeds  had  been   received  from
approximately  7,217 investors.  All of the proceeds were committed to equipment
acquisitions,  organization and offering expenses and capital  reserves.  ACDF V
acquired  a  variety  of  types  of  equipment  with a  total  purchase  cost of
approximately  $186,995,157  as of December 31, 1999. Of such  equipment,  items
representing  an original  purchase cost of  approximately  $67,403,080 had been
sold as of December 31, 1999.

Through  December 31, 1999, ACDF V had made cash  distributions to its investors
in the aggregate amount of $701.00 per $1,000  invested.  Of this amount a total
of  $137.73  represents  investment  income  and  $563.27  represents  return of
capital. See Table III - "Operating Results of Prior Programs" in this Exhibit A
for  further  information   concerning  such   distributions.   See  Table  V  -
"Acquisition   of  Equipment  by  Prior  Programs"  in  Exhibit  A  for  further
information concerning the types of equipment acquired by ACDF V. See Table VI -
"Sales or Disposals of Equipment" in Exhibit A.

The seventh  prior  partnership,  ATEL Cash  Distribution  Fund VI ("ACDF  VI"),
commenced a public  offering of up to  $125,000,000  of its limited  partnership
interests on November 23, 1994.  ACDF VI terminated its offering on November 22,
1996. As of that date,  $125,000,000 of offering proceeds had been received from
approximately  6,401 investors.  All of the proceeds were committed to equipment
acquisitions,  organization and offering expenses and capital reserves.  ACDF VI
acquired  a  variety  of  types  of  equipment  with a  total  purchase  cost of
approximately  $208,277,121  as of December 31, 1999. Of such  equipment,  items
representing  an original  purchase cost of  approximately  $16,016,244 had been
sold as of December 31, 1999.


                                       A-2
<PAGE>

Through December 31, 1999, ACDF VI had made cash  distributions to its investors
in the  aggregate  amount of $475.58  per $1,000  invested.  All of this  amount
represents  return  of  capital.  See Table III -  "Operating  Results  of Prior
Programs"  in  this   Exhibit  A  for  further   information   concerning   such
distributions.  See Table V -  "Acquisition  of Equipment by Prior  Programs" in
Exhibit A for further information  concerning the types of equipment acquired by
ACDF VI. See Table VI - "Sales or Disposals of Equipment" in Exhibit A.

The eighth prior  partnership,  ATEL Capital  Equipment  Fund VII ("ACEF  VII"),
commenced a public  offering of up to  $150,000,000  of its limited  partnership
interests on November 29, 1996. ACEF VII terminated its offering on November 29,
1998. As of that date,  $150,000,000 of offering proceeds had been received from
approximately  5,348 investors.  All of the proceeds were committed to equipment
acquisitions,  organization and offering expenses and capital reserves. ACEF VII
had  acquired  a variety of types of  equipment  with a total  purchase  cost of
approximately  $287,743680  as of December 31, 1999.  Of such  equipment,  items
representing an original purchase cost of approximately $8,132,789 had been sold
as of December 31, 1999.

Through December 31, 1999, ACEF VII had made cash distributions to its investors
in the aggregate amount of $270.61 per $1,000  invested.  Of this amount a total
of $32.19 represents investment income and $238.42 represents return of capital.
See Table III -  "Operating  Results of Prior  Programs"  in this  Exhibit A for
further information concerning such distributions. See Table V - "Acquisition of
Equipment by Prior Programs" in Exhibit A for further information concerning the
types of  equipment  acquired by ACEF VII. See Table VI - "Sales or Disposals of
Equipment" in Exhibit A.

Although certain of the Prior Programs have  experienced  lessee defaults in the
ordinary  course of  business,  none of the Prior  Programs has  experienced  an
unanticipated  rate of default or major adverse business  developments which the
Fund Manager believes will impair its ability to meet its investment objectives.

All  of the  Prior  Programs  included   in   these   tables   have   investment
objectives  that are similar to those of the Fund. It should be noted,  however,
that the prior privately placed program, ALIF, invested in equipment without the
use of any acquisition debt, while Prior Programs ("Prior Public Programs") were
designed  to use  moderate  amounts  of  acquisition  debt,  as is the Fund.  In
addition,  as in the case of the Fund's portfolio  objectives,  the Prior Public
Programs'  equipment  portfolios  placed  greater  emphasis  on  relatively  low
technology equipment than did ALIF.

The  factors  considered  by the  Manager  in  determining  that the  investment
objectives  of the prior  programs were similar to those of the Fund include the
types  of  equipment  to be  acquired,  the  structure  of the  leases  to  such
equipment,  the credit criteria for lessees, the intended investment cycles, the
reinvestment policies and the investment goals of each program. Therefore all of
the  information  set  forth  in  Tables  included  in this  Exhibit  A - "Prior
Performance  Information"  may be deemed to relate to programs  with  investment
objectives similar to those of the Fund.

In Tables I through  III  information  is  presented  with  respect to all Prior
Programs  sponsored  by the  Manager  and  its  Affiliates  which  closed  their
offerings within the five year period ending December 31, 1999, except that ACDF
closed its offering  December 18, 1987,  ACDF II closed its offering  January 3,
1990, ACDF III closed its offering  January 3, 1992, ACDF IV closed its offering
on February 3, 1993 and ACDF V closed it offering on November 15, 1994. Table VI
includes  information  regarding all dispositions of equipment by prior programs
through June 30, 1999.  The  following is a list of the tables set forth on this
Exhibit A:

           TABLE I            Experience in Raising and Investing Funds
           TABLE II           Compensation to the General Partners
           TABLE III          Operating results of Prior Programs
           TABLE IV           Results of Completed Programs
           TABLE V            Acquisition of Equipment by Prior Programs
           TABLE VI           Sales or Disposals of Equipment

ATEL will  provide to any  investor,  upon written  request and without  charge,
copies of the most recent Annual  Reports on Form 10-K filed with the Securities
and Exchange  Commission  by each Prior  Public  Program and will provide to any
investor, for a reasonable fee, copies of the exhibits to such reports.

INVESTORS IN THE PARTNERSHIP WILL HAVE NO INTEREST IN THE INVESTMENTS  DESCRIBED
IN THE FOLLOWING TABLES. PROSPECTIVE INVESTORS SHOULD NOT CONSTRUE THE INCLUSION
OF THIS INFORMATION AS INDICATIVE OF THE POSSIBLE OPERATIONS OF THE PARTNERSHIP.

                                       A-3
<PAGE>


                                     TABLE I
                    EXPERIENCE IN RAISING AND INVESTING FUNDS
                             (on a percentage basis)
                                December 31, 1999
                                   (Unaudited)

The following Table sets forth certain information  concerning the experience of
the General  Partners in raising and investing  funds. A percentage  analysis of
the application of the proceeds raised is presented.
<TABLE>
<CAPTION>

                                                    ATEL Cash        ATEL Cash        ATEL Cash         ATEL Cash
                                                  Distribution     Distribution      Distribution     Distribution
                                                      Fund           Fund II           Fund III          Fund IV
     <S>                                               <C>              <C>               <C>              <C>
EQUITY PROCEEDS
       Dollar amount of equity
          offered                                  $ 10,000,000     $ 35,000,000      $75,000,000      $ 75,000,000
       Dollar amount of equity
          raised                                   $ 10,000,000     $ 35,000,000      $73,855,840      $ 75,000,000
                                                  --------------   --------------    -------------    --------------
Less:  Offering expenses:
       Selling commissions                                9.50%            9.50%            9.50%             9.50%
       Organization and program
          expenses (1)                                    4.00%            5.00%            4.25%             4.53%
       Reserves                                           3.00%            1.50%            1.50%             1.50%
                                                  --------------   --------------    -------------    --------------
Percent available for investment                         83.50%           84.00%           84.75%            84.47%
Acquisition costs:
       Purchase price (2)                                79.00%           79.25%           80.00%            79.71%
       Acquisition fees                                   4.50%            4.75%            4.75%             4.76%
                                                  --------------   --------------    -------------    --------------
                                                         83.50%           84.00%           84.75%            84.47%
                                                  --------------   --------------    -------------    --------------
Percent leverage (9)                                     20.26%           40.93% (8)       43.04% (10)       43.50%
                                                  ==============   ==============    =============    ==============

Date offering commenced:                           Mar. 1, 1986     Jan. 4, 1988     Jan. 4, 1990      Feb. 4, 1992

Length of offering                                    21 Months        24 Months        24 Months         12 Months

Months to  invest 90% of
   amount available for investment
   (measured from beginning of offering)              30 Months (3)    27 Months (4)    30 Months (5)     20 Months (6)
</TABLE>

                                      A-3(cont.)
<PAGE>

<TABLE>
<CAPTION>
                                                     ATEL Cash         ATEL Cash       ATEL Capital
                                                   Distribution      Distribution        Equipment
                                                      Fund V            Fund VI          Fund VII
EQUITY PROCEEDS
     <S>                                                <C>                <C>               <C>
       Dollar amount of equity
          offered                                  $ 125,000,000      $125,000,000      $150,000,000
       Dollar amount of equity
          raised                                   $ 125,000,000      $125,000,000      $150,000,000
                                                   --------------    --------------    --------------
Less:  Offering expenses:
       Selling commissions                                 9.50%             9.50%             9.50%
       Organization and program
          expenses (1)                                     4.60%             4.70%             4.67%
       Reserves                                            1.50%             1.50%             0.50%
                                                   --------------    --------------    --------------
Percent available for investment                          84.40%            84.30%            85.33%
Acquisition costs:
       Purchase price (2)                                 79.64%            79.80%            85.33%
       Acquisition fees                                    4.76%             4.50%                 -
                                                   --------------    --------------    --------------
                                                          84.40%            84.30%            85.33%
                                                   --------------    --------------    --------------
Percent leverage (9)                                      35.06%            46.12%            36.60%
                                                   ==============    ==============    ==============

Date offering commenced:                           Feb. 22, 1993     Nov. 23, 1994     Nov. 29, 1996

Length of offering                                     21 Months         24 Months         24 Months

Months to  invest 90% of
   amount available for investment
   (measured from beginning of offering)              22 Months (7)     24 Months (11)    24 Months (12)


                                       A-4
<PAGE>

     FOOTNOTES:
<FN>
(1) Includes organization,  legal, accounting,  printing,  binding, delivery and
other costs incurred by the General Partner.

(2) Represents amounts paid to unrelated third parties for purchase of equipment
under leases.

(3) As of December  1988,  100% of the amount  available for investment had been
invested.

(4) As of June  1990,  100% of the  amount  available  for  investment  had been
invested.

(5) As of September 30, 1992,  100% of the amount  available for  investment had
been invested.

(6) As of  December  31,  1993,  the  proceeds  of the  offering  had been fully
invested.

(7) As of November 15, 1994, the Partnership's  offering of Limited  Partnership
Units was  completed.  As of December 31, 1994, the proceeds of the offering had
been fully committed.

(8) From January 4, 1988 through August 31, 1994, the maximum amount of leverage
at the end of any quarter was 37%. This was computed as the outstanding  balance
of all  debt  divided  by  the  original  cost  of all  equipment  owned  by the
partnership as of the end of each period.

(9) The  percentage  leverage is  calculated  by dividing the initial  principal
amount of debt  incurred  by the  program  through the date of this table by the
aggregate  original cost of all equipment  purchased by the program through such
date. It should be noted,  however,  that each program has acquired assets,  has
made or will make principal amortizing debt service payments and/or has disposed
or will  dispose  of  assets  over a period  of time  extending  from its  first
investment  in  equipment.  As a result,  for each program the total cost of the
assets in its portfolio and the total principal  amount of debt outstanding have
fluctuated from time to time. The percentage figure, therefore, does not reflect
the  current  leverage  ratio or the debt  ratio at any one  point in time,  but
constitutes an aggregate  ratio for the life of the program  through the date of
the table.

(10) From January 4, 1990  through  December  31,  1997,  the maximum  amount of
leverage at the end of any quarter was less than 40%.  This was  computed as the
outstanding  balance of all debt divided by the original  cost of all  equipment
owned by the partnership as of the end of each period.

(11) As of November 22, 1996, the Partnership's  offering of Limited Partnership
Units was  completed.  As of that date,  the  proceeds of the  offering had been
fully committed.

(12) As of November 29, 1998, the Partnership's  offering of Limited Partnership
Units was  completed.  As of that date,  the  proceeds of the  offering had been
fully committed.
</FN>
</TABLE>

                                       A-4(cont.)
<PAGE>

                                    TABLE II
                      COMPENSATION TO THE GENERAL PARTNERS
                                December 31, 1999
                                   (Unaudited)


The following Table sets forth certain  information  concerning the compensation
derived by the General Partner.  Amounts paid are from two sources:  proceeds of
the offering and gross revenues.

<TABLE>
<CAPTION>

                                                    ATEL Cash        ATEL Cash        ATEL Cash         ATEL Cash
                                                  Distribution     Distribution      Distribution     Distribution
                                                      Fund            Fund II          Fund III          Fund IV
<S>                                               <C>              <C>               <C>              <C>
Date offering commenced                           Mar. 1, 1986     Jan. 4, 1988      Jan. 4, 1990     Feb. 4, 1992

Date offering closed                              Dec. 18, 1987    Jan. 3, 1990      Jan. 3, 1992     Feb. 3, 1993

Dollar amount raised                               $ 10,000,000     $ 35,000,000      $73,855,840      $ 75,000,000

Amounts paid to General Partners from proceeds of offering:
    Acquisition fees                                  $ 450,000      $ 1,662,500      $ 3,558,700       $ 3,575,123
    Selling commissions                                $ 19,078        $ 230,985        $ 561,914         $ 716,296
    Organization and program costs                    $ 550,000      $ 1,751,422      $ 3,135,942       $ 3,394,652
Dollar amount of cumulative cash
   generated from operations before
   deducting payments to the General
   Partner                                          $ 9,166,349     $ 38,627,639      $70,267,247      $ 49,865,564
Cumulative amount paid to the
   General Partner from operations:
       Management fees                                $ 765,081      $ 2,980,123      $ 6,267,222       $ 5,519,991
       Other operating expenses                       $ 475,740      $ 1,666,567      $ 2,896,790       $ 2,700,609

Aggregate payments to General
   Partner: (1)
                                             1995      $      -        $ 380,380      $ 1,201,436       $ 1,480,305
                                             1996             -          290,349          967,667         1,097,106
                                             1997             -          212,148          909,024         1,113,697
                                             1998             -          211,503          876,403           766,462
                                             1999             -                -          319,147           826,175
                                                  --------------   --------------    -------------    --------------
                                                       $      -      $ 1,094,380      $ 4,273,677       $ 5,283,745
                                                  ==============   ==============    =============    ==============
</TABLE>

                                       A-5
<PAGE>
<TABLE>
<CAPTION>

                                                    ATEL Cash         ATEL Cash       ATEL Capital
                                                  Distribution      Distribution        Equipment
                                                     Fund V            Fund VI          Fund VII
<S>                                               <C>               <C>               <C>
Date offering commenced                           Feb. 22, 1993     Nov. 23, 1994     Nov. 29, 1996

Date offering closed                              Nov. 15, 1994     Nov. 22, 1996     Nov. 29, 1998 (2)

Dollar amount raised                              $ 125,000,000      $125,000,000      $150,000,000

Amounts paid to General Partners from proceeds of offering:
    Acquisition fees                                $ 5,956,319       $ 5,625,000          None
    Selling commissions                             $ 1,702,822       $ 1,711,446       $ 1,922,703
    Organization and program costs                  $ 5,751,177       $ 5,875,000       $ 7,000,000
Dollar amount of cumulative cash
   generated from operations before
   deducting payments to the General
   Partner                                         $ 85,124,223       $90,047,042       $57,529,077
Cumulative amount paid to the
   General Partner from operations:
       Management fees                              $ 8,529,742       $ 5,489,396       $ 3,810,242
       Other operating expenses                     $ 3,254,601       $ 2,548,510       $ 2,258,760

Aggregate payments to General
   Partner: (1)
                                             1995  $  4,067,056       $12,837,117
                                             1996     2,328,139        13,208,900
                                             1997     2,053,274         1,969,649       $10,657,867
                                             1998     1,740,666         1,822,010        14,212,252
                                             1999     1,378,262         1,575,230       $ 2,448,883
                                                  --------------    --------------    --------------
                                                   $ 11,567,397       $31,412,906       $27,319,002
                                                  ==============    ==============    ==============
<FN>


FOOTNOTES:

(1)  As  of  December  31,  1998.   Includes   payments  of   management   fees,
reimbursements  of  syndication  costs  to  general  partner  (and  affiliates),
acquisition fees and reimbursements of administrative costs.
</FN>
</TABLE>


                                       A-5(cont.)
<PAGE>

                                    TABLE III
                       OPERATING RESULTS OF PRIOR PROGRAMS
                                December 31, 1999
                                   (Unaudited)

The following  Table  summarizes the operating  results of Prior Programs (ACDF,
ACDF II, ACDF III, ACDF IV, ACDF V, ACDF VI and ACEF VII). The Programs' records
are maintained in accordance with generally accepted  accounting  principles for
financial statement purposes.
<TABLE>
<CAPTION>
                                                                               ATEL Cash Distribution Fund
                                                                               Period Ended December 31,
                                                           1986               1987                1988               1989
Months of operations                                        2                  12                  12                 12
<S>                                                          <C>               <C>              <C>                <C>
Gross revenue - lease and other                              $ 6,257           $ 375,072        $ 1,493,794        $ 1,761,021
                   - gain (loss) on sales of assets                -                   -                  -             11,951
                                                      ---------------   -----------------    ---------------    ---------------
                                                               6,257             375,072          1,493,794          1,772,972

Less Operating Expenses: (1)
        Depreciation expense                                       -              51,965            914,188          1,215,223
        Amortization expense                                       -               7,849              7,949              7,949
        Interest expense                                       1,558              29,918             37,727             52,553
        Administrative costs and reimbursements                    -              16,288             20,978             43,990
        Legal/Professional fees                                    -              15,105             16,586             39,712
        Provision for doubtful accounts                            -                   -                  -                  -
        Supplies                                                   -              10,507              6,414                  -
        Other                                                    125              10,886             18,329             12,648
        Management fee                                             -              19,882            108,196            147,120
                                                      ---------------   -----------------    ---------------    ---------------
                                                               1,683             162,400          1,130,367          1,519,195
                                                      ---------------   -----------------    ---------------    ---------------
Net income - GAAP basis (2)                                  $ 4,574           $ 212,672          $ 363,427          $ 253,777
                                                      ===============   =================    ===============    ===============

Taxable income (loss) from operations                        $ 3,972          $ (208,962)        $ (414,155)        $ (294,778)
                                                      ===============   =================    ===============    ===============

Cash generated by (used in) operations (3)                  $221,291            $160,581         $1,402,104         $1,521,502
Cash generated from sales                                          -                   -                  -                  -
Cash generated from refinancing                                    -                   -                  -                  -
Cash generated from other (3)                                      -             104,143            183,679            221,151
                                                      ---------------   -----------------    ---------------    ---------------
                                                             221,291             264,724          1,585,783          1,742,653
                                                      ---------------   -----------------    ---------------    ---------------
Less cash distributions to investors:
        From operating cash flow                                   -             160,581          1,215,018          1,508,226
        From sales                                                 -                   -                  -                  -
        From refinancing                                           -                   -                  -                  -
        From other                                                 -              93,374                  -                  -
                                                      ---------------   -----------------    ---------------    ---------------
        Total distributions                                        -             253,955          1,215,018          1,508,226
                                                      ---------------   -----------------    ---------------    ---------------
Cash generated (deficiency) after cash distributions       $ 221,291            $ 10,769          $ 370,765          $ 234,427
                                                      ===============   =================    ===============    ===============
</TABLE>
                                       A-6
<PAGE>

<TABLE>
<CAPTION>
                                                                               ATEL Cash Distribution Fund
                                                                               Period Ended December 31,
(cont.)                                                     1986               1987                1988               1989
Months of operations                                        2                  12                  12                 12

<S>                                                          <C>               <C>              <C>                <C>
Tax and distribution data per $1,000 limited partner investment:
        Federal Income Tax Results:
           Ordinary income (loss):
             Operations                                       $ 2.76            $ (46.78)          $ (41.00)          $ (29.20)
             Recapture
           Capital gain (loss)

Cash distributions to investors on a GAAP basis:
        -  Investment income                                    None             $ 47.60            $ 35.98            $ 25.14
        -  Return of capital                                    None                9.82              85.52             125.75
                                                      ---------------   -----------------    ---------------    ---------------
                                                                None               57.42             121.50             150.89
                                                                                                                ---------------
                                                                                                                ---------------
Cash available for distribution, reinvested for
     investors' accounts                                        None               65.08              28.50               9.11
                                                      ---------------   -----------------    ---------------    ---------------
Total                                                           None            $ 122.50           $ 150.00           $ 160.00
                                                      ===============   =================    ===============    ===============
Sources (on a cash basis)
        Sales
        Refinancing
        Operations                                                               $ 77.46           $ 150.00           $ 160.00
        Other                                                                      45.04                  -                  -
                                                      ---------------   -----------------    ---------------    ---------------
        Total                                                   None            $ 122.50           $ 150.00           $ 160.00
                                                      ===============   =================    ===============    ===============

Amount invested in program equipment (cost,
   excluding acquisition fees)                             $ 467,071         $ 4,293,800        $ 8,139,130        $ 8,989,917
Amount invested in program equipment (book value)          $ 488,090         $ 4,341,128        $ 7,244,935        $ 6,724,650
Amount remaining invested in program equipment (Cost
   of equipment owned at end of period as a percentage of
   cost of all equipment purchased by the program) (4)          4.20%              38.57%              73.10%             80.75%
</TABLE>
                                       A-6(cont.)

                         (Footnotes follow on page A-22)
<PAGE>

                                    TABLE III
                 OPERATING RESULTS OF PRIOR PROGRAMS (CONTINUED)
                                December 31, 1999
                                   (Unaudited)


<TABLE>
<CAPTION>
                                                                               ATEL Cash Distribution Fund
                                                                                Period Ended December 31,
                                                           1990               1991                1992               1993
Months of operations                                        12                 12                  12                 12

<S>                                                      <C>                 <C>                <C>                  <C>
Gross revenue - lease and other                          $ 2,201,630         $ 1,816,898        $ 1,410,396          $ 895,012
                   - gain (loss) on sales of assets            8,766               4,998             15,909              9,929
                                                      ---------------   -----------------    ---------------    ---------------
                                                           2,210,396           1,821,896          1,426,305            904,941

Less Operating Expenses: (1)
        Depreciation expense                               1,612,647           1,277,406            906,100            348,650
        Amortization expense                                   7,949               7,849                  -                  -
        Interest expense                                     176,922             144,752             72,057             25,403
        Administrative costs and reimbursements               37,163              55,293            126,664            140,984
        Legal/Professional fees                               35,231              41,141             41,459             44,256
        Provision for doubtful accounts                       96,682              42,870              5,731                  -
        Supplies                                                   -                   -                  -                  -
        Other                                                 11,786              25,922             35,839             21,664
        Management fee                                       164,932             130,347             94,229             80,016
                                                      ---------------   -----------------    ---------------    ---------------
                                                           2,143,312           1,725,580          1,282,079            660,973
                                                      ---------------   -----------------    ---------------    ---------------
Net income (loss) - GAAP basis (2)                          $ 67,084            $ 96,316          $ 144,226          $ 243,968
                                                      ===============   =================    ===============    ===============

Taxable income (loss) from operations                      $ 150,104           $ 180,117        $ 1,105,467          $ 692,509
                                                      ===============   =================    ===============    ===============

Cash generated by (used in) operations (3)               $ 1,585,967         $ 1,424,425        $ 1,673,016          $ 574,077
Cash generated from sales                                     30,000             159,396            562,504          1,343,908
Cash generated from refinancing                                    -                   -                  -                  -
Cash generated from other (3)                                237,576             185,406            126,552            183,275
                                                      ---------------   -----------------    ---------------    ---------------
                                                           1,853,543           1,769,227          2,362,072          2,101,260
                                                      ---------------   -----------------    ---------------    ---------------
Less cash distributions to investors:
        From operating cash flow                           1,516,124           1,265,955          1,470,260            574,077
        From sales                                                 -                   -                  -            524,806
        From refinancing                                           -                   -                  -                  -
        From other                                                 -                   -                  -            183,275
                                                      ---------------   -----------------    ---------------    ---------------
        Total distributions                                1,516,124           1,265,955          1,470,260          1,282,158
                                                      ---------------   -----------------    ---------------    ---------------
Cash generated (deficiency) after cash distributions       $ 337,419           $ 503,272          $ 891,812          $ 819,102
                                                      ===============   =================    ===============    ===============
</TABLE>
                                       A-7
<PAGE>


<TABLE>
<CAPTION>
                                                                               ATEL Cash Distribution Fund
                                                                                Period Ended December 31,
(cont.)                                                     1990               1991                1992               1993
Months of operations                                        12                 12                  12                 12

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

Tax and distribution data per $1,000 limited partner investment:
        Federal Income Tax Results:
           Ordinary income (loss):
             Operations                                      $ 14.88             $ 17.83           $ 109.44            $ 68.55
             Recapture                                                                                  $ -                $ -
           Capital gain (loss)                                                                          $ -                $ -

Cash distributions to investors on a GAAP basis:
        -  Investment income                                  $ 6.66              $ 9.54            $ 14.30            $ 24.18
        -  Return of capital                                  145.17              117.24             132.94             104.22
                                                      ---------------   -----------------    ---------------    ---------------
                                                              151.83              126.78             147.24             128.40
                                                      ---------------   -----------------    ---------------    ---------------
Cash available for distribution, reinvested for
     investors' accounts                                       18.17               14.46              31.00             (21.92)
                                                      ---------------   -----------------    ---------------    ---------------
Total                                                       $ 170.00            $ 141.24           $ 178.24           $ 106.48
                                                      ===============   =================    ===============    ===============

Sources (on a cash basis)
        Sales                                                                                                          $ 43.58
        Refinancing
        Operations                                          $ 170.00            $ 141.24           $ 178.24              47.68
        Other                                                      -                   -                  -              15.22
                                                      ---------------   -----------------    ---------------    ---------------
        Total                                               $ 170.00            $ 141.24           $ 178.24           $ 106.48
                                                      ===============   =================    ===============    ===============
Amount invested in program equipment (cost,
   excluding acquisition fees)                           $10,064,292         $ 8,607,852        $ 7,402,311        $ 3,620,293
Amount invested in program equipment (book value)        $ 5,961,158         $ 3,639,966        $ 2,147,253          $ 724,675
Amount remaining invested in program equipment (Cost
   of equipment owned at end of period as a percentage of
   cost of all equipment purchased by the program) (4)         90.40%             77.31%              66.49%             32.52%

                         (Footnotes follow on page A-22)
</TABLE>

                                       A-7 (cont.)
<PAGE>

                                    TABLE III
                 OPERATING RESULTS OF PRIOR PROGRAMS (CONTINUED)
                                December 31, 1999
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                            ATEL Cash Distribution Fund
                                                                             Period Ended December 31,
                                                           1994               1995                1996               1997
Months of operations                                        12                 12                  12                 12

<S>                                                        <C>                 <C>                <C>                <C>
Gross revenue - lease and other                            $ 264,117           $ 374,172          $ 169,765          $ 142,272
                   - gain (loss) on sales of assets          220,266              15,106             39,095             60,838
                                                      ---------------   -----------------    ---------------    ---------------
                                                             484,383             389,278            208,860            203,110

Less Operating Expenses: (1)
        Depreciation expense                                  98,835              29,324             62,028             36,917
        Amortization expense                                       -                   -                  -                  -
        Interest expense                                       5,154              12,496             15,883             11,505
        Administrative costs and reimbursements               34,380                   -                  -                  -
        Legal/Professional fees                               20,391              15,443             10,606             14,959
        Provision for losses                                       -               3,768              2,088                  -
        Provision for doubtful accounts                            -                   -                  -                  -
        Supplies                                                   -                   -                  -                  -
        Other                                                 20,697              17,552             16,712             14,962
        Management fee                                        20,359                   -                  -                  -
                                                      ---------------   -----------------    ---------------    ---------------
                                                             199,816              78,583            107,317             78,343
                                                      ---------------   -----------------    ---------------    ---------------
Net income (loss) - GAAP basis (2)                         $ 284,567           $ 310,695          $ 101,543          $ 124,767
                                                      ===============   =================    ===============    ===============

Taxable income (loss) from operations                      $ 745,274           $ 339,275          $ 193,822         $ (311,342)
                                                      ===============   =================    ===============    ===============

Cash generated by (used in) operations (3)                 $ 195,123           $ 200,234           $ 93,675          $ 114,354
Cash generated from sales                                    622,350             112,188            212,802            263,096
Cash generated from refinancing                                    -                   -                  -                  -
Cash generated from other (3)                                119,745              79,692             79,520              1,000
                                                      ---------------   -----------------    ---------------    ---------------
                                                             937,218             392,114            385,997            378,450
                                                      ---------------   -----------------    ---------------    ---------------
Less cash distributions to investors:
        From operating cash flow                             195,123             200,234             93,675            114,354
        From sales                                           622,350             112,188            142,200            298,243
        From refinancing                                           -                   -                  -                  -
        From other                                           412,143             174,165                  -              1,000
                                                      ---------------   -----------------    ---------------    ---------------
        Total distributions                                1,229,616             486,587            235,875            413,597
                                                      ---------------   -----------------    ---------------    ---------------
Cash generated (deficiency) after cash distributions      $ (292,398)          $ (94,473)         $ 150,122          $ (35,147)
                                                      ===============   =================    ===============    ===============
</TABLE>
                                       A-8
<PAGE>


<TABLE>
<CAPTION>
                                                                            ATEL Cash Distribution Fund
                                                                             Period Ended December 31,
(cont.)                                                     1994               1995                1996               1997
Months of operations                                        12                 12                  12                 12

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

Tax and distribution data per $1,000 limited partner investment:
        Federal Income Tax Results:
           Ordinary income (loss):
             Operations                                      $ 73.92             $ 33.65            $ 19.22           $ (30.88)
             Recapture
           Capital gain (loss)

Cash distributions to investors on a GAAP basis:
        -  Investment income                                 $ 28.22             $ 30.82            $ 10.07            $ 12.38
        -  Return of capital                                   94.96               17.91              13.55              29.06
                                                      ---------------   -----------------    ---------------    ---------------
                                                              123.18               48.73              23.62              41.44
                                                      ---------------   -----------------    ---------------    ---------------
Cash available for distribution, reinvested for
     investors' accounts                                      (23.66)             (18.63)             (3.62)             (9.44)
                                                      ---------------   -----------------    ---------------    ---------------
Total                                                        $ 99.52             $ 30.10            $ 20.00            $ 32.00
                                                      ===============   =================    ===============    ===============

Sources (on a cash basis)
        Sales                                                $ 50.37              $ 6.94            $ 12.06            $ 23.07
        Refinancing
        Operations                                             15.79               12.39               7.94               8.85
        Other                                                  33.36               10.77                                  0.08
                                                      ---------------   -----------------    ---------------    ---------------
        Total                                                $ 99.52             $ 30.10            $ 20.00            $ 32.00
                                                      ===============   =================    ===============    ===============
Amount invested in program equipment (cost,
   excluding acquisition fees)                           $ 2,300,024         $ 2,825,287        $ 2,296,755                $ -
Amount invested in program equipment (book value)          $ 484,971           $ 552,050          $ 234,707                $ -
Amount remaining invested in program equipment (Cost
   of equipment owned at end of period as a percentage of
   cost of all equipment purchased by the program) (4)         20.66%             25.38%              20.63%                 -
</TABLE>

                         (Footnotes follow on page A-22)

                                      A-8(cont.)
<PAGE>

                                    TABLE III
                 OPERATING RESULTS OF PRIOR PROGRAMS (CONTINUED)
                                December 31, 1999
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                                             ATEL Cash Distribution Fund II
                                                                               Period Ended December 31,
                                                           1988               1989                1990               1991
Months of operations                                        9                  12                  12                 12
<S>                                                        <C>                 <C>                <C>                <C>
Gross revenue - lease and other                          $ 1,001,065         $ 4,190,191        $ 8,619,546        $ 8,774,789
                   - gain (loss) on sales of assets                -                   -                  -            (31,613)
                                                      ---------------   -----------------    ---------------    ---------------
                                                           1,001,065           4,190,191          8,619,546          8,743,176

Less Operating Expenses: (1)
        Depreciation expense                                 531,855           2,579,866          5,253,869          5,546,000
        Provision for decline in value of commercial                                                                         -
           aircraft                                                -                   -          1,083,834                  -
        Provision for doubtful accounts                            -                   -                  -             30,400
        Interest expense                                      31,445             362,122          1,485,960          1,353,033
        Administrative costs and reimbursements               19,284             107,082             95,474             94,910
        Legal/Professional fees                                    -              32,022             42,748             52,281
        Other                                                  7,799              41,448             58,465             38,337
        Management fee                                        43,721             252,159            472,064            510,416
                                                      ---------------   -----------------    ---------------    ---------------
                                                             634,104           3,374,699          8,492,414          7,625,377
                                                      ---------------   -----------------    ---------------    ---------------
Net income - GAAP basis (5)                                $ 366,961           $ 815,492          $ 127,132        $ 1,117,799
                                                      ===============   =================    ===============    ===============

Taxable income (loss) from operations                     $ (588,007)       $ (3,544,620)      $ (3,583,850)      $ (2,013,494)
                                                      ===============   =================    ===============    ===============

Cash generated by (used in) operations (3)               $ 1,044,176         $ 3,639,963        $ 6,823,453        $ 6,705,095
Cash generated from sales                                        $ -                 $ -                $ -            223,447
Cash generated from refinancing                                                                                              -
Cash generated from other (3)                                100,715             147,741            400,308            488,962
                                                      ---------------   -----------------    ---------------    ---------------
                                                           1,144,891           3,787,704          7,223,761          7,417,504
Less cash distributions to investors:
        From operating cash flow                             253,760           1,986,455          4,069,920          4,561,842
        From sales                                                 -                   -                  -                  -
        From refinancing                                           -                   -                  -                  -
        From other                                                 -                   -                  -                  -
                                                      ---------------   -----------------    ---------------    ---------------
        Total distributions                                  253,760           1,986,455          4,069,920          4,561,842

                                                      ---------------   -----------------    ---------------    ---------------
Cash generated (deficiency) after cash distributions       $ 891,131         $ 1,801,249        $ 3,153,841        $ 2,855,662
                                                      ===============   =================    ===============    ===============
</TABLE>
                                       A-9
<PAGE>

<TABLE>
<CAPTION>
                                                                             ATEL Cash Distribution Fund II
                                                                               Period Ended December 31,
(cont.)                                                     1988               1989                1990               1991
Months of operations                                        9                  12                  12                 12
<S>                                                        <C>                 <C>                <C>                <C>

Tax and distribution data per $1,000 limited partner investment:
        Federal Income Tax Results:
           Ordinary income (loss):
             Operations                                     $ (96.15)          $ (158.82)         $ (101.37)          $ (56.95)
             Recapture
           Capital gain (loss)

Cash distributions to investors on a GAAP basis:
        -  Investment income                                 $ 41.91             $ 36.54             $ 3.60            $ 31.62
        -  Return of capital                                       -               53.37             112.69              98.72
                                                      ---------------   -----------------    ---------------    ---------------
                                                               41.91               89.91             116.29             130.34
Cash available for distribution, reinvested for
   investors' accounts                                         37.47               30.09              13.71               9.66
                                                      ---------------   -----------------    ---------------    ---------------
Total                                                        $ 79.38            $ 120.00           $ 130.00           $ 140.00
                                                      ===============   =================    ===============    ===============

Sources (on a cash basis)
        Operations                                           $ 79.38            $ 120.00           $ 130.00            $140.00
        Sales                                                      -                   -                  -                  -
        Refinancing                                                -                   -                  -                  -
        Other                                                      -                   -                  -                  -
                                                      ---------------   -----------------    ---------------    ---------------
        Total                                                $ 79.38            $ 120.00           $ 130.00           $ 140.00
                                                      ===============   =================    ===============    ===============
Amount invested in program equipment (cost,
   excluding acquisition fees)                           $14,664,014        $ 30,309,212       $ 48,538,987       $ 47,181,808
Amount invested in program equipment (book value)        $14,661,074        $ 28,412,251       $ 40,154,353       $ 29,983,437
Amount remaining invested in program equipment
   (Cost of equipment owned at end of period as a
   percentage of cost of all equipment purchased by the
   program) (4)                                                28.05%             57.99%              92.86%             90.26%
</TABLE>

                         (Footnotes follow on page A-22)

                                      A-9(cont.)
<PAGE>

                                    TABLE III
                 OPERATING RESULTS OF PRIOR PROGRAMS (CONTINUED)
                                December 31, 1999
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                           ATEL Cash Distribution Fund II
                                                                             Period Ended December 31,
                                                           1992               1993                1994               1995
Months of operations                                        12                 12                  12                 12

<S>                                                      <C>                 <C>                <C>                <C>
Gross revenue - lease and other                          $ 8,148,565         $ 6,665,582        $ 5,627,738        $ 3,191,834
                   - gain (loss) on sales of assets          111,809             184,599             (3,239)           453,960
                                                      ---------------   -----------------    ---------------    ---------------
                                                      ---------------   -----------------    ---------------    ---------------
                                                           8,260,374           6,850,181          5,624,499          3,645,794

Less Operating Expenses: (1)
        Depreciation expense                               5,285,315           4,285,373          2,963,445          1,451,193
        Provision for decline in value of commercial
           aircraft                                                -                   -
        Provision for doubtful accounts                        4,064                   -             11,616             25,972
        Interest expense                                   1,171,105             860,663            509,267            365,099
        Administrative costs and reimbursements              256,184             313,421            238,185            157,444
        Legal/Professional fees                               39,612              47,110             37,647             44,864
        Other                                                 70,316              49,725             66,324             71,101
        Management fee                                       408,421             427,874            313,115            222,936
                                                      ---------------   -----------------    ---------------    ---------------
                                                           7,235,017           5,984,166          4,139,599          2,338,609
                                                      ---------------   -----------------    ---------------    ---------------
Net income - GAAP basis (5)                              $ 1,025,357           $ 866,015        $ 1,484,900        $ 1,307,185
                                                      ===============   =================    ===============    ===============

Taxable income (loss) from operations                    $ 1,686,207         $ 2,346,733        $ 4,340,559        $ 3,101,835
                                                      ===============   =================    ===============    ===============

Cash generated by (used in) operations (3)               $ 6,601,157         $ 4,720,797        $ 3,921,897        $ 2,788,119
Cash generated from sales                                    767,749           2,643,336          2,959,549          2,304,367
Cash generated from refinancing                                    -                   -                  -                  -
Cash generated from other (3)                                698,496           1,437,114          1,311,673            875,730
                                                      ---------------   -----------------    ---------------    ---------------
                                                           8,067,402           8,801,247          8,193,119          5,968,216
Less cash distributions to investors:
        From operating cash flow                           4,927,246           4,720,797          3,921,897          2,788,119
        From sales                                                 -                   -            859,241          1,064,197
        From refinancing                                           -                   -                  -                  -
        From other                                                 -             794,270          1,311,673            875,730
                                                      ---------------   -----------------    ---------------    ---------------
        Total distributions                                4,927,246           5,515,067          6,092,811          4,728,046

                                                      ---------------   -----------------    ---------------    ---------------
Cash generated (deficiency) after cash distributions     $ 3,140,156         $ 3,286,180        $ 2,100,308        $ 1,240,170
                                                      ===============   =================    ===============    ===============
</TABLE>
                                      A-10
<PAGE>


<TABLE>
<CAPTION>
                                                                           ATEL Cash Distribution Fund II
                                                                             Period Ended December 31,
(cont.)                                                     1992               1993                1994               1995
Months of operations                                        12                 12                  12                 12

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

Tax and distribution data per $1,000 limited partner investment:
        Federal Income Tax Results:
           Ordinary income (loss):
             Operations                                      $ 47.69             $ 66.38           $ 122.79            $ 87.76
             Recapture
           Capital gain (loss)

Cash distributions to investors on a GAAP basis:
        -  Investment income                                 $ 29.01             $ 24.50            $ 42.01            $ 36.99
        -  Return of capital                                  111.77              133.07             132.10              98.14
                                                      ---------------   -----------------    ---------------    ---------------
                                                              140.78              157.57             174.11             135.13
Cash available for distribution, reinvested for
   investors' accounts                                          9.22                2.43              (4.11)            (30.13)
                                                      ---------------   -----------------    ---------------    ---------------
Total                                                       $ 150.00            $ 160.00           $ 170.00           $ 105.00
                                                      ===============   =================    ===============    ===============

Sources (on a cash basis)
        Operations                                          $ 150.00            $ 136.96           $ 109.43            $ 61.92
        Sales                                                      -                   -              23.97              23.63
        Refinancing                                                -                   -                  -                  -
        Other                                                      -               23.04              36.60              19.45
                                                      ---------------   -----------------    ---------------    ---------------
        Total                                               $ 150.00            $ 160.00           $ 170.00           $ 105.00
                                                      ===============   =================    ===============    ===============
Amount invested in program equipment (cost,
   excluding acquisition fees)                           $41,405,356        $ 36,692,677       $ 26,755,760       $ 21,031,914
Amount invested in program equipment (book value)        $23,667,996        $ 16,204,828       $ 11,523,077        $ 7,459,980
Amount remaining invested in program equipment
   (Cost of equipment owned at end of period as a
   percentage of cost of all equipment purchased by the
   program) (4)                                                79.21%             70.20%              51.19%             40.24%
</TABLE>

                         (Footnotes follow on page A-22)

                                      A-10(cont.)
<PAGE>

                                    TABLE III
                 OPERATING RESULTS OF PRIOR PROGRAMS (CONTINUED)
                                December 31, 1999
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                                     ATEL Cash Distribution Fund II
                                                                                             December 31,
                                                                              1996                1997               1998
Months of operations                                                           12                  12                 12

<S>                                                                          <C>                <C>                  <C>
Gross revenue - lease and other                                              $ 1,994,161        $ 1,189,141          $ 879,740
                   - gain (loss) on sales of assets                              168,927            124,594          1,647,529
                                                                        -----------------    ---------------    ---------------
                                                                               2,163,088          1,313,735          2,527,269

Less Operating Expenses: (1)
        Depreciation expense                                                     885,426            364,425            191,489
        Provision for doubtfull accounts                                               -             17,072                  -
        Provision for losses                                                      22,221             13,097              4,994
        Interest expense                                                         237,226            115,320             41,969
        Administrative costs and reimbursements                                  132,994            127,992            123,597
        Legal/Professional fees                                                   21,173             24,303             20,930
        Other                                                                     72,138             54,154             49,779
        Management fee                                                           157,355             84,156             87,906
                                                                        -----------------    ---------------    ---------------
                                                                               1,528,533            800,519            520,664
                                                                        -----------------    ---------------    ---------------
Net income - GAAP basis (5)                                                    $ 634,555          $ 513,216        $ 2,006,605
                                                                        =================    ===============    ===============

Taxable income (loss) from operations                                        $ 2,079,449        $ 1,357,072        $ 5,173,576
                                                                        =================    ===============    ===============

Cash generated by (used in) operations (3)                                   $ 1,288,526          $ 635,243          $ 459,213
Cash generated from sales                                                      1,298,116            778,928          4,085,168
Cash generated from refinancing                                                        -                  -                  -
Cash generated from other (3)                                                    877,510            816,922            136,857
                                                                        -----------------    ---------------    ---------------
                                                                               3,464,152          2,231,093          4,681,238
Less cash distributions to investors:
        From operating cash flow                                               1,288,526            635,243            459,213
        From sales                                                                     -                  -          4,085,168
        From refinancing                                                               -                  -                  -
        From other                                                               788,922            655,877            365,512
                                                                        -----------------    ---------------    ---------------
        Total distributions                                                    2,077,448          1,291,120          4,909,893

                                                                        -----------------    ---------------    ---------------
Cash generated (deficiency) after cash distributions                         $ 1,386,704          $ 939,973         $ (228,655)
                                                                        =================    ===============    ===============
</TABLE>
                                      A-11
<PAGE>


<TABLE>
<CAPTION>
                                                                                     ATEL Cash Distribution Fund II
                                                                                             December 31,
(cont.)                                                                        1996                1997               1998
Months of operations                                                           12                  12                 12

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

Tax and distribution data per $1,000 limited partner investment:
        Federal Income Tax Results:
           Ordinary income (loss):
             Operations                                                          $ 58.84            $ 38.40           $ 146.38
             Recapture                                                                                  $ -                $ -
           Capital gain (loss)                                                                          $ -                $ -

Cash distributions to investors on a GAAP basis:
        -  Investment income                                                     $ 17.95            $ 14.52            $ 56.78
        -  Return of capital                                                       41.42              22.38              83.54
                                                                        -----------------    ---------------    ---------------
                                                                                   59.37              36.90             140.32
Cash available for distribution, reinvested for
   investors' accounts                                                             (7.37)             (6.90)             (5.32)
                                                                        -----------------    ---------------    ---------------
Total                                                                            $ 52.00            $ 30.00           $ 135.00
                                                                        =================    ===============    ===============

Sources (on a cash basis)
        Operations                                                               $ 32.25            $ 14.76            $ 12.63
        Sales                                                                          -                  -             112.32
        Refinancing                                                                    -                  -                  -
        Other                                                                      19.75              15.24              10.05
                                                                        -----------------    ---------------    ---------------
        Total                                                                    $ 52.00            $ 30.00           $ 135.00
                                                                        =================    ===============    ===============

Amount invested in program equipment (cost,
   excluding acquisition fees)                                              $ 16,329,599       $ 11,293,265                $ -
Amount invested in program equipment (book value)                            $ 4,564,924        $ 2,740,429        $ 2,370,652
Amount remaining invested in program equipment (Cost
   of equipment owned at end of period as a percentage of
   cost of all equipment purchased by the program) (4)                             31.24%              21.61%
</TABLE>



                         (Footnotes follow on page A-22)

                                      A-11(cont.)
<PAGE>

                                    TABLE III
                 OPERATING RESULTS OF PRIOR PROGRAMS (CONTINUED)
                                December 31, 1999
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                                   ATEL Cash Distribution Fund III
                                                                                      Period Ended December 31,
                                                                              1990                1991               1992
Months of operations                                                           12                  12                 12

<S>                                                                          <C>                <C>               <C>
Gross revenue - lease and other                                              $ 2,130,161        $ 7,760,246       $ 12,713,280
                   - gain (loss) on sales of assets                                    -            (17,714)         1,202,188
                                                                        -----------------    ---------------    ---------------
                                                                               2,130,161          7,742,532         13,915,468

Less Operating Expenses: (1)
        Depreciation expense                                                   1,278,427          4,919,605          7,739,054
        Provision for decline in value of commercial
           aircraft                                                              623,294                  -                  -
        Interest expense                                                         482,047          1,002,520          1,186,760
        Administrative costs and reimbursements                                   70,775            239,667            542,510
        Legal/Professional fees                                                    7,600             52,746             31,691
        Other                                                                     22,898             49,198             52,629
        Management fee                                                            83,245            391,494            839,909
                                                                        -----------------    ---------------    ---------------
                                                                               1,289,859          1,735,625          2,653,499
                                                                        -----------------    ---------------    ---------------
Net income - GAAP basis (6)                                                   $ (438,125)       $ 1,087,302        $ 3,522,915
                                                                        =================    ===============    ===============

Taxable income (loss) from operations                                       $ (2,539,135)      $ (6,476,596)      $ (3,010,933)
                                                                        =================    ===============    ===============

Cash generated by (used in) operations (3)                                   $ 1,572,921        $ 6,288,997        $ 9,564,446
Cash generated from sales                                                              -                  -          4,006,080
Cash generated from refinancing                                                        -                  -                  -
Cash generated from other (3)                                                    125,093             14,587            181,746
                                                                        -----------------    ---------------    ---------------
                                                                               1,698,014          6,303,584         13,752,272
Less cash distributions to investors:
        From operating cash flow                                                 396,751          4,185,400          9,261,560
        From sales                                                                     -                  -                  -
        From refinancing                                                               -                  -                  -
        From other                                                                     -                  -                  -
                                                                        -----------------    ---------------    ---------------
        Total distributions                                                      396,751          4,185,400          9,261,560
                                                                        -----------------    ---------------    ---------------
Cash generated (deficiency) after cash distributions                         $ 1,301,263        $ 2,118,184        $ 4,490,712
                                                                        =================    ===============    ===============
</TABLE>
                                      A-12
<PAGE>

<TABLE>
<CAPTION>
                                                                                   ATEL Cash Distribution Fund III
                                                                                      Period Ended December 31,
(cont.)                                                                        1990                1991               1992
Months of operations                                                           12                  12                 12

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


Tax and distribution data per $1,000 limited partner investment:
        Federal Income Tax Results:
           Ordinary income (loss):
             Operations                                                        $ (282.13)         $ (200.01)          $ (40.37)
             Recapture
           Capital gain (loss) Cash distributions to investors on a GAAP basis:
        -  Investment income                                                                        $ 33.58            $ 47.23
        -  Return of capital                                                     $ 44.53              96.98              78.19
                                                                        -----------------    ---------------    ---------------
                                                                                 $ 44.53           $ 130.56           $ 125.42
                                                                        =================    ===============    ===============
Sources (on a cash basis)
        Sales
        Refinancing
        Operations                                                               $ 44.53           $ 130.56           $ 125.42
        Other                                                                          -                  -                  -
                                                                        -----------------    ---------------    ---------------
        Total                                                                    $ 44.53           $ 130.56           $ 125.42
                                                                        =================    ===============    ===============

Amount invested in program equipment (cost,
   excluding acquisition fees)                                              $ 28,534,220       $ 52,188,848       $ 83,423,686
Amount invested in program equipment (book value)                           $ 27,475,925       $ 44,531,829       $ 64,526,606
Amount remaining invested in program equipment (Cost
   of equipment owned at end of period as a percentage of
   cost of all equipment purchased by the program) (4)                       28.64%              52.38%             83.73%
</TABLE>

                         (Footnotes follow on page A-22)

                                      A-12(cont)
<PAGE>

                                    TABLE III
                 OPERATING RESULTS OF PRIOR PROGRAMS (CONTINUED)
                                December 31, 1999
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                                   ATEL Cash Distribution Fund III
                                                                                             Period Ended
                                                                                             December 31,

                                                           1993               1994                1995               1996
Months of operations                                        12                 12                  12                 12

<S>                                                        <C>                <C>                <C>                <C>
Gross revenue - lease and other                          $13,970,227        $ 14,212,777       $ 13,378,680       $ 10,565,963
                   - gain (loss) on sales of assets         (140,513)            155,497            954,115          1,143,807
                                                      ---------------   -----------------    ---------------    ---------------
                                                          13,829,714          14,368,274         14,332,795         11,709,770

Less Operating Expenses: (1)
        Depreciation expense                               8,984,502           9,734,408          9,037,450          7,051,625
        Provision for losses                                                      36,626            826,550            118,023
        Interest expense                                   1,456,147           1,395,276          1,064,823            630,450
        Administrative costs and reimbursements              468,005             340,269            300,952            245,242
        Legal/Professional fees                               58,809              60,552             59,237             38,522
        Other                                                 75,289             113,411            110,637            149,613
        Management fee                                       915,375             999,086            900,484            722,425
                                                      ---------------   -----------------    ---------------    ---------------
                                                          11,958,127          12,679,628         12,300,133          8,955,900
                                                      ---------------   -----------------    ---------------    ---------------
Income before extraordinary items                          1,871,587           1,688,646          2,032,662          2,753,870
Extrordinary gain on early extinguisment of debt                   -                   -                  -             97,608
                                                      ---------------   -----------------    ---------------    ---------------
Net income - GAAP basis (6)                              $ 1,871,587         $ 1,688,646        $ 2,032,662        $ 2,851,478
                                                      ===============   =================    ===============    ===============

Taxable income (loss) from operations                   $ (5,122,581)          $ 635,990        $ 6,281,437        $ 8,404,788
                                                      ===============   =================    ===============    ===============

Cash generated by (used in) operations (3)               $11,402,915        $ 11,400,861       $ 10,333,228        $ 8,435,426
Cash generated from sales                                    269,479             682,595          3,276,705          5,335,135
Cash generated from refinancing                                    -                   -                  -                  -
Cash generated from other (3)                                719,701           1,317,531          1,518,191          1,628,837
                                                      ---------------   -----------------    ---------------    ---------------
                                                          12,392,095          13,400,987         15,128,124         15,399,398
Less cash distributions to investors:
        From operating cash flow                           9,594,918          10,201,485         10,333,228          8,435,426
        From sales                                                 -                   -                  -                  -
        From refinancing                                           -                   -                  -                  -
        From other                                                 -                   -              4,961            777,879
                                                      ---------------   -----------------    ---------------    ---------------
        Total distributions                                9,594,918          10,201,485         10,338,189          9,213,305
                                                      ---------------   -----------------    ---------------    ---------------
Cash generated (deficiency) after cash distributions     $ 2,797,177         $ 3,199,502        $ 4,789,935        $ 6,186,093
                                                      ===============   =================    ===============    ===============
</TABLE>
                                      A-13
<PAGE>

<TABLE>
<CAPTION>
                                                                                   ATEL Cash Distribution Fund III
                                                                                             Period Ended
                                                                                             December 31,

(cont.)                                                     1993               1994                1995               1996
Months of operations                                        12                 12                  12                 12

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

Tax and distribution data per $1,000 limited partner investment:
        Federal Income Tax Results:
           Ordinary income (loss):
             Operations                                     $ (68.68)             $ 8.53            $ 84.28           $ 112.76
             Recapture
           Capital gain (loss) Cash distributions to investors on a GAAP basis:
        -  Investment income                                 $ 25.09             $ 22.66            $ 27.27             $38.26
        -  Return of capital                                  104.86              115.59             112.73              86.63
                                                      ---------------   -----------------    ---------------    ---------------
                                                            $ 129.95            $ 138.25           $ 140.00           $ 124.89
                                                      ===============   =================    ===============    ===============
Sources (on a cash basis)
        Sales
        Refinancing
        Operations                                          $ 129.95            $ 138.25           $ 139.93           $ 114.35
        Other                                                      -                   -               0.07              10.54
                                                      ---------------   -----------------    ---------------    ---------------
        Total                                               $ 129.95            $ 138.25           $ 140.00           $ 124.89
                                                      ===============   =================    ===============    ===============
Amount invested in program equipment (cost, excluding
   acquisition fees)                                     $91,612,304        $ 87,442,745       $ 79,602,818       $ 64,700,440
Amount invested in program equipment (book value)        $63,434,911        $ 52,479,724       $ 39,107,792       $ 26,203,009
Amount remaining invested in program equipment (Cost
   of equipment owned at end of period as a percentage of
   cost of all equipment purchased by the program) (4)         91.95%             87.77%              79.90%             64.94%
</TABLE>

                         (Footnotes follow on page A-22)

                                      A-13(cont.)

<PAGE>

                                    TABLE III
                 OPERATING RESULTS OF PRIOR PROGRAMS (CONTINUED)

                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                                      ATEL Cash Distribution Fund III
                                                                                               Period Ended
                                                                                               December 31,

                                                                              1997                1998               1999
Months of operations                                                           12                  12                 12

<S>                                                                          <C>                <C>                <C>
Gross revenue - lease and other                                              $ 7,610,362        $ 4,847,317        $ 1,712,222
                   - gain (loss) on sales of assets                            2,823,095          6,160,019           (369,377)
                                                                        -----------------    ---------------    ---------------
                                                                              10,433,457         11,007,336          1,342,845

Less Operating Expenses: (1)
        Depreciation expense                                                   4,560,013          2,557,024            752,327
        Provision for losses                                                     104,335             17,173                  -
        Interest expense                                                         319,415            126,982             20,756
        Administrative costs and reimbursements                                  248,250            235,984            205,136
        Legal/Professional fees                                                   31,985             25,882             22,954
        Other                                                                    174,046            110,675            142,807
        Management fee                                                           660,774            640,419            114,011
                                                                        -----------------    ---------------    ---------------
                                                                               6,098,818          3,714,139          1,257,991
                                                                        -----------------    ---------------    ---------------
Income before extraordinary items                                              4,334,639          7,293,197             84,854
Extrordinary gain on early extinguisment of debt                                       -                  -                  -
                                                                        -----------------    ---------------    ---------------
Net income - GAAP basis (6)                                                  $ 4,334,639        $ 7,293,197           $ 84,854
                                                                        =================    ===============    ===============

Taxable income (loss) from operations                                       $ 10,406,517       $ 10,556,855        $ 3,766,664
                                                                        =================    ===============    ===============

Cash generated by (used in) operations (3)                                   $ 6,535,498        $ 3,953,216          $ 779,739
Cash generated from sales                                                     10,182,310          9,580,103          3,614,285
Cash generated from refinancing                                                        -                  -
Cash generated from other (3)                                                  1,047,681            962,739            419,924
                                                                        -----------------    ---------------    ---------------
                                                                              17,765,489         14,496,058          4,813,948
Less cash distributions to investors:
        From operating cash flow                                              $6,535,498         $3,953,216          $ 779,739
        From sales                                                                35,201          5,541,168          3,614,285
        From refinancing                                                               -
        From other                                                             1,047,681            962,739         10,628,597
                                                                        -----------------    ---------------    ---------------
        Total distributions                                                    7,618,380         10,457,123         15,022,621
                                                                        -----------------    ---------------    ---------------
Cash generated (deficiency) after cash distributions                        $ 10,147,109        $ 4,038,935      $ (10,208,673)
                                                                        =================    ===============    ===============
</TABLE>
                                      A-14
<PAGE>

<TABLE>
<CAPTION>
                                                                                      ATEL Cash Distribution Fund III
                                                                                               Period Ended
                                                                                               December 31,

(cont.)                                                                        1997                1998               1999
Months of operations                                                           12                  12                 12
<S>                                                                           <C>                <C>                <C>

Tax and distribution data per $1,000 limited partner investment:
        Federal Income Tax Results:
           Ordinary income (loss):
             Operations                                                         $ 139.66           $ 141.69            $ 50.56
             Recapture
           Capital gain (loss) Cash distributions to investors on a GAAP basis:
        -  Investment income                                                     $ 58.17            $ 97.89             $ 1.14
        -  Return of capital                                                       45.11              43.88             202.52
                                                                        -----------------    ---------------    ---------------
                                                                                $ 103.28           $ 141.77           $ 203.66
                                                                        =================    ===============    ===============
Sources (on a cash basis)
        Sales                                                                     $ 0.48            $ 75.12            $ 49.00
        Refinancing                                                                    -                  -                  -
        Operations                                                                 88.60              53.59              10.57
        Other                                                                      14.20              13.06             144.09
                                                                        -----------------    ---------------    ---------------
        Total                                                                   $ 103.28           $ 141.77           $ 203.66
                                                                        =================    ===============    ===============
Amount invested in program equipment (cost, excluding
   acquisition fees)                                                        $ 43,579,341       $ 29,610,312        $ 9,331,016
Amount invested in program equipment (book value)                           $ 13,159,990        $ 6,221,543        $ 1,086,753
Amount remaining invested in program equipment (Cost
   of equipment owned at end of period as a percentage of
   cost of all equipment purchased by the program) (4)                             43.74%              29.72%             9.37%
</TABLE>


                         (Footnotes follow on page A-22)

                                      A-14(cont.)

<PAGE>

                                    TABLE III
                 OPERATING RESULTS OF PRIOR PROGRAMS (CONTINUED)
                                December 31, 1999
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                   ATEL Cash Distribution Fund IV
                                                                      Period Ended December 31,

                                                           1992               1993                1994               1995
Months of operations                                        12                 12                  12                 12

<S>                                                      <C>                <C>                <C>                <C>
Gross revenue - lease and other                          $ 2,123,081        $ 10,510,289       $ 13,246,145       $ 12,973,718
                   - gain (loss) on sales of assets                -             (38,429)          (102,932)           615,042
                                                      ---------------   -----------------    ---------------    ---------------
                                                           2,123,081          10,471,860         13,143,213         13,588,760

Less Operating Expenses: (1)
        Depreciation and amortization expense              1,147,209           7,054,380          8,743,149          8,740,231
        Provision for losses                                       -                   -             34,505            679,634
        Interest expense                                      91,577              81,437          1,332,542          1,960,823
        Administrative costs and reimbursements              382,114             537,918            358,441            349,663
        Legal/Professional fees                               46,935              52,838             86,594             76,365
        Other                                                 25,988              57,575            114,376            110,466
        Management fee                                       103,510             752,950          1,060,190            872,374
                                                      ---------------   -----------------    ---------------    ---------------
                                                           1,797,333           8,537,098         11,729,797         12,789,556
                                                      ---------------   -----------------    ---------------    ---------------
Net income - GAAP basis                                    $ 325,748         $ 1,934,762        $ 1,413,416          $ 799,204
                                                      ===============   =================    ===============    ===============

Taxable income (loss) from operations                   $ (2,034,428)       $ (9,624,570)      $ (8,073,869)      $ (2,073,084)
                                                      ===============   =================    ===============    ===============

Cash generated by (used in) operations (3)               $ 3,560,891         $ 9,021,440       $ 10,366,325        $ 8,830,893
Cash generated from sales                                          -              98,752          5,648,425          2,722,954
Cash generated from refinancing                                    -                   -                  -                  -
Cash generated from other (3)                                      -             220,258          1,522,609          2,384,094
                                                      ---------------   -----------------    ---------------    ---------------
                                                           3,560,891           9,340,450         17,537,359         13,937,941
Less cash distributions to investors:
        From operating cash flow                           1,936,639           8,686,491          9,653,038          8,830,893
        From sales                                                 -                   -                  -                  -
        From refinancing                                           -                   -                  -                  -
        From other                                                 -                   -                  -            906,007
                                                      ---------------   -----------------    ---------------    ---------------
        Total distributions                                1,936,639           8,686,491          9,653,038          9,736,900
                                                      ---------------   -----------------    ---------------    ---------------
Cash generated (deficiency) after cash distributions     $ 1,624,252           $ 653,959        $ 7,884,321        $ 4,201,041
                                                      ===============   =================    ===============    ===============
</TABLE>
                                      A-15
<PAGE>

<TABLE>
<CAPTION>
                                                                   ATEL Cash Distribution Fund IV
                                                                      Period Ended December 31,

(cont.)                                                     1992               1993                1994               1995
Months of operations                                        12                 12                  12                 12

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

Tax and distribution data per $1,000 limited partner investment:
        Federal Income Tax Results:
           Ordinary income (loss):
             Operations                                     $ (76.67)          $ (127.78)         $ (106.64)          $ (27.43)
             Recapture
           Capital gain (loss)                                                                                          $ 0.04

Cash distributions to investors on a GAAP basis:
        -  Investment income                                 $ 12.28             $ 15.86            $ 18.67            $ 10.57
        -  Return of capital                                   61.44              100.63             110.12             119.50
                                                      ---------------   -----------------    ---------------    ---------------
                                                              $73.72             $116.49            $128.79           $ 130.07
                                                      ===============   =================    ===============    ===============

Sources (on a cash basis)
        Sales
        Refinancing
        Operations                                           $ 73.72            $ 116.49           $ 128.79           $ 117.97
        Other                                                      -                   -                  -              12.10
                                                      ---------------   -----------------    ---------------    ---------------
        Total                                                $ 73.72            $ 116.49           $ 128.79           $ 130.07
                                                      ===============   =================    ===============    ===============
Amount invested in program equipment (cost, excluding
   acquisition fees)                                     $49,603,894        $ 82,896,683       $ 88,187,291       $ 98,547,911
Amount invested in program equipment (book value)        $49,801,834        $ 69,901,953       $ 65,252,553       $ 63,967,204
Amount remaining invested in program equipment (Cost
   of equipment owned at end of period as a percentage of
   cost of all equipment purchased by the program) (4)         45.62%             76.24%              81.10%             90.63%
</TABLE>


                         (Footnotes follow on page A-22)

                                      A-15(cont.)
<PAGE>

                                    TABLE III
                 OPERATING RESULTS OF PRIOR PROGRAMS (CONTINUED)
                                December 31, 1999
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                          ATEL Cash Distribution Fund IV
                                                                                    Period Ended
                                                                                    December 31,
                                                           1996               1997                1998               1999
Months of operations                                        12                 12                  12                 12

<S>                                                      <C>                 <C>                <C>                <C>
Gross revenue - lease and other                          $11,664,408         $ 8,076,530        $ 5,301,074        $ 3,903,062
                   - gain (loss) on sales of assets        1,574,946           3,203,666            719,396          6,311,690
                                                      ---------------   -----------------    ---------------    ---------------
                                                          13,239,354          11,280,196          6,020,470         10,214,752

Less Operating Expenses: (1)
        Depreciation and amortization expense              7,849,010           4,846,725          2,379,210          1,620,663
        Provision for losses                                 135,965             321,876            288,145                  -
        Interest expense                                   1,858,316             971,628            448,071            293,850
        Administrative costs and reimbursements              275,778             303,642            268,282            224,771
        Legal/Professional fees                               46,419              35,746             31,781             29,136
        Other                                                 98,471             156,841             94,243            138,323
        Management fee                                       821,328             810,055            498,180            601,404
                                                      ---------------   -----------------    ---------------    ---------------
                                                          11,085,287           7,446,513          4,007,912          2,908,147
                                                      ---------------   -----------------    ---------------    ---------------
Income before extraordinary items                          2,154,067           3,833,683          2,012,558          7,306,605
Extrordinary gain on early extinguisment of debt             112,546                   -                  -                  -
                                                      ---------------   -----------------    ---------------    ---------------
Net income - GAAP basis (6)                              $ 2,266,613         $ 3,833,683        $ 2,012,558        $ 7,306,605
                                                      ===============   =================    ===============    ===============

Taxable income (loss) from operations                    $ 1,101,252        $ 13,539,726        $ 5,093,690       $ 15,997,567
                                                      ===============   =================    ===============    ===============

Cash generated by (used in) operations (3)               $ 7,511,884         $ 5,717,928        $ 3,979,852          $ 876,351
Cash generated from sales                                  4,376,555          20,594,019          2,981,305         15,767,012
Cash generated from refinancing                                    -                   -                  -                  -
Cash generated from other (3)                              2,991,035           2,593,695          2,210,380          1,378,787
                                                      ---------------   -----------------    ---------------    ---------------
                                                          14,879,474          28,905,642          9,171,537         18,022,150
Less cash distributions to investors:
        From operating cash flow                           7,511,884          $5,717,928         $3,979,852          $ 876,351
        From sales                                                 -           2,169,677          2,981,305          8,229,048
        From refinancing                                           -                   -                  -
        From other                                         2,881,345           2,593,695          3,523,299          1,378,787
                                                      ---------------   -----------------    ---------------    ---------------
        Total distributions                               10,393,229          10,481,300         10,484,456         10,484,186
                                                      ---------------   -----------------    ---------------    ---------------
Cash generated (deficiency) after cash distributions     $ 4,486,245        $ 18,424,342       $ (1,312,919)       $ 7,537,964
                                                      ===============   =================    ===============    ===============
</TABLE>
                                      A-16
<PAGE>


<TABLE>
<CAPTION>
                                                                          ATEL Cash Distribution Fund IV
                                                                                    Period Ended
                                                                                    December 31,
(cont.)                                                     1996               1997                1998               1999
Months of operations                                        12                 12                  12                 12

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

Tax and distribution data per $1,000 limited partner investment:
        Federal Income Tax Results:
           Ordinary income (loss):
             Operations                                      $ 14.56            $ 179.03            $ 67.35           $ 211.52
             Recapture
           Capital gain (loss)

Cash distributions to investors on a GAAP basis:
        -  Investment income                                 $ 29.97             $ 50.69            $ 26.61            $ 96.61
        -  Return of capital                                  108.83               89.31             113.39              43.39
                                                      ---------------   -----------------    ---------------    ---------------
                                                            $ 138.80            $ 140.00           $ 140.00           $ 140.00
                                                      ===============   =================    ===============    ===============

Sources (on a cash basis)
        Sales                                                                    $ 28.98            $ 39.81           $ 109.89
        Refinancing                                                                    -                  -                  -
        Operations                                          $ 100.32               76.38              53.14              11.70
        Other                                                  38.48               34.64              47.05              18.41
                                                      ---------------   -----------------    ---------------    ---------------
        Total                                               $ 138.80            $ 140.00           $ 140.00           $ 140.00
                                                      ===============   =================    ===============    ===============
Amount invested in program equipment (cost, excluding
   acquisition fees)                                     $92,543,075        $ 60,025,398       $ 53,022,506       $ 27,047,824
Amount invested in program equipment (book value)        $52,264,526        $ 27,375,489       $ 20,423,330         $8,049,422
Amount remaining invested in program equipment (Cost
   of equipment owned at end of period as a percentage of
   cost of all equipment purchased by the program) (4)         85.11%             55.20%              48.76%             24.88%
</TABLE>


                         (Footnotes follow on page A-22)

                                      A-16(cont.)
<PAGE>

                                    TABLE III
                 OPERATING RESULTS OF PRIOR PROGRAMS (CONTINUED)
                                December 31, 1999
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                  ATEL Cash Distribution Fund V
                                                                          Period Ended
                                                                          December 31,
                                                           1993               1994                1995               1996
Months of operations                                        10                 12                  12                 12

<S>                                                      <C>                <C>                <C>                <C>
Gross revenue - lease and other                          $ 2,173,205        $ 10,806,892       $ 19,951,380       $ 23,662,790
                   - gain (loss) on sales of assets                -               2,564            933,289          1,325,132
                                                      ---------------   -----------------    ---------------    ---------------
                                                           2,173,205          10,809,456         20,884,669         24,987,922

Less Operating Expenses: (1)
        Depreciation and amortization expense              1,600,628           8,135,951         14,600,474         15,351,574
        Provision for losses                                       -              34,158            987,013            255,294
        Interest expense                                      31,511              61,036          1,222,050          3,962,860
        Administrative costs and reimbursements              373,089             706,324            535,812            455,316
        Legal/Professional fees                               13,746              65,028            110,744            117,566
        Other                                                 36,269             113,981            176,847            428,631
        Management fee                                       178,583           1,013,448          1,623,818          1,725,751
                                                      ---------------   -----------------    ---------------    ---------------
                                                           2,233,826          10,129,926         19,256,758         22,296,992
                                                      ---------------   -----------------    ---------------    ---------------
Income before extraordinary items                            (60,621)            679,530          1,627,911          2,690,930
Extrordinary gain on early extinguisment of debt                   -                   -                  -            160,955
                                                      ---------------   -----------------    ---------------    ---------------
Net income - GAAP basis (6)                                $ (60,621)          $ 679,530        $ 1,627,911        $ 2,851,885
                                                      ===============   =================    ===============    ===============

Taxable income (loss) from operations                   $ (5,061,304)      $ (13,005,033)     $ (11,831,759)      $ (7,493,824)
                                                      ===============   =================    ===============    ===============

Cash generated by (used in) operations (3)               $ 1,795,722        $ 10,053,220       $ 15,800,948       $ 14,733,366
Cash generated from sales                                          -              22,572          6,930,477          5,900,451
Cash generated from refinancing                                    -                   -                  -                  -
Cash generated from other (3)                                      -           1,513,782          2,498,923          4,855,093
                                                      ---------------   -----------------    ---------------    ---------------
                                                           1,795,722          11,589,574         25,230,348         25,488,910
Less cash distributions to investors:
        From operating cash flow                             922,278           8,223,081         13,101,508         13,672,825
        From sales                                                 -                   -                  -                  -
        From refinancing                                           -                   -                  -                  -
        From other                                                 -                   -                  -
                                                      ---------------   -----------------    ---------------    ---------------
        Total distributions                                  922,278           8,223,081         13,101,508         13,672,825
                                                      ---------------   -----------------    ---------------    ---------------
Cash generated (deficiency) after cash distributions       $ 873,444         $ 3,366,493       $ 12,128,840       $ 11,816,085
                                                      ===============   =================    ===============    ===============
</TABLE>
                                      A-17
<PAGE>

<TABLE>
<CAPTION>
                                                                  ATEL Cash Distribution Fund V
                                                                          Period Ended
                                                                          December 31,
(cont.)                                                     1993               1994                1995               1996
Months of operations                                        10                 12                  12                 12

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

Tax and distribution data per $1,000 limited partner investment:
        Federal Income Tax Results:
           Ordinary income (loss):
             Operations                                    $ (219.75)          $ (152.59)          $ (93.72)          $ (59.36)
             Recapture
           Capital gain (loss)

Cash distributions to investors on a GAAP basis:
        -  Investment income                                                      $ 8.05            $ 12.89            $ 22.59
        -  Return of capital                                 $ 40.45               89.41              91.93              86.81
                                                      ---------------   -----------------    ---------------    ---------------
                                                             $ 40.45             $ 97.46           $ 104.82           $ 109.40
                                                      ===============   =================    ===============    ===============
Sources (on a cash basis)
        Sales
        Refinancing
        Operations                                           $ 40.45             $ 97.46           $ 104.82           $ 109.40
        Other                                                      -                   -                  -
                                                      ---------------   -----------------    ---------------    ---------------
        Total                                                $ 40.45             $ 97.46           $ 104.82           $ 109.40
                                                      ===============   =================    ===============    ===============
Amount invested in program equipment (cost, excluding
   acquisition fees)                                     $34,699,207        $113,427,843      $ 161,866,626      $ 168,575,337
Amount invested in program equipment (book value)        $34,246,741        $100,762,242      $ 131,686,535      $ 125,729,656
Amount remaining invested in program equipment (Cost
   of equipment owned at end of period as a percentage of
   cost of all equipment purchased by the program) (4)         18.56%             60.66%              86.56%             90.15%
</TABLE>


                         (Footnotes follow on page A-22)

                                      A-17(cont.)
<PAGE>

                                    TABLE III
                 OPERATING RESULTS OF PRIOR PROGRAMS (CONTINUED)
                                December 31, 1999
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                        ATEL Cash Distribution Fund V
                                                       Period Ended
                                                                          December 31,
                                                           1997               1998                1999
Months of operations                                        12                 12                  12

<S>                                                      <C>                <C>                <C>
Gross revenue - lease and other                          $23,092,315        $ 20,960,261       $ 15,772,680
                   - gain (loss) on sales of assets          345,340           1,050,907          1,291,920
                                                      ---------------   -----------------    ---------------
                                                          23,437,655          22,011,168         17,064,600

Less Operating Expenses: (1)
        Depreciation and amortization expense             13,503,318          11,830,276          7,935,060
        Provision for losses                               1,801,707   (7)        55,409                  -
        Interest expense                                   3,599,776           2,738,745          2,055,475
        Administrative costs and reimbursements              405,886             422,293            355,881
        Legal/Professional fees                               94,603              60,684             54,935
        Other                                                571,546             724,155            442,298
        Management fee                                     1,647,388           1,318,373          1,022,381
                                                      ---------------   -----------------    ---------------
                                                          21,624,224          17,149,935         11,866,030
                                                      ---------------   -----------------    ---------------
Income before extraordinary items                          1,813,431           4,861,233          5,198,570
Extrordinary gain on early extinguisment of debt                   -                   -                  -
                                                      ---------------   -----------------    ---------------
Net income - GAAP basis (6)                              $ 1,813,431         $ 4,861,233        $ 5,198,570
                                                      ===============   =================    ===============

Taxable income (loss) from operations                     $ (913,120)       $ 15,903,507        $ 7,473,487
                                                      ===============   =================    ===============

Cash generated by (used in) operations (3)               $16,546,120        $ 15,715,879       $ 10,478,968
Cash generated from sales                                  3,136,926          13,675,178          5,186,472
Cash generated from refinancing                                    -                                      -
Cash generated from other (3)                              4,476,163           3,410,321          2,160,238
                                                      ---------------   -----------------    ---------------
                                                          24,159,209          32,801,378         17,825,678
Less cash distributions to investors:
        From operating cash flow                          13,744,875          14,854,419         10,478,968
        From sales                                                 -                   -          3,297,315
        From refinancing                                           -                   -                  -
        From other                                                 -                   -          1,222,943
                                                      ---------------   -----------------    ---------------
        Total distributions                               13,744,875          14,854,419         14,999,226
                                                      ---------------   -----------------    ---------------
Cash generated (deficiency) after cash distributions     $10,414,334        $ 17,946,959        $ 2,826,452
                                                      ===============   =================    ===============
</TABLE>
                                      A-18
<PAGE>


<TABLE>
<CAPTION>
                                                        ATEL Cash Distribution Fund V
                                                       Period Ended
                                                                          December 31,
(cont.)                                                     1997               1998                1999
Months of operations                                        12                 12                  12

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


Tax and distribution data per $1,000 limited partner investment:
        Federal Income Tax Results:
           Ordinary income (loss):
             Operations                                      $ (7.23)           $ 125.99            $ 59.20
             Recapture
           Capital gain (loss)

Cash distributions to investors on a GAAP basis:
        -  Investment income                                 $ 14.51             $ 38.51            $ 41.18
        -  Return of capital                                   95.48               80.35              78.84
                                                      ---------------   -----------------    ---------------
                                                            $ 109.99            $ 118.86           $ 120.02
                                                      ===============   =================    ===============
Sources (on a cash basis)
        Sales                                                                                        $26.38
        Refinancing
        Operations                                          $ 109.99            $ 118.86            $ 83.85
        Other                                                      -                   -                  -
                                                      ---------------   -----------------    ---------------
        Total                                               $ 109.99            $ 118.86           $ 120.02
                                                      ===============   =================    ===============
Amount invested in program equipment (cost, excluding
   acquisition fees)                                    $163,806,646        $138,296,812      $ 121,739,054
Amount invested in program equipment (book value)       $104,863,156        $ 74,753,369        $60,548,669
Amount remaining invested in program equipment (Cost
   of equipment owned at end of period as a percentage of
   cost of all equipment purchased by the program) (4)         87.65%             73.96%              65.10%
</TABLE>

                         (Footnotes follow on page A-22)

                                      A-18(cont.)
<PAGE>

                                    TABLE III
                 OPERATING RESULTS OF PRIOR PROGRAMS (CONTINUED)
                                December 31, 1999
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                 ATEL Cash Distribution Fund VI
                                                                          Period Ended
                                                                          December 31,
                                                           1995               1996                1997
Months of operations                                        12                 12                  12

<S>                                                      <C>                <C>                <C>
Gross revenue - lease and other                          $ 6,440,218        $ 25,837,343       $ 36,458,734
                   - gain (loss) on sales of assets            3,819            (107,873)            26,431
                                                      ---------------   -----------------    ---------------
                                                           6,444,037          25,729,470         36,485,165

Less Operating Expenses: (1)
        Depreciation and amortization expense              4,976,075          19,298,500         27,596,548
        Provision for losses                                  64,892             257,814            364,852
        Interest expense                                     931,651           5,773,463          7,993,746
        Administrative costs and reimbursements              539,009             748,745            435,759
        Legal/Professional fees                               50,962             186,724             91,625
        Other                                                121,541             612,698            807,883
        Management fee                                       362,581           1,061,856          1,492,716
                                                      ---------------   -----------------    ---------------
                                                           7,046,711          27,939,800         38,783,129
                                                      ---------------   -----------------    ---------------
Net income (loss) - GAAP basis                            $ (602,674)       $ (2,210,330)      $ (2,297,964)
                                                      ===============   =================    ===============

Taxable income (loss) from operations                  $ (11,625,618)      $ (27,319,391)     $ (22,433,132)
                                                      ===============   =================    ===============

Cash generated by (used in) operations (3)               $ 4,354,020        $ 13,940,220       $ 23,899,770
Cash generated from sales                                     54,156             636,397            406,362
Cash generated from refinancing                                    -                   -                  -
Cash generated from other (3)                                195,884             501,623            685,665
                                                      ---------------   -----------------    ---------------
                                                           4,604,060          15,078,240         24,991,797
Less cash distributions to investors:
        From operating cash flow                           2,484,971           8,719,731         12,475,238
        From sales                                                 -                   -                  -
        From refinancing                                           -                   -                  -
        From other                                                 -                   -                  -
                                                      ---------------   -----------------    ---------------
        Total distributions                                2,484,971           8,719,731         12,475,238
                                                      ---------------   -----------------    ---------------
Cash generated (deficiency) after cash distributions     $ 2,119,089         $ 6,358,509       $ 12,516,559
                                                      ===============   =================    ===============
</TABLE>
                                      A-19
<PAGE>

<TABLE>
<CAPTION>
                                                                 ATEL Cash Distribution Fund VI
                                                                          Period Ended
                                                                          December 31,
(cont.)                                                     1995               1996                1997
Months of operations                                        12                 12                  12

<S>                                                      <C>                <C>                <C>
Tax and distribution data per $1,000 limited partner investment:
        Federal Income Tax Results:
           Ordinary income (loss):
             Operations                                    $ (364.88)          $ (346.74)         $ (177.67)
             Recapture
           Capital gain (loss)

Cash distributions to investors on a GAAP basis:
        -  Investment income
        -  Return of capital                                 $ 78.78             $ 92.53            $ 99.80
                                                      ---------------   -----------------    ---------------
                                                             $ 78.78             $ 92.53            $ 99.80
                                                      ===============   =================    ===============
Sources (on a cash basis)
        Sales
        Refinancing
        Operations                                           $ 78.78             $ 92.53            $ 99.80
        Other                                                      -                   -                  -
                                                      ---------------   -----------------    ---------------
        Total                                                $ 78.78             $ 92.53            $ 99.80
                                                      ===============   =================    ===============

Amount invested in program equipment (cost, excluding
   acquisition fees)                                     $98,036,611        $204,553,244      $ 206,090,008
Amount invested in program equipment (book value)        $92,802,029        $185,510,097      $ 158,856,251
Amount remaining invested in program equipment (Cost
   of equipment owned at end of period as a percentage of
   cost of all equipment purchased by the program) (4)         47.07%             98.21%              98.95%
</TABLE>

                         (Footnotes follow on page A-22)


                                      A-19(cont.)
<PAGE>

                                    TABLE III
                 OPERATING RESULTS OF PRIOR PROGRAMS (CONTINUED)
                                December 31, 1999
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                           ATEL Cash Distribution Fund VI
                                                                                Period Ended
                                                                                               December 31,
                                                                              1998                1999
Months of operations                                                           12                  12

<S>                                                                         <C>                <C>
Gross revenue - lease and other                                             $ 35,362,991       $ 34,138,161
                   - gain (loss) on sales of assets                              786,070            262,067
                                                                        -----------------    ---------------
                                                                              36,149,061         34,400,228

Less Operating Expenses: (1)
        Depreciation and amortization expense                                 26,193,147         22,710,097
        Provision for losses and doubtful accounts                                97,528          5,396,281
        Interest expense                                                       6,557,551          4,783,105
        Administrative costs and reimbursements                                  427,872            397,125
        Legal/Professional fees                                                   74,390             65,918
        Other                                                                    693,512            776,273
        Management fee                                                         1,394,138          1,178,105
                                                                        -----------------    ---------------
                                                                              35,438,138         35,306,904
                                                                        -----------------    ---------------
Net income (loss) - GAAP basis                                                 $ 710,923         $ (906,676)
                                                                        =================    ===============

Taxable income (loss) from operations                                       $ (3,932,316)       $ 3,551,441
                                                                        =================    ===============

Cash generated by (used in) operations (3)                                  $ 24,079,438       $ 23,773,594
Cash generated from sales                                                      3,357,017          1,802,696
Cash generated from refinancing                                                        -                  -
Cash generated from other (3)                                                    428,622            255,610
                                                                        -----------------    ---------------
                                                                              27,865,077         25,831,900
Less cash distributions to investors:
        From operating cash flow                                              12,500,645         13,058,314
        From sales                                                                     -                  -
        From refinancing                                                               -                  -
        From other                                                                     -                  -
                                                                        -----------------    ---------------
        Total distributions                                                   12,500,645         13,058,314
                                                                        -----------------    ---------------
Cash generated (deficiency) after cash distributions                        $ 15,364,432       $ 12,773,586
                                                                        =================    ===============

</TABLE>
                                      A-20
<PAGE>

<TABLE>
<CAPTION>
                                                                           ATEL Cash Distribution Fund VI
                                                                                Period Ended
                                                                                               December 31,
(cont.)                                                                        1998                1999
Months of operations                                                           12                  12

<S>                                                                         <C>                <C>
Tax and distribution data per $1,000 limited partner investment:
        Federal Income Tax Results:
           Ordinary income (loss):
             Operations                                                         $ (31.14)           $ 28.13
             Recapture
           Capital gain (loss)

Cash distributions to investors on a GAAP basis:
        -  Investment income                                                      $ 5.63            $ (7.18)
        -  Return of capital                                                       94.37             111.65
                                                                        -----------------    ---------------
                                                                                $ 100.00           $ 104.47
                                                                        =================    ===============
Sources (on a cash basis)
        Sales
        Refinancing
        Operations                                                              $ 100.00           $ 104.47
        Other                                                                          -                  -
                                                                        -----------------    ---------------
        Total                                                                   $ 100.00           $ 104.47
                                                                        =================    ===============

Amount invested in program equipment (cost, excluding
   acquisition fees)                                                        $199,708,088      $ 192,691,365
Amount invested in program equipment (book value)                           $129,566,007       $ 99,946,381
Amount remaining invested in program equipment (Cost
   of equipment owned at end of period as a percentage of
   cost of all equipment purchased by the program) (4)                             95.89%              92.52%
</TABLE>


                         (Footnotes follow on page A-22)

                                      A-20
<PAGE>

                                    TABLE III
                 OPERATING RESULTS OF PRIOR PROGRAMS (CONTINUED)
                                December 31, 1999
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                                   ATEL Capital Equipment Fund VII
                                                                                             Period Ended
                                                                                             December 31,
                                                                              1997                1998               1999
Months of operations                                                           12                  12                 12

<S>                                                                            <C>               <C>                <C>
Gross revenue - lease and other                                              $ 7,370,229       $ 35,399,754       $ 38,849,918
                   - gain (loss) on sales of assets                                3,752          1,795,336            784,853
                                                                        -----------------    ---------------    ---------------
                                                                               7,373,981         37,195,090         39,634,771

Less Operating Expenses: (1)
        Depreciation and amortization expense                                  5,847,827         22,861,169         24,868,782
        Provision for losses and doubtful accounts                                74,277             56,955          6,779,040
        Interest expense                                                         714,701          5,473,480          6,082,904
        Administrative costs and reimbursements                                  645,437          1,056,746            556,577
        Legal/Professional fees                                                   90,305            151,183            146,794
        Other                                                                    380,821            756,971          1,467,738
        Management fee                                                           358,846          1,559,090          1,892,306
                                                                        -----------------    ---------------    ---------------
                                                                               8,112,214         31,915,594         41,794,141
                                                                        -----------------    ---------------    ---------------
Net income (loss) - GAAP basis                                                $ (738,233)       $ 5,279,496       $ (2,159,370)
                                                                        =================    ===============    ===============

Taxable income (loss) from operations                                       $ (7,867,498)     $ (26,502,705)     $ (30,943,906)
                                                                        =================    ===============    ===============

Cash generated by (used in) operations (3)                                   $ 6,061,438       $ 21,650,163       $ 29,817,476
Cash generated from sales                                                        130,413          4,742,122          2,469,199
Cash generated from refinancing                                                        -                  -                  -
Cash generated from other (3)                                                    232,472          2,345,113          3,406,564
                                                                        -----------------    ---------------    ---------------
                                                                               6,424,323         28,737,398         35,693,239
Less cash distributions to investors:
        From operating cash flow                                               2,684,635          9,798,122         14,977,030
        From sales                                                                     -                  -                  -
        From refinancing                                                               -                  -                  -
        From other                                                                     -                  -                  -
                                                                        -----------------    ---------------    ---------------
        Total distributions                                                    2,684,635          9,798,122         14,977,030
                                                                        -----------------    ---------------    ---------------
Cash generated (deficiency) after cash distributions                         $ 3,739,688       $ 18,939,276       $ 20,716,209
                                                                        =================    ===============    ===============
</TABLE>
                                      A-21
<PAGE>


<TABLE>
<CAPTION>
                                                                                   ATEL Capital Equipment Fund VII
                                                                                             Period Ended
                                                                                             December 31,
(cont.)                                                                        1997                1998               1999
Months of operations                                                           12                  12                 12
<S>                                                                            <C>               <C>                <C>
Tax and distribution data per $1,000 limited partner investment:
        Federal Income Tax Results:
           Ordinary income (loss):
             Operations                                                        $ (230.41)         $ (228.48)         $ (190.87)
             Recapture
           Capital gain (loss)

Cash distributions to investors on a GAAP basis:
        -  Investment income                                                                        $ 45.51           $ (13.32)
        -  Return of capital                                                     $ 79.42              45.81             113.19
                                                                        -----------------    ---------------    ---------------
                                                                                 $ 79.42            $ 91.32            $ 99.87
                                                                        =================    ===============    ===============
Sources (on a cash basis)
        Sales
        Refinancing
        Operations                                                               $ 79.42            $ 91.32            $ 99.87
        Other                                                                          -
                                                                        -----------------    ---------------    ---------------
        Total                                                                    $ 79.42            $ 91.32            $ 99.87
                                                                        =================    ===============    ===============

Amount invested in program equipment (cost, excluding
   acquisition fees)                                                        $149,409,976      $ 268,896,594      $ 279,610,891
Amount invested in program equipment (book value)                           $101,284,861      $ 204,329,984      $ 183,993,816
Amount remaining invested in program equipment (Cost
   of equipment owned at end of period as a percentage of
   cost of all equipment purchased by the program) (4)                            51.92%              98.38%             97.17%
</TABLE>


                         (Footnotes follow on page A-22)

                                      A-21(cont.)

<PAGE>
FOOTNOTES:

(1) Operating  expenses include  reimbursements to the corporate general partner
as follows:
<TABLE>
<CAPTION>

                 ATEL Cash    ATEL Cash      ATEL Cash     ATEL Cash     ATEL Cash       ATEL Cash   ATEL Capital
 Year ended     Distribution Distribution  Distribution   Distribution  Distribution   Distribution   Equipment
December 31,        Fund       Fund II       Fund III       Fund IV        Fund V         Fund VI      Fund VII
   <S>               <C>        <C>           <C>             <C>           <C>            <C>           <C>
            1986      $ 100
            1987     15,100
            1988     21,500      $ 3,000
            1989     32,201       86,234
            1990     37,163       95,474      $ 70,775
            1991     48,195       71,289       239,667
            1992    126,664      256,184       542,510      $ 382,114
            1993    140,984      313,421       468,005        537,918     $ 373,089
            1994     34,380      238,185       340,269        358,441       706,324
            1995          -      157,444       300,952        349,663       535,812      $ 539,009
            1996          -      132,994       245,242        275,778       455,316        748,745
            1997          -      127,992       248,250        303,642       405,886        435,759     $ 645,437
            1998          -      123,597       235,984        268,282       422,293        427,872     1,056,746
            1999          -            -       205,136        224,771       355,881        397,125       556,577
                ------------ ------------  ------------  -------------  ------------  -------------  ------------
                  $ 456,287  $ 1,605,814   $ 2,896,790    $ 2,700,609   $ 3,254,601    $ 2,548,510   $ 2,258,760
                ============ ============  ============  =============  ============  =============  ============

<FN>
(2) A portion of the equipment  owned by the  Partnership is accounted for under
the direct financing method. Income under direct financing leases is reported on
the  financing  method  where the  income  portion  of each  rental  payment  is
calculated  so as to generate a constant rate of return on the  outstanding  net
investment.  The effect is to  recognize  decreasing  amounts of income in later
periods as the net investment declines.  Net income was also negatively impacted
in 1990 by necessity for a provision for doubtful accounts. Prior to 1990, there
had been no such need.  The  decrease  in net income  from 1988 to 1989 and from
1989 to 1990 is due to increasing debt levels and interest expense. The decrease
from 1992 to 1993 is due to decreased lease revenues.  Revenues have declined as
equipment leases have expired and as the related assets have been sold.

(3) Cash  generated  by (used in)  operations  does not  include  the  principal
portion  of  lease  rentals  received  under  direct  financing  leases.  In the
partnerships'  statements  of cash flows (under  generally  accepted  accounting
principles), these amounts are included in the investing activities section.

(4) The  percentage is  calculated as a fraction,  the numerator of which is the
amount  invested in program  equipment  (at cost) as of the end of the indicated
period and the  denominator of which is the cumulative  total of the cost of all
equipment acquired by the program through the end of the latest period shown.

(5) Net income  decreased  from 1989 to 1990 due to the  provision  for  decline
value of  commercial  aircraft  ($1,083,834)  included  in net  income  in 1990.
Excluding the effect of that  provision,  net income per $1,000  invested  would
have been $34.60.  The results in 1990 are also effected by higher  depreciation
rates  used  for  more  recent  equipment  purchases,   resulting  in  increased
depreciation  expense  compared to lease revenues.  The remaining  amount of the
changes from 1988 to 1989 and from 1989 to 1990 are  primarily due to the timing
of the  acquisition of assets,  the placement of debt against certain assets and
other operating factors.

(6) Net income  increased  from 1990 to 1991 due to the  provision  for  decline
value of  commercial  aircraft  ($623,294)  included in net income in 1990.  The
remaining  amount  of the  changes  from  1990 to 1991 and from 1991 to 1992 are
primarily due to the timing of the acquisition of assets,  the placement of debt
against certain assets and other operating factors.

(7) In January 1998, Pegasus Gold, one of the Partnership's  lessees,  filed for
reorganization  under  Chapter  11 of the United  States  Bankruptcy  Code.  The
Partnership  determined  that certain of the assets under this direct  financing
lease were impaired at December 31,1997. The Partnership's  provision for losses
and  impairments  for 1997 includes a reserve for the estimated  credit exposure
(approximately $1,200,000) related to the remaining lease assets.
</FN>
</TABLE>
                                      A-22
<PAGE>

                                    TABLE IV
                          RESULTS OF COMPLETED PROGRAMS
                                December 31, 1999
                                   (Unaudited)
<TABLE>
<CAPTION>

Program name:                                          ATEL Cash Distribution  ATEL Cash Distribution
                                                              Fund                       Fund II


<S>                                                            <C>                 <C>
Dollar amount of equity raised:                                $ 10,000,000        $ 35,000,000

Assets purchased (see Table 5 for detail listings):            $ 11,133,679        $ 52,270,536

Date of Closing of Offering:                              December 18, 1987     January 3, 1990

Date of first sale of property:                                 May 1, 1989        July 1, 1994

Date of final sale of property:                           December 31, 1997   December 31, 1998

Taxand distribution data per $1,000 limited partner  investment through December
   31, 1998:
        Federal Income Tax Results:
           Ordinary income (loss):
             Operations                                            $ 192.40            $ 154.95
             Recapture
           Capital gain (loss)

Cash distributions to investors on a GAAP basis:
        -  Investment income                                       $ 244.89            $ 335.43
        -  Return of capital                                         876.14              887.20
                                                         -------------------  ------------------
                                                                   1,121.03            1,222.63
Cash available for distribution, reinvested for
     investors' accounts                                              89.05               48.75
                                                         -------------------  ------------------
Total                                                            $ 1,210.08          $ 1,271.38
                                                         ===================  ==================

Sources (on a cash basis)
        Sales                                                      $ 136.03            $ 159.92
        Refinancing
        Operations                                                   969.59              987.33
        Other                                                        104.46              124.13
                                                         -------------------  ------------------
        Total                                                    $ 1,210.08          $ 1,271.38
                                                         ===================  ==================
</TABLE>
                                      A-23
<PAGE>
                                     TABLE V
                            ACQUISITION OF EQUIPMENT
                                BY PRIOR PROGRAMS

The  following is a summary of Equipment  acquisitions  and Lessees by the seven
prior  publicly-registered  programs sponsored by ATEL Financial Corporation and
its affiliates. Information concerning the prior programs' Equipment acquisition
is current through June 30, 1999.

<TABLE>
<CAPTION>
                                                            Lease
                                                          Commence       Acquisition      Acquisition    Percent     Lease    Type
Lessee                         Notes  Equipment Type        Date(s) (1)     Cost (2)         Fees (3a)  Leverage (4) Term (5)  (6)
<S>                            <C>       <C>                  <C>            <C>                 <C>         <C>     <C>       <C>
ATEL Cash Distribution Fund
Acushnet Company                      Office Information      Jan-87       $ 134,246          $ 6,041                 60       FP
                                        Systems
Alachua General Hospital, Inc.   7    Medical                 Jan-89         628,632           28,288                 36       OL
American Motors Corporation           Lift Trucks             Oct-87         622,632           28,018                 48       OL
                                    to Jan-88
Anaheim Memorial Hospital             Medical                 Jan-88         779,613           35,083    48.07%       60       FP
Campbell Soup Company                 Lift Trucks             Mar-87         317,500           14,288                 84       FP
Colour Graphics Corporation      8    Printing                Jan-87         222,520           10,013    80.75%       84       FP
Enron Corp.                           Office Information      Aug-88         244,488           11,002                 36       FP
                                         Systems
Financial News Network, Inc.     9    Studio and Broadcasting Apr-90         909,735           26,183                 36       FP
GAF Corporation                  10   Manufacturing           Oct-88         512,208           23,049                 60       FP
GAF Corporation                       Lift Trucks             Oct-87         439,866           19,794                 60       OL
Galardi Group, Inc.                   Restaurant Furnitue and Jul-94         247,000                -                 48       FP
                                         Fixtures
Hartford Insurance Group              Communication           Mar-88          89,236            4,016                 60       FP
Imperial Plastics, Inc.          11   Manufacturing           Sep-87         526,270           23,682    69.63%       84       FP
                                    to Apr-88
Martin Marietta Corporation           Communication           May-88         425,670           19,155                 48       OL
Nord Kaolin Company            12, 13 Mining, Processing      Jul-87         358,710           16,734                60-62     FP
                                    to Jan-88
Nord Sil-Flo Company           12, 13 Material Handling       Aug-89          28,113              673    86.27%       60       FP
                                    to Jan-88
Polaroid Corporation                  Office Information      Jan-87          36,190            1,629                 59       FP
                                         Systems
Putnam County Hospital                Medical                 May-88         110,000            4,950                 60       FP
Rohr Industries, Inc.                 Motor Vehicle           Apr-88         327,240           14,726                36-84   FP, OL
                                    to Oct-88
Teledyne Industries, Inc.        14   Lift Trucks             Jan-88       1,653,596           74,412                36-84   FP, OL
                                    to Oct-89
The Dow Chemical Company              Motor Vehicle           May-88         217,908            9,805    74.86%       50       FP
Treasure Chest Advertising
   Company                       15   Printing                Apr-87         498,746           22,444    97.79%       60       FP
TRW, Inc.                             Communication           Apr-89         320,657           14,430                 36       OL
United Technologies                   Office Information      Jan-87          74,115            3,335                 48       FP
   Corporation, Pratt &                  Systems
   Whitney Aircraft Group
Vista Chemical Company                Railroad Rolling Stock  Mar-88         850,000           38,250    53.45%       60       FP
Vista Chemical Company                Railroad Rolling Stock, Apr-93         350,000                -                 60       OL
                                         Improvements
WSMP, Inc.                            Food Processing         Jul-95         208,788                -    98.47%       60       FP
                                         Equipment
                                                                     ---------------- ----------------
                              ATEL Cash Distribution Fund total:         $11,133,679        $ 450,000

                                                                     ================ ================
</TABLE>

                                      A-24

<PAGE>
<TABLE>
<CAPTION>
                                                            Lease
                                                          Commence       Acquisition      Acquisition    Percent     Lease    Type
Lessee                         Notes  Equipment Type        Date(s) (1)     Cost (2)         Fees (3a)  Leverage (4) Term (5)  (6)
<S>                            <C>       <C>                  <C>            <C>                 <C>         <C>     <C>       <C>
ATEL Cash Distribution Fund II
A.O. Smith Corporation                Office Information      Jul-89       $ 873,480          $ 5,878    11.59%      36-59     FP
                                    to Feb-91
                                         Systems, Lift
                                         Trucks
Addwest Gold, Inc.               16   Mining                  Oct-88       1,100,717           52,284                 60       FP
Alachua General Hospital, Inc.   7    Medical                 Jan-89       1,257,263           59,720                 36       OL
American Express Company              Manufacturing           May-89         276,775           13,147                 48       FP
American President Trucking      17   Tractors                Sep-88       2,890,840          137,315                 84       FP
   Co., Ltd.
Bristol-Myers Squibb Company          Office Furniture        Jul-92         324,310                -                 24       OL
Buffalo & Pittsburgh Railroad         Locomotive              Nov-93         108,127                -                 37       FP
Campbell Soup Company                 Lift Trucks             Aug-88         350,772           16,662                 84       FP
Chesebrough-Pond's Inc.               Lift Trucks             Jun-90         201,452                -                48-50     FP
Chrysler Corporation                  Material Handling       Dec-93         103,620                -                 12       OL
Colour Graphics Corporation           Computer System         Oct-88          33,805            1,606                 60       FP
Cooper Tire & Rubber Company          Lift Trucks             Jan-89         576,326           27,375                 84       FP
Delnor Community Hospital             Medical                 Jul-88         449,956           21,373                 36       OL
DJ Aerospace (Bermuda), Ltd.          Executive Aircraft      Jul-94         810,000                -                 36       OL
Emanuel Hospital & Health             Helicopter              Oct-88       2,247,765          106,769    79.58%       144      FP
   Center
Financial News Network, Inc.   9, 18  Studio and              Apr-90         640,544           29,815                 36       FP
                                         Broadcasting
Fingerhut Corporation                 Binding, Printing       Jan-89       1,441,690           68,481                 60       FP
                                    to Mar-89
FMC Gold Company                      Material Handling       Apr-90         761,129           36,154                 36       OL
GAF Corporation                       Manufacturing           Oct-88         682,310           32,410                 60       FP
                                    to Apr-88
Galardi Group, Inc.                   Restaurant Furniture    Jul-94         507,000                -                 48       FP
                                         and Fixtures
General Motors Corporation            Video Projectors        Jan-94          58,644                -                 36       OL
Home Life Insurance Company           Office Furniture/Lift   Dec-88         425,658           20,219                 60       FP
                                         Trucks/Binding
Hudson Foods, Inc.                    Food Processing         Dec-89       2,713,115          128,872    65.91%      57-59     FP
Inland Steel Company                  Scientific Measuring    Sep-89         417,000           19,808                 54       FP
International Paper Company      19   Delivery Trucks         Jul-88       1,281,761           60,884                36-60   FP, OL
KeyCorp                               Office Furniture,       Jul-89       1,618,337           76,870    40.09%      53-55     FP
                                         Automated Teller
                                         Machines
Koppers Industries, Inc.              Material Handling       Jun-90         639,120                -                 60       FP
Liggett Group, Inc.              20   Manufacturing           Dec-88         648,577           30,807                 56       FP
Midway Airlines, Inc.            21   Commercial Aircraft     Jun-90       4,592,040                -    68.85%       102      FP
National Semiconductor                Manufacturing           Apr-89         728,000           34,580                 56       FP
   Corporation
National Steel Corporation            Material Handling       May-89         606,153           28,792    87.63%       81       FP
National Union Electric          22   Communication           Apr-89         459,893           21,845                 60       FP
   Corporation
Nissan Motor Corporation              Office Information      Jul-88         219,187           10,411                 48       FP
   In USA                                Systems
NMCS, Inc. , d/b/a National      23   Office Furniture        Apr-88         599,001           28,452                 60       FP
   Medical Group Services, Inc.
Nord Kaolin Company              12   Drilling                Apr-89         292,799           13,908                 60       FP
Owens Corning Fiberglas               Material Handling       Jul-89       1,689,012           42,404    39.57%      36-84   FP, OL
   Corporation                                                to Oct-90
Quaker Coal Company              24   Tractor                 Apr-94         558,301                -                 24       OL
Regents of the University of          Communication           Dec-88          80,386            3,818                 60       FP
   California
Rocky Mountain                   25   Medical Aircraft        Nov-89       2,150,000          102,125    81.86%       84       FP
   Helicopters, Inc.
Rohr Industries, Inc.                 Motor Vehicles          Jan-89         749,291           33,835                36-84     FP
                                    to Jan-90
</TABLE>

                                      A-25
<PAGE>

<TABLE>
<CAPTION>
                                                            Lease
                                                          Commence       Acquisition      Acquisition    Percent     Lease    Type
Lessee                         Notes  Equipment Type        Date(s) (1)     Cost (2)         Fees (3a)  Leverage (4) Term (5)  (6)
<S>                            <C>       <C>                  <C>            <C>                 <C>         <C>     <C>       <C>
Sebastiani Vineyards, Inc.            Production Line,        Jan-90       2,818,067           29,362    79.98%      60-84     FP
                                         Wine Barrels         to Jan-91
Shell Mining Company             26   Mining                  Jul-90       3,736,965          104,055    21.46%      60-84     FP
Sherwood Rehabilitation          27   Medical Furniture/      Oct-90       1,814,036                -    97.36%       87       FP
   Hospital, Inc.                        Fixtures & Eqt.
South Dade Nursing Home Ltd.     27   Physical Therapy &      Jul-90          36,676                -                 60       FP
                                         Exercise Eqt.
St. Luke's-Roosevelt Hospital         Medical Furniture/      Feb-90       1,075,795           50,428    84.68%      34-39     OL
   Center                                Fixtures & Eqt.
The Budd Company                      Material Handling       May-90       1,099,014                -    75.09%      55-80     FP
                                    to Jun-90
The Dow Chemical Company              Material Handling       Jun-88       1,532,061           72,773    74.86%       50       OL
Treasure Chest Advertising            Printing Press          Apr-93         850,000                -    95.59%       60       FP
   Company
Treasure Chest Advertising            Printing Equipment      Feb-94         233,000                -                 60       FP
   Company
USX Corporation                       Haul Trucks             Dec-89       2,910,766          138,261    83.41%       60       FP
                                                                     ---------------- ----------------
                               ATEL Cash Distribution Fund II total:     $52,270,536      $ 1,661,498
                                                                     ================ ================
</TABLE>




                                      A-25(cont.)
<PAGE>
<TABLE>
<CAPTION>
                                                            Lease
                                                          Commence       Acquisition      Acquisition    Percent     Lease    Type
Lessee                         Notes  Equipment Type        Date(s) (1)     Cost (2)         Fees (3a)  Leverage (4) Term (5)  (6)
<S>                            <C>       <C>                  <C>            <C>                 <C>         <C>     <C>       <C>
ATEL Cash Distribution Fund III
A.O. Smith Corporation                Material Handling       Feb-91       $ 451,902         $ 21,465                 60       FP
Alachua General Hospital, Inc.        Medical                 Oct-92       2,074,989                -                 36       OL
Alachua General Hospital, Inc.        Medical                 Apr-95          80,500                -    0.00%        18       FP
Alumina Partners of Jamaica      28   Earth Moving            Jun-93       2,057,133                -                 60       FP
American President Trucking           Tractors and Trailers   Mar-90       4,859,181          230,811    68.08%      77-84     FP
   Co., Ltd.                                                  to Aug-90
AMOCO Corporation                     Trailers                May-94         523,805                -    85.88%       66       FP
ARR, Inc.                      29, 30 Corporate Aircraft      Oct-92       5,275,000                -                 84       OL
Barney's, Inc.                   31   Retail Store Furniture  Oct-93       2,041,222                -    60.04%       60       FP
                                         and Fixtures
Buffalo & Pittsburgh                  Locomotives             Nov-93         792,657                -                 37       FP
   Railroad Company
Carrier Corporation                   Lift Trucks             Jul-90         108,062            5,133                 55       FP
Carrier Corporation                   Lift Trucks             Jul-90         533,950           25,363                 53       FP
                                    to Aug-90
Dean Foods Company                    Trailers                Nov-90       1,213,190           57,627                75-84     FP
                                    to Apr-91
Fingerhut Corporation                 Offset Printing Press   Apr-91       1,303,078           61,896                 85       FP
Fingerhut Corporation                 Printing                Oct-91       2,074,915           14,464    48.47%      84-85     FP
                                    to Oct-92
FMC Gold Company                      Haul Truck              Jul-90         534,828           25,404                 48       OL
Fred Meyer, Inc.                      Point-of-Sale           Oct-90       6,343,897          301,335    63.93%       58       FP
General American Life                 Office Furniture        Jan-93       1,611,278           76,536                 84       FP
   Insurance
H.E. Butt Grocery Company             Tractors and Trailers   Jan-93       2,112,747                -                60-84    OL/FP
Ingersoll International, Inc.         Communication System    Dec-90         277,017           13,158                 60       FP
Kelly-Springfield                     Material Handling       Apr-92         127,834            6,072                 60       FP
   Tire Company                                               to Jul-92
Koppers Industries, Inc.              Material Handling       Oct-90         402,722           19,129                 60       FP
Kraft General Foods, Inc.             Lift Trucks             May-91       1,621,541           77,023                48-72     FP
                                    to Nov-91
Midway Airlines, Inc.            21   Commercial Aircraft     Jul-90       2,296,020          109,061    68.85%       102      FP
Mobil Oil Corporation                 Material Handling       Jul-92          70,256            1,173                 36       OL
Mobil Oil Corporation                 Electric Golf Carts     Nov-93         280,119                -                 36       OL
Nord Kaolin Company              32   Materials Processing    Sep-90         391,116           18,578                 60       FP
Ohio Coal Company                33   Mining                  Apr-92      10,630,130          504,931    84.48%      51-84    OL/FP
Pepsico, Inc., d/b/a/ PFS             Material Handling       Jul-90         539,330           25,618    45.63%      58-72     FP
                                    to Sep-90
Pilgrim's Pride Corporation           Food Processing         Nov-90       3,619,095          171,907                 59       FP
Pittston Coal Group              34   Mining                  Jul-92       5,810,941          276,020    75.71%       60       FP
Portland General Electric        35   Power Generation        Jun-90       2,710,359          128,742    70.25%       101      OL
   Company
PSI Energy, Inc.                      Earth Moving            Aug-90         842,013           39,996                 72       FP
Quaker Coal Company                   Mining                  Jan-94       5,808,385                -                 60       OL
Reliance Insurance Company            Office Furniture        Jul-92       1,222,297           50,135    51.90%       60       FP
Rohr Industries                       Motor Vehicle           Oct-95          37,244                -                 36       OL
Shell Mining Company                  Haul Trucks             Jan-92       3,167,443          150,454    65.64%      60-84     FP
Stone Container Corporation           Material Handling       Nov-90       2,975,000          141,313    34.40%      26-57     OL
Teledyne Industries, Inc.             Lift Trucks             Feb-91         116,476            5,533                 39       OL
Terex Corporation                     Manufacturing           Apr-91         291,455           13,845                 84       FP
The Dow Chemical Company              Material Handling       Nov-90       4,504,918          195,358    68.68%      53-60    OL/FP
                                    to Dec-92
The Helen Mining Company         36   Mining Shields          Jul-91       5,270,314          250,340                 60       FP
The Pillsbury Company                 Harvesting              Jan-93       2,327,946          110,577    59.93%       60       OL
Treasure Chest Advertising            Flying High Speed       Apr-93         239,171                -                 87       FP
   Company                               Paster
Treasure Chest Advertising            Printing Stackers       Oct-95         139,600                -                 84       FP
   Company
Truck-Lite Company, Inc.         36   Project Line            Oct-91       6,875,715          308,441    81.76%      69-84     FP
                                    to Jan-93
USS/Kobe Steel Company           37   Lift Trucks             Sep-91         408,410           19,399                36-60    OL/FP
                                    to Nov-91
Utilicorp United, Inc.           38   Power Generation        Sep-91       1,086,934           51,629    75.65%       105      FP
Wal-Mart, Inc.                        Trailers / Forklifts    May-94         490,255                -    95.09%      20-38    OL/FP
West Penn Power Company               Storage Tanks           Sep-91       1,057,551           50,234    97.86%       87       FP
                                                                     ---------------- ----------------
                         ATEL Cash Distribution Fund III total:          $99,629,941      $ 3,558,700
                                                                     ================ ================

</TABLE>

                                      A-26

<PAGE>
<TABLE>
<CAPTION>
                                                            Lease
                                                          Commence       Acquisition      Acquisition    Percent     Lease    Type
Lessee                         Notes  Equipment Type        Date(s) (1)     Cost (2)         Fees (3a)  Leverage (4) Term (5)  (6)
<S>                            <C>       <C>                  <C>            <C>                 <C>         <C>     <C>       <C>
ATEL Cash Distribution Fund IV
ARR, Inc.                      29, 30 Corporate Aircraft       Oct-92     $9,635,969        $ 337,259                 84       OL
                                    to Dec-92
ATS, Automatic Tooling Systems        Machine Tools            Mar-95        434,904          123,410    86.98%       60       FP
ATS, Automatic Tooling Systems        Machine Tools            Mar-95        175,974            6,545    86.98%       60       FP
Barney's, Inc.                   31   Retail Store             Oct-93      2,353,608           82,376    60.05%       60       FP
                                         Furniture and
                                         Fixtures
Buffalo & Pittsburgh Railroad         Locomotives              Nov-93        849,216           29,723                 37       FP
Burlington Air Exress                 Materials Handling       Apr-95        622,663           21,793    78.25%       84       FP
Burlington Air Exress                 Materials Handling       Jul-95        505,325                -    80.23%       84       FP
Burlington Northern Railroad     39   Locomotives              Jan-93      7,950,000          278,250                 24       OL
   Company
Chrysler Corporation                  Tractors & Trailers      Dec-93      3,253,000          113,855    84.13%      71-72     FP
Clinchfield Coal Company              Drill, Endloader,        Jan-94        985,203           34,482    65.79%    73.5-91.5   FP
                                         Diesel Generator
DJ Aerospace (Bermuda), Ltd.          Executive Aircraft       Jul-94      1,890,000           66,150                 36       OL
Federal Paper Board Co., Inc.         Office Equipment         Jul-95         77,950                -                 36       FP
Foodmaker, Inc.                       Restaurant Furniture     Oct-94      2,651,356           92,797                 60       FP
                                         and Fixtures          to Jan-95
Galardi Group, Inc.                   Restaurant Furniture     Jul-94        546,000           19,110                 48       FP
                                         and Fixtures
GE Industrial & Power Systems         Office Automation        Mar-95        138,130            4,835                 36       FP
GE Industrial & Power Systems         Machine Center           Jun-95        457,670                -                 84       FP
H.E. Butt Grocery  Company            Trailers                 Oct-92      5,709,369          199,828    72.48%      60-84    OL/FP
                                    to Jan-93
H.E. Butt Grocery  Company            Trailers                 Jun-93      1,404,302           49,151    75.71%       84       FP
Holston Mining, Inc.             40   Endloader, Dozer         Jan-94        584,617           20,462                 91.5     FP
Kraft General Foods, Inc.             Tractors                 Dec-93        964,315           33,751    71.69%       31       FP
Liquid Carbonic Industrial/      41   Air Separation Plant     Dec-93      9,500,897          332,531    54.21%       99       FP
   Medical Corporation
Midwest Power Systems, Inc.           Coal Hopper Cars         Jan-93      2,240,000           78,400    28.36%       36       OL
Mobil Oil Corporation                 Tractors/Construction    Oct-92      2,760,175           95,786                27-60     OL
                                         /Earth Moving         to Apr-94
Nabisco, Inc.                         Office Automation        Aug-95        337,594                -                 36       FP
National Steel Corporation            Construction Equipment   Jan-95      2,208,510           77,298    76.55%      60-84     FP
National Steel Corporation            Construction Equipment   Apr-95      3,675,997           83,148    88.15%      85-91     FP
Omnicom Group Inc.                    Office Automation        Oct-95        901,849                -                 36       FP
Omnicom Group Inc.                    Computers & Related      Aug-96         32,599                -                 36       FP
                                         Equipment
Paramount Coal Corporation       40   Drill, Dozer             Jan-94        595,800           20,853    65.79%    61.5-91.5  FP
Pepsico, Inc.                         Materials Handling       Jan-94        146,926            5,142                48-60    OL/FP
Pepsico, Inc.                         Materials Handling       Jul-93        458,017           16,031                48-60    OL/FP
                                    to Sep-93
Pittston Coal Group              34   Mining                   Jul-92        846,883           29,641    78.76%       60       FP
Pittston Coal Group              34   Mining                   Mar-95        819,349           28,677    65.79%       60       FP
Quaker Coal Company              24   Rail Car Mover           Nov-95        263,984                -                 48       FP
Rochelle Coal Company            42   Mining                   Jan-93      6,303,701          220,630    70.34%       84       FP
Sebastiani Vineyards, Inc.            Wine Barrels             Apr-94        189,855            6,645                 60       FP
Sebastiani Vineyards, Inc.            Wine Barrels             Apr-95        180,253            6,309                 60       FP
Sebastiani Vineyards, Inc.            Wine Barrels             Apr-94        454,721           15,915                 36       FP
                                    to Jul-94
Signature Flight Support              Air Support Equipment    Jan-95      1,142,400           39,200                 84       FP
   Corporation
Tarmac America, Inc.             43   Crawler Dozer, Wheel     Aug-94        385,443           13,491    75.64%      60-84     FP
                                         Loader
Tarmac America, Inc.             43   Construction Equipment   Jan-95        210,438            7,365    80.90%       84       FP
Tarmac America, Inc.             43   Construction Equipment   Jul-95      1,309,300                -    79.82%       97       FP
                                    to Aug-95
</TABLE>
                                      A-27



<PAGE>
<TABLE>
<CAPTION>
                                                            Lease
                                                          Commence       Acquisition      Acquisition    Percent     Lease    Type
Lessee                         Notes  Equipment Type        Date(s) (1)     Cost (2)         Fees (3a)  Leverage (4) Term (5)  (6)
<S>                            <C>       <C>                  <C>            <C>                 <C>         <C>     <C>       <C>
ATEL Cash Distribution Fund IV
TASC, Inc.                            Office Automation        Jan-95        131,008            4,585                 36       FP
TASC, Inc.                            Office Automation        Oct-95        601,701                -                 36       FP
                                    to Apr-96
The Dow Chemical Company              Material Handling,       Dec-92      2,221,228           77,743    74.80%      60-84     FP
                                         Research
The Dow Chemical Company              Research                 Feb-93        102,149            3,575    87.94%       60       FP
The Dow Chemical Company              Boom Lift                May-93         66,900            2,342    75.81%       60       FP
The Helen Mining Company         36   Mining                   Jan-92      3,816,507          133,578    32.62%       60       FP
                                    to May-92
The Kendall Company                   Office Automation        Nov-94        166,835            5,839                 36       FP
The Kendall Company                   Office Automation        Jan-95         86,108            3,014                 36       FP
The Kendall Company                   Office Automation        Apr-95        434,705           15,071                 36       FP
The Kendall Company                   Office Automation        Oct-95        568,370                -                24-36     FP
                                    to Jan-96
The Stop & Shop Supermarket           Bakery Labeling          Feb-96        368,500                -                 60       FP
   Company                               Machines
Trans Ocean Container            44   Intermodal Containers    Oct-93      3,001,930          105,068                 120      FP
   Corporation
Treasure Chest Advertising            Bin Stackers and         Dec-93        753,419           26,370                84-86     FP
   Company                               Trimmers              to Apr 94
Treasure Chest Advertising            Printing Press           Dec-93      3,478,749          121,756    88.28%       84       FP
   Company
Treasure Chest Advertising            Printing Press &         Aug-93      2,075,000           72,625    89.99%       66       FP
   Company                               Associated Equipment
Treasure Chest Advertising            Printing Press &         Feb-95        511,907           17,917                 84       FP
   Company                               Associated Equipment
Union Pacific Corporation             Intermodal               Jan-93      1,453,096           50,858    46.85%       60       OL
Union Tank Car Company                Rail                     Sep-92      6,460,600          225,666    23.25%      25-51     OL
                                    to Oct-92
USS/Kobe Steel Company           37   Materials Handling       Jul-94         35,920            1,257                 60       FP
USS/Kobe Steel Company           37   Dump Truck               Aug-92        256,000            8,960                 84       FP
USX Corporation                       Materials Handling       Jun-93      3,061,376          107,148    83.67%      54-69     FP
Xerox Corporation                     Materials Handling       Feb-95         26,092              913                 44       OL
Xerox Corporation                     AKT PVD System Upgrade   Jan-97         77,518                -                 54       FP
Xerox Corporation                     AKT PVD System           Jul-96      2,825,000                -    85.74%       60       FP
                                                                     ---------------- ----------------
                                ATEL Cash Distribution Fund IV total:   $108,734,880      $ 3,575,123
                                                                     ================ ================
</TABLE>


                                      A-27(cont.)

<PAGE>
<TABLE>
<CAPTION>
                                                            Lease
                                                          Commence       Acquisition      Acquisition    Percent     Lease    Type
Lessee                         Notes  Equipment Type        Date(s) (1)     Cost (2)         Fees (3a)  Leverage (4) Term (5)  (6)
<S>                            <C>       <C>                  <C>            <C>                 <C>         <C>     <C>       <C>
ATEL Cash Distribution Fund V
Armco, Inc.                           Phone Mail System       Jan-96       $ 459,835         $ 16,094                 84       FP
Armco, Inc.                           Telephone System        Jan-97          31,932                -                 72       FP
                                         Upgrade
The Atchison, Topeka & Santa          Containers              Jan-95       1,926,930           67,443    62.75%       84       OL
   Fe Railroad Company
The Atchison, Topeka & Santa          Rail Car Containers     Jul-94       7,812,200          273,427    55.89%       84       OL
   Fe Railroad Company                   and Chassis
The Atchison, Topeka & Santa     45   Tank Containers         Nov-93         744,875           26,071                 84       FP
   Fe Railroad Company
Barney's, Inc.                   31   Retail Store Furniture  Oct-93       3,365,947          117,808    60.04%       60       FP
                                         and Fixtures
BJ's Wholesale Club              46   Materials Handling      Oct-94         613,998           21,490                 62       FP
BNMC Leasing, Inc.                    Over-the-road Tractors  May-94         141,540            4,954    35.62%        8       OL
Burlington Air Express                Materials Handling      Jan-95       1,720,008           60,200    75.87%       84       FP
                                    to Apr-95
Burlington Northern Railroad          Locomotives             Jan-95      12,350,000          432,250                 28       OL
Burlington Northern Railroad     47   Covered Hopper          Apr-96       9,344,563           60,848                 21       FP
                                         Rail Cars
Burris Foods, Inc.                    Over-the-road Trailers  May-94         245,296            8,585    21.16%        5       OL
Canadian Pacific Limited         47   Covered Hopper          Apr-96       1,798,388                -                 13       FP
                                         Rail Cars
Cargill, Inc.                    47   Covered Hopper          Apr-96         282,100                -                 36       FP
                                         Rail Cars
CF Industries, Inc.              47   Covered Hopper          Apr-96         528,938                -                 12       FP
                                         Rail Cars
Chrysler Corporaion                   Materials Handling      Dec-94       1,300,286           45,510    76.79%       60       OL
                                    to Mar-95
Chrysler Corporation                  Over-the-road           Dec-93       1,379,490           48,282    54.62%       60       OL
                                         Tractors
Chrysler Corporation                  Materials Handling      Apr-96           9,296                -                 60       OL
Chrysler Corporation                  Forklifts               Jul-96          25,162                -                 60       OL
Chrysler Corporation                  Materials Handling      Apr-95         166,069            5,812    30.07%       60       OL
                                    to Jun-95
Chrysler Corporation                  Materials Handling      Nov-93       1,303,039           45,606    58.69%       60       OL
                                    to Jan-94
CITGO Petroleum Corp.                 Over-the-road           May-94         837,904           29,327    74.10%       36       OL
                                         Tractors
Clark Oil & Refining                  Retail Store Fixtures   Jan-94       1,268,656           44,403                 36       OL
   Corporation
Denver and Rio Grande Western         Auto Racks              May-94       7,180,000          251,300                 44      FP/OL
   Railroad
Emerson Electric Company              Over-the-road           May-94         237,149            8,300    27.39%       80       FP
                                         Trailers
Federal Paper Board                   Materials Handling      Jan-95       1,315,911           46,057                 36       OL
   Company, Inc.
Federal Paper Board                   Materials Handling      Apr-95         930,814           32,578                 36       OL
   Company, Inc.
Federal Paper Board                   Forklifts, Wheeloader   Oct-94         167,791            5,873                 36       OL
   Company, Inc.
Foodmaker, Inc.                       Fixtures and Fittings   Jan-94       6,042,382          211,489    15.63%       60       FP
                                         and Trailers         to Oct-94
General Electric Company              Injection Molding       Feb-96       1,470,000           51,450    76.28%       120      FP
General Motors Corporation            Materials Handling      Jan-94       3,023,173          105,811    62.16%       60       OL
   (Service Parts Operation                                   to May-94
   Division)
General Motors Corporation            Materials Handling      Jul-94         893,382           31,268    73.33%       60       OL
   (Truck and Bus Division)
IBM Corporation                       Office Furniture        Aug-93       1,825,710           63,900                 48       OL
Illinois Central Railroad        47   Covered Hopper          Apr-96       1,234,188                -                12-40     FP
   Company                               Rail Cars
Ingersoll International, Inc.         Machine Tools           Jun-94       1,196,355           41,872                 72       FP
Kaiser Cement Corporation             Tractor and Dump Truck  Oct-93         984,671           34,463                 60       OL
Kraft, Inc.                           Over-the-road Trailers  May-94       1,000,353           35,012    91.49%       56       FP
McDonnell Douglas Helicopter          Office Automation       Aug-95         110,320            3,861                 36       FP
   Systems
Minteq International, Inc.       48   Turbo Laser             May-96         347,430                -                 36       FP
Minteq International, Inc.       48   Turbo Laser             Feb-94         461,800           16,163                 60       FP
Mobil Administrative Services    49   Helicopter              Jun-93         844,525           29,558                 24       OL
   Company, Inc.
Mobil Oil Corporation                 Environmental Ejector   Jul-93         423,000           14,805                 36       OL
                                         Systems
Mobil Oil Corporation                 Wheel Loader            Oct-93          70,200            2,457                 36       OL
Mobil Oil Corporation                 Materials Handling      Jan-95         853,093           29,858                 60       OL
Mobil Oil Corporation                 Liquid Petroleum Tank   Oct-95      12,863,591          450,226    75.74%       240      FP
                                         Cars                 to Jan-96
Montana Rail Link, Inc.          47   Covered Hopper Rail     Apr-96         846,300                -                 12       FP
                                         Cars
</TABLE>

                                      A-28
<PAGE>
<TABLE>
<CAPTION>
                                                            Lease
                                                          Commence       Acquisition      Acquisition    Percent     Lease    Type
Lessee                         Notes  Equipment Type        Date(s) (1)     Cost (2)         Fees (3a)  Leverage (4) Term (5)  (6)
<S>                            <C>       <C>                  <C>            <C>                 <C>         <C>     <C>       <C>
Nabisco, Inc.                         Office Automation       Mar-95         426,420           14,925                 36       OL
Nabisco, Inc.                         Office Automation       Oct-95         190,442            6,665                 36       FP
National Steel Corporation            Wheel Loader            Oct-94         253,527            8,873    55.74%       60       FP
National Steel Corporation            Materials Handling      Oct-94          64,650            2,263    46.63%       49       OL
National Steel Corporation            Materials Handling      Jan-95       1,649,465           57,731    59.70%       61       OL
National Steel Corporation            Materials Handling      Jan-95          66,134            2,315    51.26%       36       OL
National Steel Corporation            Materials Handling      Apr-95         873,161           30,561    63.31%       61       OL
National Steel Corporation            Materials Handling      Apr-95         609,500           21,333    56.28%       49       OL
National Steel Corporation            Bulldozer / Crane       Oct-95       2,137,183           74,801    78.44%       90       FP
Occidental Chemical                   Barges                  Aug-94       2,798,303           97,941    56.31%       16       OL
   Corporation
Omnicom Group, Inc.              50   Office Automation &     Jan-96       1,458,896           51,061                36-60     FP
                                         Office Furniture
Owens Corning Fiberglas Corp.         Materials Handling      Aug-93         157,462            5,511                 36       OL
Pegasus Gold Corporation         51   Surface Mining          Jan-96       7,280,747          254,826    79.77%       84       FP
Praxair, Inc.                         Over-the-road           May-94         668,114           23,384    52.77%       27       OL
                                         Tractors
Primark Corporation                   Office Automation       Jul-95         143,449            5,021                 36       FP
                                    to Apr-96
PV Trucking                           Over-the-road           May-94          75,332            2,637                 18       FP
                                         Tractors
Quaker Coal Company              24   Haul Truck & Crawler    Oct-94       2,626,953           91,943                24-30     OL
                                         Tractor
Quaker Coal Company              24   Mining Equipment        Jan-95       3,000,000          105,000                 24       OL
Quaker Coal Company              24   Haul Trucks & Tractor   Oct-95       2,877,672          100,719                48-60     FP
Quantum Restaurant Group, Inc.   52   Restaurant Furniture,   Jun-96         436,331                -                 60       FP
                                         Fixtures &
                                         Equipment
Quantum Restaurant Group, Inc.   52   Restaurant Furniture,   Jul-96         499,131                -                 60       FP
                                         Fixtures &
                                         Equipment
Quantum Restaurant Group, Inc.   52   Restaurant Furniture,   Sep-96         450,273                -                 60       FP
                                         Fixtures &
                                         Equipment
Quantum Restaurant Group, Inc.   52   POS System              Sep-96          33,023                -                 60       FP
Quantum Restaurant Group, Inc.   52   POS System              Oct-96          36,185                -                 60       FP
Quantum Restaurant Group, Inc.   52   Restaurant Furniture,   Oct-97         432,328           15,131                 60       FP
                                         Fixtures &
                                         Equipment
Quantum Restaurant Group, Inc.   52   Restaurant Furniture,   Oct-97         425,437           14,890                 60       FP
                                         Fixtures &
                                         Equipment
Quantum Restaurant Group, Inc.   52   Restaurant Furniture,   Oct-97         205,981            7,209                 60       FP
                                         Fixtures &
                                         Equipment
Roper Corporation                     Forklifts               Jan-96         243,659            8,528                 84       FP
Roper Corporation                     Industrial Batteries    Sep-96          30,882                -                 76       FP
Schwegmann Giant Super           53   Fixtures & Equipment    Jul-95       5,058,331          176,161                 60       FP
   Markets, Inc.
Sebastiani Vineyards, Inc.            Bottling Equipment      Apr-94         113,673            3,979                 48       OL
Sebastiani Vineyards, Inc.            Wine Barrels            Apr-95          95,848            3,355                 36       FP
Smitty's Super Valu, Inc.        54   Retail Store            Jan-96       4,709,326          164,826    64.27%       60       FP
                                         Furniture &
                                         Fixtures
Soo Line Railroad Company        47   Covered Hopper          Apr-96       1,586,813                -                 12       FP
                                         Rail Cars
Star Enterprise                       Over-the-road Tractors  May-94         923,533           32,324    59.16%       32       OL
Tarmac America, Inc.             43   Concrete Trucks with    Sep-94       5,937,371          207,808    76.81%       48       FP
                                         Mixers               to Oct-94
Tarmac America, Inc.             43   Construction Equipment  Sep-95       1,491,348           52,197    70.16%       84       FP
                                    to Jan-96
Tarmac America, Inc.             43   Concrete Trucks with    Sep-95       1,982,071           69,372    75.27%       97       FP
                                         Mixers               to Oct-95
TASC, Inc.                            Office Automation       Jan-95         237,685            8,319                 18       OL
TASC, Inc.                            Office Automation       Apr-96         522,280           16,716                18-36     FP
Texaco Trading and                    Over-the-road Tractors  May-94       4,485,676          156,999    60.91%      32-68    FP/OL
   Transportation, Inc.                  & Trailers
The Dow Chemical Company              Copiers                 Jul-94         272,809            9,548                 36       OL
The Dow Chemical Company              Office Equipment        Apr-95         122,800            4,298                 36       FP
The Dow Chemical Company              Office Automation       Oct-94         377,702           13,220                 36      OL/FP
                                    to Jan-95
The Kendall Company                   Office Automation       Oct-96           3,735              131                 36       FP
The Pillsbury Company                 Harvesting Equipment    Oct-94       1,643,101           57,509    84.91%       60      FP/OL
The Pittston Company             34   Construction & Mining   Jan-94      14,037,683          491,319    38.93%      49-61    OL/FP
                                         Equipment            to Dec-94
Tom's Foods, Inc.                     Over-the-road Tractors  May-94         259,102            9,069    35.23%        9       OL
Trans Ocean Container            44   Intermodal Containers   Oct-93       5,000,683          175,024                 120      OL
   Corporation
</TABLE>
                                      A-29
<PAGE>



<TABLE>
<CAPTION>
                                                            Lease
                                                          Commence       Acquisition      Acquisition    Percent     Lease    Type
Lessee                         Notes  Equipment Type        Date(s) (1)     Cost (2)         Fees (3a)  Leverage (4) Term (5)  (6)
<S>                            <C>       <C>                  <C>            <C>                 <C>         <C>     <C>       <C>
Treasure Chest Advertising            Printing Press &        Oct-93       2,069,950           72,448    77.94%      60-84     FP
   Company, Inc.                         Associated
                                         Equipment
Treasure Chest Advertising            Printing Press and      Aug-96         287,320            9,051                 84       FP
   Company, Inc.                         Associated
                                         Equipment
Treasure Chest Advertising            Printing Press &        Jul-95       2,325,000           81,375    46.50%       66       FP
   Company, Inc.                         Associated           to Nov-95
                                         Equipment
Tyson Foods, Inc.                     Tractors / Trailers     Jul-93       5,785,000          202,475    26.95%      36-84     OL
                                    to Aug-93
Union Carbide Corporation             Rail Tank Cars          Aug-95       4,835,759          140,000    39.30%      68-92     FP
USS / Kobe Steel Company         37   Wheel loader, Crane     Jan-94         603,352           21,117                60-84    FP/OL
                                         & Lift Truck
                                                                     ---------------- ----------------
                                 ATEL Cash Distribution Fund V total:   $186,897,181      $ 5,956,319
                                                                     ================ ================
</TABLE>
                                      A-29(cont.)
<PAGE>
<TABLE>
<CAPTION>
                                                            Lease
                                                          Commence       Acquisition      Acquisition    Percent     Lease    Type
Lessee                         Notes  Equipment Type        Date(s) (1)     Cost (2)         Fees (3a)  Leverage (4) Term (5)  (6)
<S>                            <C>       <C>                  <C>            <C>                 <C>         <C>     <C>       <C>
ATEL Cash Distribution Fund VI
A T & T Communications, Inc.     55   Printers                Aug-95     $ 1,578,500         $ 46,200                 36       OL
                                    to Nov-95
A T & T Communications, Inc.     55   Printers                Jul-96       1,171,302           17,192                 34       OL
                                    to Dec-96
A T & T Communications, Inc.     55   Printers                Nov-97         912,252                                 28-32     OL
A T & T Communications, Inc.     55   Printers                Jun-96         540,181           15,752                28-34     OL
                                    to Jul-96
American President Trucking      17   Tractors and trailers   Nov-95         759,092           22,773    30.18%        8       OL
   Company, Ltd.
Applid Magnetics Corporation          Manufacturing           Sep-96       7,435,380          223,061    71.50%       60     OL/FP
                                    to Oct-96
Applied Magnetics Corporation         Sputter                 Jul-96       3,274,642           98,239    78.86%       60       FP
Armco, Inc.                           Link-Belt Scrapmaster   Oct-95         388,993           11,670                 36       OL
Armco, Inc.                           Data processing         Nov-95          67,829            2,035                 37       FP
Armco, Inc.                           Office Automation       Jul-96         109,416            3,282                 30       FP
Armco, Inc.                           Office Automation       Jan-97          60,655                                  72       FP
AT&L Railroad Company            47   Covered Hopper          Apr-96          35,263            1,050                 12       FP
                                         Rail Cars
Atchison, Topeka & Santa Fe           Containers              Oct-94       9,196,811          298,896    60.53%       84       OL
   Railroad Company                                           to Jan-95
ATS Automation Tooling                Machine Tools           Apr-96         379,551           77,093                 60       FP
   Systems, Inc.                                              to Oct-96
ATS Automation Tooling                Machine Center          Oct-96         330,901            3,513                 60       FP
   Systems, Inc.                                              to Jan-97
BJ's Wholesale Club              46   Materials Handling      Jul-95         931,635           30,278                 63       OL
Burlington Northern Railroad     47   Covered Hopper          Apr-96      13,223,438          396,703                 21       FP
                                         Rail Cars
Canadian Pacific Limited         47   Covered Hopper          Apr-96       2,433,113           72,450                 13       FP
                                         Rail Cars
Cargill, Inc.                    47   Covered Hopper          Apr-96         352,625           10,500                 36       FP
                                         Rail Cars
Certified Grocers of                  Materials Handling      Oct-96         637,702           19,131                 60       OL
   California
CF Industries, Inc.              47   Covered Hopper          Apr-96         705,250           21,000                 12       FP
                                         Rail Cars
Chrysler Corporation                  Materials Handling      Feb-96       1,749,200           52,476    69.99%      53-60     OL
                                    to Jul-96
Chrysler Corporation                  Materials Handling      Mar-95       5,925,384          184,233    66.83%       60       OL
                                    to Dec-95
Chrysler Corporation                  Materials Handling      May-96       2,419,598           69,832    69.93%      52-60   OL/FP
                                    to Oct-96
Consolidated Rail Corporation         Locomotives             Sep-95      22,353,332          668,372    57.02%       60       OL
Consolidated Rail Corporation         Intermodal Container    Jan-96       2,502,750           75,083                 60       OL
                                         Chassis
Coors Transportation Company     56   Refrigerated Trailers   Nov-95         797,704           23,931    47.35%       21       OL
Fairmont Homes, Inc.                  Materials Handling      Apr-96         644,565           19,337                 60       OL
Federal Paper Board Company           Materials Handling      Apr-96       1,740,861           52,226    70.43%      36-60     OL
                                    to Jun-96
Federal Paper Board Company           Materials Handling      Jul-95       5,401,765          166,124    57.05%      36-84    OL/FP
                                    to Jan-96
General Electric Company -            Office Filing System    Jan-97         101,685                                  60       FP
   Aircraft Engines
General Motors Corporation            Manufacturing           Jul-95         652,232           19,567                 36       OL
                                         Equipment
Gerber Products Company               Materials Handling      Oct-96         197,035            5,911                 60       FP
Hastings Leasing Limited         57   Trucks &                Aug-96      20,242,332          607,270    90.58%       80       FP
                                         Miscellaneous
Illinois Central Railroad        47   Covered Hopper          Apr-96       1,692,600           50,400                12-40     FP
   Company                               Rail Cars
IMC Fertilizer, Inc.                  Rail Tank Cars          Sep-95       1,266,374           37,991                 27       OL
Mobil Oil Corporation                 Tractor                 Jul-96          78,327            2,350                 36       OL
Mobil Oil Corporation                 Materials Handling      Oct-96         185,726            5,256                 36       OL
Mobil Oil Corporation                 Hydraulic Crane         Oct-96         160,773            4,823                 84       OL
</TABLE>
                                      A-30
<PAGE>
<TABLE>
<CAPTION>
                                                            Lease
                                                          Commence       Acquisition      Acquisition    Percent     Lease    Type
Lessee                         Notes  Equipment Type        Date(s) (1)     Cost (2)         Fees (3a)  Leverage (4) Term (5)  (6)
<S>                            <C>       <C>                  <C>            <C>                 <C>         <C>     <C>       <C>
Mobil Oil Corporation                 Liquid Petroleum        Jan-96      16,110,807          483,324    75.44%       240      FP
                                         Tank Cars            to Feb-96
Montana Rail Link, Inc.          47   Covered Hopper          Apr-96       1,198,925           35,700                 12       FP
                                         Rail Cars
Nabisco, Inc.                         Office Automation       Apr-95         709,572           23,061                 36       OL
National Steel Corporation            Hydraulic Shovels       Jul-96       6,245,062          187,352    69.96%       60       OL
National Steel Corporation            Steel Yard Equipemt     Jan-97         948,705           14,543                48-60   OL/FP
National Steel Corporation            Steel Yard Equipemt     Oct-96         338,674           10,160    75.58%       60       FP
National Steel Corporation            Wheel Loaders &         Jan-96       4,710,131          141,304    59.68%      36-90   OL/FP
                                         Forklifts            to Apr-96
National Steel Corporation            Materials Handling,     Jul-95       1,525,887           49,517    66.05%      60-90   OL/FP
                                         Tractors & Trailers  to Oct-95
National Steel Corporation            Cranes & Loaders        Jul-96       1,099,210           32,976    72.33%      36-84   FP/OL
                                    to Oct-96
NEC Electronics, Inc.            58   Manufacturing           Jan-96      18,320,603                     66.67%       51     OL/FP
NVR, Inc.                             Roof Truss Assembly     Jul-96          78,484            2,355                 84       FP
Omnicom Group, Inc.              50   Office Automation       Apr-95       2,232,559           68,290                36-60   OL/FP
                                    to Oct-95
Omnicom Group, Inc.              50   Television Production   Jul-96       1,080,056            4,819                 48       FP
                                         Equipment            to Oct-96
Overnite Transportation               Tractors                Apr-96       2,140,643           62,961                 36       OL
   Company
Peerless Eagle Coal Company      59   Haul Trucks &
                                         Construction         Jul-95       5,184,875          168,508    59.29%       48       OL
Perdue Transportation            60   Freightliner Tractors   Nov-95         536,740           16,102    62.74%       24       OL
   Incorporated
Quaker Coal Company              24   Wheel Loaders, Drill    Jan-96       3,298,935           98,968                 48       FP
                                         & Grader
Quantum Restaurant Group, Inc.   52   Restaurant Furniture    Oct-96         253,676            7,610                 60       FP
                                         & Fixtures
Quantum Restaurant Group, Inc.   52   POS System              Nov-96          33,815                                  60       FP
Sebastiani Vineyards, Inc.            Bottle Labeler          Feb-96         317,520            9,526                 60       OL
Signature Flight Support              Fuel Trucks             Jan-97       1,085,000                     85.01%      96-132    FP
   Corporation
Soo Line Railroad Company        47   Covered Hopper          Apr-96       2,256,800           67,200                 12       FP
                                         Rail Cars
Tarmac America, Inc.             43   Dragline                Jul-96       1,441,764           43,253                 84       FP
Tarmac America, Inc.             43   Concrete Mixer Trucks   Jul-96       4,787,890          143,637                 96       FP
                                    to Sep-96
Tarmac America, Inc.             43   Construction            Oct-94       3,114,870          101,233    71.69%       97       FP
                                         Equipment            to Nov-94
TASC, Inc.                            Office Automation       Jan-96       1,018,030           30,542                 36       FP
                                    to Jul-96
TASC, Inc.                            Office Automation       May-95       1,567,339           50,413                18-36    OL/FP
                                    to Oct-95
TASC, Inc.                            OfficeAutomation        Oct-96       2,654,244           11,629                 36       FP
                                    to Jul-97
Trans Ocean Container            44   Intermodal Containers   Jan-96       9,995,127          299,854                 120      FP
   Corporation
Tyson Foods, Inc.                     Office Automation       Jun-95         563,411           18,311                 24       OL
Xerox Corporation                     Binding & Finishing     Feb-95         646,466           19,981                 48       OL
                                         Equipment            to Jun-95
Xerox Corporation                     Materials Handling      May-95         144,527            4,456                 44       OL
                                    to Aug-95
                                                                     ---------------- ----------------
                                ATEL Cash Distribution Fund VI total:   $208,277,121      $ 5,623,585
                                                                     ================ ================
</TABLE>

                                      A-31

<PAGE>
<TABLE>
<CAPTION>
                                                            Lease
                                                          Commence       Acquisition      Acquisition    Percent     Lease    Type
Lessee                         Notes  Equipment Type        Date(s) (1)     Cost (2)         Fees (3a)  Leverage (4) Term (5)  (6)
<S>                            <C>       <C>                  <C>            <C>                 <C>         <C>     <C>       <C>
ATEL Capital Equipment Fund VII

A.P.Moller (Maersk)              61   Intermodal Containers   Jan-98     $ 2,280,100                                  52       OL
Alliant Techsystems, Inc.             Semiconductor           Jan-98         138,505                                  8-16     OL
                                         Equipment
Anchor Glass Container                Office Automation       Jan-98         404,995                                  18       FP
   Corporation
Anchor Glass Container                Glass Packaging         Jan-98         371,282                     33.52%       3-6      OL
   Corporation                           Equipment
Anna Offshore Inc.                    Offshore supply         Apr-98      15,000,000                                  36       OL
                                         vessels
Applied Magnetics Corporation         Manufacturing           Jul-97       4,152,810                     85.33%       60       FP
                                         Equipment
Applied Magnetics Corporation         Wafer Fabrication       Dec-97       7,975,841                                 60-63     FP
                                         Equipment            to Jan-98
Archer Daniels Midland Company   62   Rail Tank Cars          Jan-98          42,875                                   6       OP
Arkansas Electric Cooperatives        Surface Mining          Jan-99       7,933,630                                  66       OL
Atmel Corporation                     Semiconductor           Jan-98       4,114,596                                  96       FP
                                         Manufacturing
                                         Equipment
Avon Products, Inc.                   Office Automation       Jan-98          29,415                                  17       FP
Blue Star Line Ltd.              61   Intermodal Containers   Jan-98       3,573,462                                  60       OL
Burlington Northern & Santa           GE B39-8 Diesel         Jul-98      16,200,000                                  36       OL
   Fe Railroad                           Electric
                                         Locomotives
Burlington Northern & Santa           Containers              Oct-98       9,280,000                                  84       OL
   Fe Railroad
Burlington Northern Railroad     63   GE Locomotives          Dec-96       5,010,960                                  13       OL
   Company
Cargill, Incorporated                 Covered Hopper          Sep-98       2,708,564                                  88       FP
                                         Railcar
Cargill, Incorporated                 Covered Hopper          Sep-98       1,173,946                                  28       FP
                                         Railcar
Cargill, Incorporated            64   Covered Hopper          Jan-97       6,534,000                                  72       FP
                                         Railcars
Certified Grocers of                  Forklifts               Jan-99          41,025                                  60       OL
   California, Ltd.
Certified Grocers of                  Forklifts               Jul-98         810,792                                  60       OL
   California, Ltd.
Chrysler Corporation                  Material Handling       Oct-96         982,293                                  60      OL/HP
                                         Equipment            to Dec-96
Columbus & Greenville            64   Boxcars                 Jan-97         667,000                                  16       FP
   Railway Company
Consolidated Diesel Company           Copiers                 Jan-98          15,697                                 10-13     FP
Consolidated Diesel Company           Machine Tools           Jan-98          15,161                                  14       OL
Consolidated Rail Corporation         Intermodal Containers   Sep-97       3,314,000                                  84       HP
                                         & Chassis            to Nov-97
Costain Coal, Inc.                    Euclid Hual Trucks      Jan-98         805,181                     58.22%       12       OL
Crowley Foods, Inc.                   Bag In Box Filler       Sep-98         330,496                                  60       OL
                                         & Line
Crowley Foods, Inc.                   Materials Handling      Sep-98          82,313                                  36       OL
                                         Equipment            to Oct-98
CVS Pharmacy, Inc.                    Phone Systems           Jan-99       2,426,385                                  60       FP
CVS Pharmacy, Inc.                    Materials Handling      Jun-99       1,152,971                                  60       FP
                                         Equipment
Danskin, Inc.                         Textile Manufacturing   Jan-98         255,718                                 6-15      OL
                                         Equipment
Dole Fresh Fruit Company         61   Intermodal Containers   Jan-98       3,876,170                                  44       OL
Empire Blue Cross and                 Office Furniture and    Jan-98         696,766                                  27       FP
   Blue Shield                           Fixtures
Exel Logistics, Inc.                  Tractors and            Jan-98         133,947                                   3       OL
                                         Trailers
Far Eastern Shipping Company     61   Intermodal Containers   Jan-98       2,257,299                                  75       HP
Farmland Hydro, L.P.             62   Rail Tank Cars          Jan-98         370,808                                  16       OL
First Union Rail Corporation   62, 74 Rail Tank Cars           N/A           478,836                                  N/A      N/A
</TABLE>

                                      A-32
<PAGE>
<TABLE>
<CAPTION>
                                                            Lease
                                                          Commence       Acquisition      Acquisition    Percent     Lease    Type
Lessee                         Notes  Equipment Type        Date(s) (1)     Cost (2)         Fees (3a)  Leverage (4) Term (5)  (6)
<S>                            <C>       <C>                  <C>            <C>                 <C>         <C>     <C>       <C>
General American                      Various Tank /          Jan-99       8,368,524                                  84       OL
   Transportation Company                Hopper Cars
General Electric Company /            Sun Enterprise SVR      Aug-98         308,343                                  36       OL
   General Electric                      Stations
   Aircraft Engines
General Electric Company /            Spectrometer            Nov-98          77,150                                  60       FP
   General Electric
   Aircraft Engines
General Electric Company /            Surface Grinders        Aug-98         135,510                                  60       OL
   General Electric                                           to Sep-98
   Aircraft Engines
General Electric Company /            Machining Centers       Jan-99       2,721,058                                  84       OL
   General Electric                                           to May-99
   Aircraft Engines
General Electric Company /            Machining centers       Sep-98       1,546,649                                  84       FP
   General Electric                                           to Jul-99
   Aircraft Engines
General Electric Company /            Blow Molding Machine    Jan-97         906,370                                  24       OL
   General Electric Plastics
General Electric Company /            Spectrometers           Mar-97         306,545                                  60       FP
   General Electric Plastics
General Electric Company /            Trackmobile Railcar     Mar-97         166,602                                  60       OL
   General Electric Plastics             Mover
General Motors Corporation -          Forklifts               Jan-98         352,520                                  17       OL
   GM Powertrain Group
Grand Trunk Western Railroad     65   Remanufactured High     Jan-98       3,342,139                     56.64%       24       OL
   Incorporated                          Cube Boxcars
Great Salt Lake Minerals         62   Rail Tank Cars          Jan-98         481,261                                   7       OL
   Corporation
Group Management Services             Office Furniture        Jul-98          10,209                                  60       FP
Hallsmith-Sysco Food Services,        1999 Volvo WG42T        Aug-98         274,485                                  84       FP
   a division of Sysco                   Tractor
   Corporation
Hallsmith-Sysco Food Services,        1999 Trailmobile        Nov-98       1,054,033                                  96       FP
   a division of Sysco                   Refrigerated
   Corporation                           Trailers
Hallsmith-Sysco Food Services,        Volvo Tractors          Apr-98         823,455                                  84       FP
   a division of Sysco
   Corporation
Hallsmith-Sysco Food Services,        Trailmobile             May-98       1,209,055                                  96       FP
   a division of Sysco                   Refrigerated
   Corporation                           Trailers
Hambros Vendor Leasing Limited   66   Vehicles &              Sep-97       5,381,076                     78.56%      30-66     FP
                                         Sanitation Trucks
Hartz Foods, Inc.                     Refrigeration Units     Jan-98          18,422                                   9       FP
Hastings Leasing Limited         67   Trucks &                Oct-97      28,811,289                     88.85%     29-113     FP
                                         Miscellaneous
Hastings Leasing Limited         67   Medical Equipment       Oct-97       8,014,488                     91.66%      25-81     FP
Henry General Hospital                Hematology Analyzers    Jan-98         185,700                                  41       FP
                                         & Upgrades
Hughes Network Systems, Inc.          Remote Communication    Jan-98          97,237                     54.61%       6-9      OL
                                         Device
Hyplains Beef,  L.C.                  Racking and Conveyor    Jan-98       1,364,007                                  10       OL
                                         Equipment
IBM Corporation                       Stereolithography       Jan-98          30,026                                   7       OL
                                         Apparatus
Illinois Central Railroad        64   Boxcars                 Jan-97       1,610,000                                  36       FP
   Company
International Paper Company           Trackmobile Railcar     Jan-97         248,952                                  60       OL
                                         Mover
International Paper Company           Knuckle Boom Loader     Feb-97         213,095                                  72       FP
International Paper Company      68   Rail Log Cars           Oct-97       5,624,724                                  51       OL
International Paper Company           CAT Wheel Loaders       Jan-97         417,700                                  48       HP
                                    to Feb-97
</TABLE>

                                      A-33

<PAGE>
<TABLE>
<CAPTION>
                                                            Lease
                                                          Commence       Acquisition      Acquisition    Percent     Lease    Type
Lessee                         Notes  Equipment Type        Date(s) (1)     Cost (2)         Fees (3a)  Leverage (4) Term (5)  (6)
<S>                            <C>       <C>                  <C>            <C>                 <C>         <C>     <C>       <C>
International Paper Company           Hydraulic Excavator,    Jun-97         539,438                                  60       OL
                                         Lift Trucks, Loader  to Jul-97
International Paper Company           Knuckle Boom/           Sep-97         926,964                     2.84%       48-60    OL/HP
                                         Wheel Loaders        to Oct-97
International Rectifier               Wafer Fabrication       Jan-98         589,829                     8.45%        1-9      OL
   Corporation                           Equipment
ITO Corporation                       Forklifts               Jan-98         240,488                                 15-31     FP
Kawasaki Kisen Kaisha,           61   Intermodal Containers   Jan-98       2,614,728                                  52       OL
   Ltd. (K-Line)
Koppers Industries, Inc.         62   Rail Tank Car           Jan-98           5,400                                   6       OL
Kraft Foods, Inc.                     Office Furniture/       Jul-98       1,227,554                                 71-84     FP
                                         Fixtures             to Dec-98
Kraft Foods, Inc.                     Phone System            Jul-98         566,862                                 53-60     FP
                                    to Sep-98
Kraft Foods, Inc.                     Steelcase Office        Nov-97       1,154,439                                  84       FP
                                         Furniture &          to Jan-98
                                         Fixtures
Kraft Foods, Inc.                     Telephone System        Nov-97         549,980                                  60       FP
                                    to Jan-98
Louisiana Workers'                    Office Automation       Jan-98           2,199                                   1       OL
   Compensation Corporation
Maxtor Corporation               69   Electronic Test         Sep-97         533,698                                  36       HP
                                         Equipment
Maxtor Corporation               69   Computer Equipment      Jan-98         241,310                                   6       OL
McDonnell Douglas Helicopter          Lift Trucks             Apr-98          96,510                                  60       OL
   Company
Midland Enterprises, Inc.             Jumbo Hopper Barges     Dec-98       4,941,229                                 25-49     OL
Minteq International, Inc.            Geotronics Laser        Jan-97         689,350                                  36       HP
                                         Measuring Machine    to Mar-97
Minteq International, Inc.            Geotronics Laser        Sep-97       1,019,585                                  36       HP
                                         Measuring Machines   to Jan-98
Mobil Business Resources         70   Helicopters             Nov-96       1,650,000                                  36       OL
   Corporation
Mobil Business Resources         70   Helicopter              Oct-97       1,160,000                                  36       OL
   Corporation
Mobil Oil Corporation                 Wheel Loader            Jan-98          92,773                                  36       OL
National Steel Corporation            Haul Trucks/Loader/     Oct-98       7,735,693                                  60       OL
                                         Dozer                to Jan-99
National Steel Corporation            CAT Dozer Tractors      Apr-97         734,730                     75.36%       60       HP
National Steel Corporation            CAT Dozer, Loaders      Jul-97       3,666,101                                  60       OL
National Steel Corporation            Motor Grader & Front    Oct-97       1,747,828                                  60       HP
                                         End Loader
National Steel Corporation            Crane & Wheel Loader    Jan-98         861,344                                  48       OL
National Steel Corporation            Omega Forklift &        Apr-98       1,286,210                                  60       HP
                                         Loaders
Nippon Yusen Kaisha, Ltd.        61   Intermodal Containers   Jan-98       8,715,760                                  96       FP
   (N.Y.K.Line)
North American Chemical               Mini Mag -              Jan-98          18,809                                   5       FP
   Company                               Flow Meters
NVR, Inc.                             Home Manufacturing      Nov-97         137,921                                  84       FP
                                         Equipment
NVR, Inc.                             Home Manufacturing      Oct-98         370,348                                  84       FP
                                         Equipment
NVR, Inc.                             Tee-Lok Roller Gantry   Aug-97         591,046                                  84       FP
                                         Systems              to Oct-97
Omnicom Group, Inc.              71   Office Furniture        Jul-97          20,292                                  60       FP
Omnicom Group, Inc.              71   Office Furniture        Jan-98       1,007,401                                  60       FP
Omnicom Group, Inc.                   Office Furniture        Jul-98         108,468                                  60       FP
Omnicom Group, Inc.                   Office Furniture        Jul-98           4,600                                  60       FP
PCS Phosphate Company, Inc.      62   Rail Tank Cars          Jan-98         175,000                                  25       OL
Pentagon Systems, Inc.                SMT-1200C Surface       Jan-98         106,842                                  35       FP
                                         Mount Placement
                                         System
Pioneer Chlor Alkali Company     62   Rail Tank Cars          Jan-98       1,614,144                                 15-60    OL/HP
PlasmaQuest , Inc.                    Office Automation       Jan-98           6,406                                   8       FP
PVS Technologies, Inc.           62   Rail Tank Cars          Jan-98         672,388                                 6-24      OL
</TABLE>

                                      A-34

<PAGE>
<TABLE>
<CAPTION>
                                                            Lease
                                                          Commence       Acquisition      Acquisition    Percent     Lease    Type
Lessee                         Notes  Equipment Type        Date(s) (1)     Cost (2)         Fees (3a)  Leverage (4) Term (5)  (6)
<S>                            <C>       <C>                  <C>            <C>                 <C>         <C>     <C>       <C>
Railcar, Ltd.                         Gondola and Hopper      Nov-98       4,550,304                                  120      OL
                                         Railcars
Ralphs Grocery Company                Forklifts               Jan-98         275,385                     8.49%        2-17     FP
Riceland Foods, Inc.             62   Rail Tank Cars          Jan-98         130,032                                   4       OL
Rose Acres Farms, Inc.                Food Processing         Jan-98         185,461                     62.96%       16       OL
                                         Equipment
Sarif, Inc.                           Wafer Fabrication       Jan-98         224,702                                  23       FP
                                         Equipment
Seaboard Commodity               62   Rail Tank Cars          Jan-98         525,618                                 6-22      OL
   Trading Company
Sebastiani Vineyards, Inc.            Wine Barrels            Jan-98         872,061                                 36-60    HP/FP
Sebastiani Vineyards, Inc.            Wine Barrels            Jul-98         201,470                                  36       HP
Sematec, Inc.                         Manufacturing           Oct-97       1,303,600                                  36       HP
                                         Equipment
Sematec, Inc.                         Manufacturing           Jul-98       2,400,000                                  36       OL
                                         Equipment
Sematech, Inc.                        Novellus Inova          Feb-99       3,500,000                                  36       FP
                                         Pvd System
Sierra Pacific Power             68   Coal Hopper Rail Cars   Dec-97       2,600,000                                  67       OL
   Company & Idaho Power
   Company
Signature Flight Support              Rampmaster Fuel Truck   Oct-98         320,700                                  96       FP
   Corporation
Signature Flight Support              Fuel Trucks             Apr-97         760,000                     89.01%       132      FP
   Corporation
Signature Flight Support              Fuel Trucks             Jan-98         620,000                     72.64%     96-132     FP
   Corporation
Signature Flight Support              Fuel Truck & Deicer     Apr-98         518,997                     78.24%       96       FP
   Corporation
Signature Flight Support              Isuzu Trucks            Jul-98         722,275                     78.53%       60       HP
   Corporation
Sisseton Milbank                 64   Covered Hopper          Jan-97         330,000                                  36       FP
   Railroad, Inc.                        Railcars
Smitty's Super Valu, Inc.             Furniture and Fixtures  Jan-98         451,861                                   3       OL
Sony Pictures                         Sony Monitors           Mar-98       1,278,900                                  36       OL
   Entertainment, Inc.
Sony Pictures                         Cybex / Tectrix         Jan-99          83,642                                  48       OL
   Entertainment, Inc.                   Fitness Equipment
Sony Pictures                         Laserjet Printers       Dec-98          78,820                                  36       OL
   Entertainment, Inc.                   & Equipment
Southern Illinois Railcar Co.    64   Covered Hopper          Jan-97         462,000                                  48       FP
                                         Railcars
Southern Pacific                      Locomotives             Jan-98         795,316                                   9       OL
   Transportation Company
Southwest Health Centre, Inc.         Siemens Mammographic    Jan-98          13,000                                   1       OL
                                         System
Stater Brothers Markets               Furniture and Fixtures  Jan-98          13,643                                   2       FP
Tarmac America, Inc.  /          72   CAT / Michigan Loaders  Apr-97         350,000                                  18       OL
   Tarmac Mid Atlantic, Inc.
Tarmac Minerals. Inc.            72   Steel Deck Barges       Jan-98       7,335,250                                  60       OL
TASC, Inc.                            Office Automation       Apr-98       1,146,296                                  36       HP
TASC, Inc.                            Office Automation       Jul-98         848,065                                  36       FP
TASC, Inc.                            Office Automation       Jul-98       2,362,948                                  36       FP
                                    to Apr-99
TASC, Inc.                            Office Automation       Oct-97      1,169,828                                   36      HP/FP
                                    to Jan-98
The Pittston Company                  Fletcher Rr11-15        Dec-98         462,120                                  60       FP
                                         Roof Bolters
The Pittston Company                  Diesel Mantrip          Dec-98         140,500                                  60       FP
The Pittston Company                  Cat D11R Crawler        Oct-98       2,246,938                                  48       OL
                                         Tractors             to Dec-98
</TABLE>
                                      A-35

<PAGE>
<TABLE>
<CAPTION>
                                                            Lease
                                                          Commence       Acquisition      Acquisition    Percent     Lease    Type
Lessee                         Notes  Equipment Type        Date(s) (1)     Cost (2)         Fees (3a)  Leverage (4) Term (5)  (6)
<S>                            <C>       <C>                  <C>            <C>                 <C>         <C>     <C>       <C>
Thompson Pipe & Steel Company         Phone System,           Jan-98          31,918                                   1       OL
                                         Furniture and
                                         Fixtures
Thomson Saginaw Ball Screw            Machine Tools           Jan-98         488,918                                  16       OL
   Company
Triad International                   Aircraft Access and     Jan-98         954,125                     36.77%        3       OL
   Maintenance Corporation               Ground Support
                                         Equipment
Ultrabeam Lithography, Inc.      73   Manufacturing           Aug-98         971,517                                  48       FP
                                    to Feb-99
Ultrabeam Lithography, Inc.      73   Manufacturing           May-98         167,220                                  48       HP
Ultrabeam Lithography, Inc.      73   Manufacturing           Aug-98         220,887                                  48       HP
Ultrabeam Lithography, Inc.      73   Technical Instrument    Dec-97         269,888                                  48       HP
                                         Confocal Metrology
                                         System
United States Surgical                Assorted Manufacturing  Jul-98       3,747,760                                  120      FP
   Corporation                           Equipment
Universal City Florida                Office Automation       Oct-98       1,665,120                                  36       OL
   Partners                                                   to Apr-99
Wagner College                        Desktop PCs             Jan-98          91,951                                  7-9      OL
Wayne Farms,  a division of           Food Processing         Jan-98          64,686                                  12       OL
   Continental Grain Company             Equipment
Wisconsin Packing Company, Inc.       Forklifts               Jan-98          91,850                                  25       HP
Xerox Corporation                     FPD Inspection System   Jan-98       3,521,046                                  60       HP
Xerox Corporation                     Lift truck              Aug-98          21,921                                  44       OL
                                                                     ---------------- ----------------
                               ATEL Capital Equipment Fund VII total:   $279,750,668              $ 0
                                                                     ================ ================

                                                  TOTAL OF ALL FUNDS:   $946,694,006     $ 20,825,225
                                                                     ================ ================
</TABLE>

                                      A-35(cont.)
<PAGE>
[FN]
                  TABLE V ACQUISITION OF EQUIPMENT FOOTNOTES

     (1) In many  cases,  a Lease  transaction  is funded  over a period of time
according  to the  Lessee's  requirements.  Therefore  "Commencement  Date  (s)"
expressed  as a  range  represents  multiple  commencement  dates  occurring  or
anticipated under the same Lease line.

     (2)  "Acquisition  Cost" includes  either amounts  committed to Lessees for
funding by the  program,  or the actual  Equipment  acquisition  cost,  less any
Acquisition Fees. All figures are rounded.

     (3)  "Acquisition  Fees"  include  fees  accrued  by the  program as of the
Preparation  Date.  For  partially  funded Lease lines,  additional  fees may be
expended by the program for future  acquisitions  made  pursuant to the terms of
the Lease.

     (4)  "Percent  Leverage"  represents  the  percent  ratio  of the  original
principal  amount  of the  debt  acquired  or  assumed  by the  program,  to the
Acquisition  Cost of the Equipment.  The Equipment may be  "leveraged"  (where a
portion of the Equipment  Acquisition Cost is financed using  non-recourse  debt
financing) at the time of, or subsequent to, the acquisition of the Equipment by
the  program.  Therefore,  actual  leverage  ratios  may be more  or  less  than
indicated due to the timing of the  acquisition  of the Equipment in relation to
the amortization of the principal amounts of the debt.

     (5) "Lease Term" is expressed in terms of months, although the actual Lease
Term may be expressed as monthly, quarterly, semiannual or annual.

     (6) A designation of "FP" indicates that the aggregate rents to be received
during  the  Lease  Term  exceed  or are  equal to the  Acquisition  Cost of the
Equipment.  A designation  of "OL"  indicates  that the aggregate  rentals to be
received during the Lease Term are less than the Acquisition Cost.

     (7) The interest in this transaction is held 1/3 by ATEL Cash  Distribution
Fund and 2/3 by ATEL Cash Distribution Fund II.

     (8) Guaranteed by both Fingerhut Corporation and by Primerica  Corporation,
as successor in interest to American Can Company.

     (9) In March 1992,  Financial News Network ("FNN"),  a lessee of ATEL Lease
Income Fund, ATEL Cash  Distribution  Fund and ATEL Cash  Distribution  Fund II,
filed for protection  under Chapter 11 of the U.S.  Bankruptcy  Act.  Subsequent
competitive  bidding between CNBC (a division of General Electric Company) and a
partnership  consisting of Dow Jones, Inc. and Group W (Westinghouse)  developed
for the purchase of FNN assets. This bidding resulted in the sale of certain FNN
assets,  principally its  subscribers,  to CNBC for $145 million in cash and the
assumption  of $9.3  million in  liabilities.  The  proceeds  from the sale were
distributed  beginning in June 1992  resulting in the recovery of  substantially
all of the programs' remaining investment in the Equipment.

     (10) A 34.41%  interest  in this  transaction  was  acquired  by ATEL  Cash
Distribution  Fund. The remaining 65.59% was acquired by ATEL Cash  Distribution
Fund II.

     (11) Guaranteed by Fingerhut Corporation.

     (12) Credit  support  provided by an  Investment  Agreement  of Nord Kaolin
Corporation and of Nord Resources Corporation.

     (13) These  transactions are all leveraged under one non-recourse note with
Sogelease Corporation.

     (14)  Leased  to  Teledyne  Wah  Chang  Albany,   a  division  of  Teledyne
Industries, Inc.

                                      A-36
<PAGE>

     (15)  ATEL  Cash  Distribution  Fund  holds  a  one-half  interest  in this
transaction,  the  remaining  half  interest  was  acquired  by  ATEL  Financial
Corporation on identical terms.

     (16) Guaranteed by Addington Resources.

     (17) Guaranteed by American President Companies.

     (18) A 97.75%  interest in  Equipment  Schedule  No. 2 was acquired by ATEL
Cash  Distribution  Fund II. The remaining  2.25%  interest in that Schedule was
acquired by ATEL Lease Income Fund.

     (19)  Lease   originally  with  Hammermill  Paper  Company  as  lessee  and
subsequently assumed by International Paper Company.

     (20) Lease  assigned  to and assumed by Liggett & Meyers  Tobacco  Company,
with recourse retained against the original Lessee.

     (21) On January 1, 1991 Midway Airlines,  Inc., the lessee of the DC9-32 in
which ATEL Cash  Distribution  Fund II and ATEL Cash Distribution Fund III owned
interests,  suspended  payments on its debt and  aircraft  leases.  On March 26,
1991,  the Lessee filed for protection  under Chapter 11 of the U.S.  Bankruptcy
Act. On  September  4, 1991,  the  non-recourse  lender,  John  Hancock  Leasing
Corporation,  exercised  its  right  to  foreclose  on  the  aircraft.  As  this
investment  represents a relatively  small portion of the programs' total equity
and anticipated  cash flow, the General Partners do not believe that the adverse
developments  with  respect to this  investment  will have a material  effect on
their  respective  operations,  cash flows or rates of cash  distributions.  The
beneficial   interest  in  the  Equipment  was  held  two-thirds  by  ATEL  Cash
Distribution Fund II and one-third by ATEL Cash Distribution Fund III.

     (22) Equipment  operated by the Eureka  Company,  a division of Lessee,  an
indirect subsidiary of AB Electrolux, Sweden.

     (23) Guaranteed by Reynolds and Reynolds.

     (24) On December 31,  1997,  this lessee  requested a  moratorium  on lease
payments  from January  through  March 1998.  ATEL Cash  Distribution  Fund V is
currently negotiating a settlement with the lessee.

     (25) On October 13,  1993 the lessee,  Rocky  Mountain  Helicopters,  Inc.,
filed for protection  under Chapter 11 of the U. S. Bankruptcy Act. The aircraft
which was the subject of the lease was delivered to ATEL Cash  Distribution Fund
II,  prior  to the  petition  for  bankruptcy  and was sold by the  lessor.  The
proceeds of the sale satisfied in full the non-recourse  debt obligation owed to
USX Credit Corporation and the excess was applied to mitigate the lessor's claim
against the lessee.  The lessor  subsequently filed and was allowed an unsecured
claim in the amount of $776,542.  Through June 30, 1997, the lessor has received
$310,617 on this claim,  representing  40% of the allowed claim.  The sum of the
proceeds from the rents,  sale of the aircraft and the claim filed in bankruptcy
has resulted in a recovery  exceeding  the lessor's  original  investment in the
aircraft.

     (26) Assigned to and assumed by various  subsidiaries  of Lessee.  Recourse
retained  against  Lessee.  Lessee  subsequently  changed its name to SMC Mining
Corporation.

     (27) Guaranteed by Continental Medical Systems, Inc.

     (28) An indirect subsidiary and joint venture of Kaiser Aluminum & Chemical
Corporation and Norsk Hydro.

     (29) Guaranteed by United States Surgical Corporation.

                                      A-37
<PAGE>

     (30)   Acquisition   Cost  represents   one-half  of  the  total  Equipment
Acquisition  Cost.  Title to this Equipment is held in an equipment  trust where
one-half  of the  beneficial  interest  in the  Equipment  is owned by ATEL Cash
Distribution Fund III and one-half by ATEL Cash Distribution Fund IV.

     (31)  On  January  10,  1996,  Barney's,   Inc.,  a  lessee  of  ATEL  Cash
Distribution Fund III, ATEL Cash Distribution Fund IV and ATEL Cash Distribution
Fund V filed for  protection  under Chapter 11 of the U. S.  Bankruptcy  Act. In
July of 1996,  the lessors sold their  unsecured  claim in the bankruptcy for an
amount  equal  to  approximately  73%  of  the  unsecured  claim,  which,  after
satisfaction of the non-recourse loan due to the CIT Group/Equipment  Financing,
Inc.  (and taking  into  account all prior  rents  received,  security  deposits
retained and loan  proceeds  previously  received),  resulted in proceeds to the
lessors in excess of their original investments in the equipment.

     (32) Guaranteed by Nord Resources  Corporation.  Subsequently the lease was
assigned without  recourse to DBK Minerals,  Inc. with a guarantee of Dry Branch
Kaolin Company.

     (33)  Lessee  indicated  is the parent of  Central  Ohio Coal  Company  and
Southern Ohio Coal Company.  The Lease  transaction  represents  three  distinct
leases with subsidiary companies. Credit support is provided by the parent, Ohio
Power Company by an Inducement Letter.

     (34) The Lessee name is indicated for convenience  only. The actual Lessees
are Paramount Coal Corporation,  Clinchfield Coal Company,  Heartland Resources,
Inc.,  Motivation Coal Company,  Elkay Mining Company,  Holston Mining, Inc. and
Meadow River Coal Company,  all subsidiaries of The Pittston Company.  The Lease
is guaranteed by The Pittston Company.

     (35) Title to the Equipment and Lease  transaction  is held by an equipment
trust.  A divisible 1/2 beneficial  interest in the equipment  trust is owned by
the program.  The remaining  divisible 1/2 beneficial  interest in the equipment
trust is owned by a non-affiliate.

     (36) Guaranteed by Quaker State  Corporation.  This lease was  subsequently
assigned to Costain  Coal  Company on a recourse  basis.  In 1996,  the assignee
defaulted on a lease payment,  which default was subsequently  cured. The lessor
is currently negotiating a settlement with the assignee, lessee and guarantor.

     (37) Lessee is a partnership  formed by United States Steel Corporation and
Kobe Steel Corporation.

     (38) Title to the Equipment and Lease  transaction  is held by an equipment
trust. Partnership owns a 17.3199% beneficial interest in the equipment trust.

     (39)  Subject  to  a   remarketing   agreement   with   General   Motors  -
Electro-Motive division.

     (40) Guaranteed by The Pittston Company.

     (41) Guaranteed by CBI Industries, Inc. Subsequently guaranteed by Praxair,
Inc.

     (42) Guaranteed by Peabody Holding Company, Inc.

     (43) Tarmac America,  Inc.; Tarmac Mid-Atlantic,  Inc.; and Tarmac Florida,
Inc.  are  co-lessees.  Guaranteed  by Tarmac PLC, a British  Limited  Liability
Company.

     (44)The  equipment is subject to operating leases and managed by the lessee
under a pooled  management  arrangement.  Rentals are variable.  Average monthly
lease payments are estimated  based on the minimum lease payments to be received
on similar Equipment owned by a prior program.

                                      A-38
<PAGE>

     (45) Lessee has  limited  option to  terminate  at 36 months and 60 months,
subject to a remarketing agreement with Bond International (US), Inc.

     (46) A division of Waban, Inc.

     (47) Equipment is subject to a full payout  management  agreement with MRXX
Corporation.

     (48) Guaranteed by Mineral Technologies, Inc.

     (49) Guaranteed by Mobil Corporation.

     (50)  Guaranteed  by  Omnicom  Group,   Inc.  Actual  lessees  are  various
subsidiaries of Omnicom Group Inc.: DDB Needham Worldwide  Communications  Group
Inc.;  Griffin Bacal Inc.; DDB Needham Chicago Inc.; DDB Needham  Dallas,  Inc.;
PGC Advertising,  Inc.; The Focus Agency,  LP.; Elgin DDB Inc.; Group Management
Services; and TLP, Inc.

     (51) This lessee filed for protection under Chapter 11 of the United States
Bankruptcy  Code on January 16,  1998.  As this lease has been  leveraged  using
non-recourse  secured debt, the General Partner does not feel that the effect of
the bankruptcy  will have a material  adverse impact on the  performance of ATEL
Cash Distribution Fund V.

     (52) The lessee name  represents  the  guarantor  of the lease  obligations
(which has since  changed  its name to the  Morton's  Restaurant  Group,  Inc.).
Actual lessees are various subsidiaries of the guarantor.

     (53) This lessee  defaulted  on a portion of its lease  payments in October
1997.  ATEL  Cash  Distribution  Fund  V is  currently  negotiating  a  possible
settlement with the lessee.

     (54) Guaranteed by Smith's Food & Drug Centers.

     (55) Subject to a  remarketing/residual  sharing agreement with AT&T Credit
Corporation.

     (56) Guaranteed by Adolf Coors Company.

     (57) The end-users of the Equipment  are various  governmental  entities in
the United Kingdom.

     (58) Guaranteed by NEC Corporation.

     (59) Guaranteed by A.T. Massey Coal Company, Inc.

     (60) Guaranteed by Perdue Farms, Inc.

     (61) Subject to a management agreement with Transamerica Leasing, Inc.

     (62) Subject to a management agreement with First Union Rail Corporation.

     (63) Title to the  Equipment  and Lease is held by an  equipment  trust.  A
divided  beneficial  interest  in  the  trust  representing  24  of  34  of  the
diesel-electric  locomotives  is  owned by the  program.  A  divided  beneficial
interest in the trust representing the remaining 10 diesel-electric  locomotives
has been assigned to a  non-affiliate,  however,  such interest  continues to be
managed by an affiliate of the program.

     (64) The equipment is subject to a full payout  management  agreement  with
MRXX Corporation.

     (65)  Title to the  equipment  is held in a  trust.  A  divided  beneficial
interest in the trust representing 130 of 291 boxcars is owned by the program. A
divided interest in the trust  representing the remaining 161 boxcars  continues
to be  owned  by the  seller  of  the  program's  interest,  which  seller  is a
non-affiliate.

                                      A-39
<PAGE>

     (66)  The   underlying   leases  in  this   transaction   are  to   various
municipalities in the United Kingdom. The underlying leases are being managed by
Hambros Vendor Finance Limited and include a residual sharing agreement.

     (67)  The   underlying   leases  in  this   transaction   are  to   various
municipalities in the United Kingdom. The underlying leases are being managed by
Hastings Leasing Limited and include a residual sharing agreement.

     (68) Title to the  equipment  is held in a trust.  The  program  has a 100%
undivided beneficial interest in the trust.

     (69) Guaranteed by Hyundai Electronics Industries Co., Ltd.

     (70) Guaranteed by Mobil Corporation.

     (71)  Guaranteed  by  Omnicom  Group,   Inc.  Actual  lessees  are  various
subsidiaries  of Omnicom Group Inc.:  The DDB Needham  Worldwide  Communications
Group Inc.;  Griffin Bacal Inc.; DDB Needham Chicago,  Inc.; DDB Needham Dallas,
Inc.;  PGC  Advertising,  Inc.;  The Focus Agency,  LP.;  Elgin DDB Inc.;  Group
Management Services and TLP, Inc.

     (72) Tarmac America,  Inc.; Tarmac Mid-Atlantic,  Inc.; and Tarmac Florida,
Inc.  are  co-lessees.  Guaranteed  by Tarmac PLC, a British  Limited  Liability
Company.

     (73) Co-lessee  under the lease with  Ultratech  Stepper,  Inc.,  UltraBeam
Lithography, Inc. and Verdant Technologies, Inc. as additional co-lessees.

     (74) The lessee name  represents  the manager of the rail tank cars.  These
rail tank cars are not currently subject to a fixed term lease.
</FN>


                                      A-40
<PAGE>


                                    TABLE VI

                         SALES OR DISPOSALS OF EQUIPMENT


ATEL Lease Income Fund, ATEL Cash Distribution Fund, ATEL Cash Distribution Fund
II, ATEL Cash Distribution Fund III, ATEL Cash  Disitribution Fund IV, ATEL Cash
Distribution  Fund V, ATEL Cash  Distribution Fund VI and ATEL Capital Equipment
Fund VII have disposed of equipment in their portfolios as of June 30, 1999. Set
forth below is a summary of equipment  sales and  dispositions  as of such date.
Sales were for  consideration  unless otherwise  noted.  Interim rent (rent paid
prior to formal  commencement  of a lease),  hold-over rent (rent received after
termination  of  the  initial  lease  term,  but  before  formal   extension  or
disposition)  and extension  rent (rent paid after formal  extension of a lease)
are  included  in  the  "Excess  of  Rents  Over  Expenses"  column.  "Equipment
Acquisition  Price" includes  acquisition fees.  Dispositions are shown on a per
asset basis.
<TABLE>
<CAPTION>
                                                                                                                    Excess of
                                                                              Equipment                             Rents Over
                                                         Acquisition         Acquisition              Sale           Expenses
Lessee                          Type of Equipment         Date (1)            Price (2) Sale Date     Price (3)         (4)    Notes
------                          -----------------         --------            --------- ---------     ---------         ---    -----

ATEL LEASE INCOME FUND 1985-A
<S>                             <C>                          <C>           <C>            <C>      <C>            <C>            <C>
Colour Graphics                 Computer system              Feb-87             $ 34,500  Oct-93         $ 2,525       $ 44,483
Colour Graphics                 Office Information Systems   Jul-88               45,000  Jan-94          11,200         55,777
Educational Loan Services,      Office Information Systems   May-86               33,050  Oct-90             900         31,350
     Inc.
Federal Home Loan Bank of       Office Information Systems   May-86               39,127  Apr-90             870         36,800
     New York
Financial News Network, Inc.    Studio and Broadcasting      Feb-90               14,777  Jun-92          11,493          2,027   5
Gorham, Inc.                    Office Information Systems   May-86               38,799  Mar-90           2,300         45,180
Long Lake Staionary, Inc.       Binding Equipment            May-87                4,023  Jul-92               1          6,242
Philip Morris, U.S.A.           Office Information Systems   May-86               13,297  Jan-89           3,600         12,400
Philip Morris, U.S.A.           Office Information Systems   May-86               21,584  Aug-92               -         22,050
Polaroid Corporation            Office Information Systems   May-86               48,028  Jan-90           4,500         45,000
Rohr Industries, Inc.           Motor Vehicle                Jan-89               12,451  Apr-95           6,400         17,843
Rohr Industries, Inc.           Motor Vehicle                Apr-89                8,376  Jul-92           4,723          8,558
                                                                           --------------          -------------- --------------
                                                                               $ 313,012                $ 48,512      $ 327,710
                                                                           ==============          ============== ==============
</TABLE>

                                      A-41

<PAGE>
<TABLE>
<CAPTION>
                                                                                                                    Excess of
                                                                              Equipment                             Rents Over
                                                         Acquisition         Acquisition              Sale           Expenses
Lessee                          Type of Equipment         Date (1)            Price (2) Sale Date     Price (3)         (4)    Notes
------                          -----------------         --------            --------- ---------     ---------         ---    -----
<S>                             <C>                          <C>           <C>            <C>      <C>            <C>            <C>
ATEL CASH DISTRIBUTION FUND
Acushnet Company                Office Information Systems   Jan-87            $ 140,287  Dec-91         $ 4,545      $ 156,000
Alachua General Hospital        MRI Scanner                  Jan-89              641,593  Jan-95               1        699,453
Alachua General Hospital        Tractor                      Jan-89               15,327  Sep-92           9,000         15,900   6
American Motors Corporation     Lift Trucks                  Oct-87              217,066  Jun-97          57,000        229,029
American Motors Corporation     Lift Trucks                  Oct-87              109,751  Mar-93          31,800        141,636
American Motors Corporation     Lift Trucks                  Oct-87               55,579  Apr-93          15,956         71,727
American Motors Corporation     Lift Truck                   Oct-87               34,494  May-89          30,818         10,117
American Motors Corporation     Lift Trucks                  Oct-87               25,754  Sep-92           6,200         31,306
American Motors Corporation     Lift Trucks                  Oct-87               15,201  Feb-94           4,500         22,886
American Motors Corporation     Lift Trucks                  Oct-87               12,877  Jan-93           3,200         15,863
American Motors Corporation     Hoist Mill Truck             Dec-87              104,834  Mar-93          18,000        131,164
American Motors Corporation     Lift Truck                   Dec-87               29,709  Jun-97               -         21,189
American Motors Corporation     Lift Trucks                  Jan-88               45,385  Dec-92           7,000         63,268
Anaheim Memorial Hospital       CAT Scanner                  Jan-88              814,696  Apr-93          88,000        839,938
Campbell Soup Company           Reach / Walkie Trucks        Mar-87               79,248  Sep-93           2,700         89,216
Campbell Soup Company           Lift Truck Battery Chargers  Mar-87               37,127  Aug-93          12,435         38,812
Campbell Soup Company           Lift Truck                   Mar-87               34,790  Jun-90          30,000         19,575
Campbell Soup Company           Lift Truck                   Mar-87               25,668  Jul-94           5,022         31,663
Campbell Soup Company           Lift Truck                   Mar-87               19,763  Oct-95           2,000         27,283
Campbell Soup Company           Lift Truck                   Mar-87               19,491  May-95               -         25,976
Campbell Soup Company           Batteries / Chargers         Mar-87               12,417  Dec-93           4,250         13,977
Campbell Soup Company           Lift Trucks                  Mar-87               10,584  Dec-97          11,000         36,430
Campbell Soup Company           Lift Truck                   Apr-87               24,550  Apr-91          17,764         17,765
Campbell Soup Company           Lift Truck                   Apr-87                4,997  Apr-91           3,616          3,616
Campbell Soup Company           Lift Truck                   Apr-87               63,153  Dec-97          20,873         71,540
Color Graphics Corporation      645-MSS Output Scanning      Dec-86              232,533  Mar-94          20,000        303,307
                                     Station
Enron Corp.                     Office Information Systems   Jun-88               88,364  Jun-91          17,857         90,326
Enron Corp.                     Office Information Systems   Jun-88               87,399  Feb-92          10,650         85,140
Enron Corp.                     Office Information Systems   Jun-88               79,726  Mar-92           8,000         76,968
Financial News Network, Inc.    Studio and Broadcasting      Mar-90              935,918  Jun-92         747,617        123,050   7
GAF Corporation                 Lift Trucks                  Oct-87              459,660  Nov-92          94,575        457,460
GAF Corporation                 Joy Filler                   Mar-88              535,257  Dec-97          44,525        822,498
Galardi Group                   Restaurant FF&E              Jun-94              247,000  Oct-96         147,148        173,042
Hartford Insurance Group        Communication                Jul-88               93,252  Jul-93           3,618        106,785
Imperial Plastics, Inc.         Injection Molding            Jun-87              137,247  Apr-94          67,000        147,445
Imperial Plastics, Inc.         Injection Molding            Dec-87              150,879  Apr-94          64,000        170,530
Imperial Plastics, Inc.         Injection Molding            Jan-88              194,944  Apr-94          77,000        229,797
Imperial Plastics, Inc.         Air Compressor Temperature   Mar-88               66,883  Apr-94          17,000         71,949
                                  Control Unit
</TABLE>
                                      A-42
<PAGE>

<TABLE>
<CAPTION>
                                                                                                                    Excess of
                                                                              Equipment                             Rents Over
                                                         Acquisition         Acquisition              Sale           Expenses
Lessee                          Type of Equipment         Date (1)            Price (2) Sale Date     Price (3)         (4)    Notes
------                          -----------------         --------            --------- ---------     ---------         ---    -----

<S>                             <C>                          <C>           <C>            <C>      <C>            <C>            <C>
ATEL CASH DISTRIBUTION FUND
Martin Marietta Corporation     Communication                Apr-88              296,550  Aug-93             500        277,184
Martin Marietta Corporation     Communication                Apr-88              148,275  Jun-92          16,000        138,592
Nord Kaolin Company             Hydraulic Excavator          May-87              163,490  Mar-93          45,000        184,567
Nord Kaolin Company             Komatsu Crawler Tractor      Aug-87               50,693  Jul-96          12,000         36,492
Nord Kaolin Company             Lift Trucks                  Sep-87               15,633  Oct-95           3,500         27,386
Nord Kaolin Company             Magnetic Separator           Oct-87              160,669  Dec-96          25,000        150,087
Nord Kaolin Company             Industrial Truck             Oct-89               13,745  Oct-97           3,000         20,856
Polaroid Corporation            Office Information Systems   Mar-87               37,819  Apr-92           2,475         41,005
Putnam County Hospital          Spectrum Analyzer            May-88              114,950  May-94           2,000        158,780
Rohr Industries, Inc.           Motor Vehicle                Jul-87               14,790  Feb-93           4,175         17,080
Rohr Industries, Inc.           Motor Vehicle                Jan-88                9,346  Aug-96           3,232         11,495
Rohr Industries, Inc.           Motor Vehicle                Feb-88               12,060  Aug-96           1,502         14,896
Rohr Industries, Inc.           Motor Vehicle                Mar-88               16,421  Feb-93           4,575         19,073
Rohr Industries, Inc.           Motor Vehicle                Apr-88               16,183  Aug-93           3,977         18,986
Rohr Industries, Inc.           Motor Vehicle                Apr-88               16,052  Feb-96           5,000         21,252
Rohr Industries, Inc.           Motor Vehicle                Apr-88               14,630  Apr-91           5,725         13,106
Rohr Industries, Inc.           Motor Vehicle                Apr-88               14,028  Dec-95           4,630         20,629
Rohr Industries, Inc.           Motor Vehicle                Apr-88               13,330  Oct-92           2,530         15,081
Rohr Industries, Inc.           Motor Vehicle                Apr-88               12,932  Apr-91           4,380         11,585
Rohr Industries, Inc.           Motor Vehicle                Apr-88               12,060  Apr-91           3,498         10,804
Rohr Industries, Inc.           Motor Vehicle                Apr-88               12,060  Apr-91           3,198         10,804
Rohr Industries, Inc.           Motor Vehicle                Apr-88                9,356  Aug-96           3,332         12,647
Rohr Industries, Inc.           Motor Vehicle                May-88               13,981  Sep-95           3,900         20,280
Rohr Industries, Inc.           Motor Vehicle                Jul-88               29,656  Nov-92           7,135         31,553
Rohr Industries, Inc.           Motor Vehicle                Jul-88               25,755  Mar-96           9,000         33,051
</TABLE>
                                      A-43

<PAGE>

<TABLE>
<CAPTION>
                                                                                                                    Excess of
                                                                              Equipment                             Rents Over
                                                         Acquisition         Acquisition              Sale           Expenses
Lessee                          Type of Equipment         Date (1)            Price (2) Sale Date     Price (3)         (4)    Notes
------                          -----------------         --------            --------- ---------     ---------         ---    -----

<S>                             <C>                          <C>           <C>            <C>      <C>            <C>            <C>
ATEL CASH DISTRIBUTION FUND
Rohr Industries, Inc.           Motor Vehicle                Jul-88               11,566  Jul-91           4,075         10,517
Rohr Industries, Inc.           Motor Vehicle                Jul-88               11,566  Jul-91           4,850         10,517
Rohr Industries, Inc.           Motor Vehicle                Jul-88               11,566  Jul-91           3,890         10,517
Rohr Industries, Inc.           Motor Vehicle                Aug-88               17,829  Nov-96           6,590         23,532
Rohr Industries, Inc.           Motor Vehicle                Aug-88               16,538  May-93           2,622         18,710
Rohr Industries, Inc.           Motor Vehicle                Aug-88               14,662  Oct-93           3,435         16,587
Rohr Industries, Inc.           Motor Vehicle                Oct-89               15,460  Dec-97           2,750         33,297
Teledyne Industries, Inc.       Lift Truck                   Oct-87              160,930  Feb-93          48,000        162,751
Teledyne Industries, Inc.       Lift Truck                   Oct-87              147,345  Nov-92          20,000        149,763
Teledyne Industries, Inc.       Lift Truck                   Oct-87               87,258  Jan-93          19,000         89,166
Teledyne Industries, Inc.       Lift Truck                   Jan-88              147,345  Nov-91          41,000        137,956
Teledyne Industries, Inc.       Lift Truck                   Jan-88               52,250  Apr-91          15,000         47,775
Teledyne Industries, Inc.       Lift Truck                   Jan-88               39,188  Apr-91          10,000         35,832
Teledyne Industries, Inc.       Lift Truck                   Feb-88              173,330  Feb-93          58,000        150,644
Teledyne Industries, Inc.       Lift Truck                   Mar-88               50,160  May-93          11,000         51,896
Teledyne Industries, Inc.       Lift Truck                   Apr-88               55,907  Feb-93          20,000         58,088
Teledyne Industries, Inc.       Lift Truck                   Jul-88              147,345  Oct-92          20,000        134,726
Teledyne Industries, Inc.       Lift Truck                   Aug-88               42,845  Jan-94           9,000         46,240
Teledyne Industries, Inc.       Lift Truck                   Nov-88               38,278  Mar-94          11,000         41,481
Teledyne Industries, Inc.       Lift Truck                   Nov-88               35,530  Jan-94          10,390         36,406
Teledyne Industries, Inc.       Lift Trucks                  Aug-89               32,771  Nov-94           7,896         33,173
Teledyne Industries, Inc.       Lift Truck                   Sep-89               68,970  Oct-92          10,000         67,300
Teledyne Industries, Inc.       Lift Truck                   Nov-89              218,133  Jan-93          44,000        204,009
Teledyne Industries, Inc.       Lift Truck                   Nov-89               58,374  Mar-94          12,500         63,256
Teledyne Industries, Inc.       Lift Truck                   Jan-90               57,487  Mar-94          13,000         55,978
Teledyne Industries, Inc.       Lift Trucks                  Jan-90               57,350  Jan-95          15,000         58,052
Teledyne Industries, Inc.       Lift Trucks                  Jan-90               57,350  Jan-95          15,000         58,052
The Dow Chemical Company        Truck                        Jul-87              111,288  Jun-93          17,500        102,367
The Dow Chemical Company        Trucks                       Jul-87               91,216  Jul-93          26,000         80,985
The Dow Chemical Company        Mack Truck                   Jul-87               25,210  Aug-92           7,500         24,846
Treasure Chest Advertising      Printing Press               Mar-87              521,190  Dec-92         311,844        523,950
     Company, Inc.
TRW, Inc.                       Communication                Apr-89              257,130  Jul-93           8,400        235,080
TRW, Inc.                       Communication                Apr-89               77,957  May-92          19,800         70,704
United Technologies             Office Information Systems   Dec-86               77,450  Mar-91          20,000         80,985
     Corporation
Vista Chemical Company          Tank cars                    Mar-88            1,238,250  Dec-93         885,000      1,090,493
WSMP, Inc.                      Vacuum Pkg. Machine          Apr-95              208,788  Dec-97         150,314        129,870
                                                                           --------------          -------------- --------------
                                                                            $ 11,583,679             $ 3,768,290   $ 11,146,398
                                                                           ==============          ============== ==============
</TABLE>

                                      A-44
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                    Excess of
                                                                              Equipment                             Rents Over
                                                         Acquisition         Acquisition              Sale           Expenses
Lessee                          Type of Equipment         Date (1)            Price (2) Sale Date     Price (3)         (4)    Notes
------                          -----------------         --------            --------- ---------     ---------         ---    -----
<S>                             <C>                          <C>           <C>            <C>      <C>            <C>            <C>
ATEL CASH DISTRIBUTION FUND II
A.O. Smith Corporation          Office Automation Equipment  Dec-90            $ 723,258  Sep-94        $ 75,017      $ 763,652
A.O. Smith Corporation          Lift Truck                   Jul-89               80,717  Jun-94          34,000         81,198
A.O. Smith Corporation          Lift Truck                   Jul-89               26,910  Jun-95           6,250         51,147
A.O. Smith Corporation          Lift Truck                   Jul-89               17,616  Jul-95           1,500         23,346
A.O. Smith Corporation          Personnel Carrier            Jul-89                4,381  Jul-94             500          4,407
A.O. Smith Corporation          Machinery                    Jul-91               26,475  Jan-93          18,360         15,660
Addwest Gold, Inc.              Portable Jaw Crusher Plant   Sep-88            1,153,001  Nov-94         301,000      1,104,720
Alachua General Hospital        MRI Scanner                  Jan-89            1,286,256  Jan-95               1      1,683,244
Alachua General Hospital        Tractor                      Jan-89               30,727  Sep-92          18,000         31,801   6
American Express Company        Manufacturing                May-89              289,922  May-93          10,000        293,040
American President Trucking     Tractors                     Sep-88               60,326  Jan-94          15,500         55,808
     Co., Ltd.
American President Trucking     Tractors                     Sep-88               60,326  Apr-94          16,400         61,125
     Co., Ltd.
American President Trucking     Tractors                     Sep-88               60,326  Apr-94          16,200         61,571
     Co., Ltd.
American President Trucking     Tractors                     Sep-88               60,326  Apr-94          16,400         55,808
     Co., Ltd.
American President Trucking     Tractors                     Sep-88               60,325  Sep-96           7,905         69,903
     Co., Ltd.
American President Trucking     Tractors                     Oct-88               61,513  Dec-93          16,000         52,752
     Co., Ltd.
American President Trucking     Tractors                     Oct-88               61,513  Jan-94          16,000         60,854
     Co., Ltd.
American President Trucking     Tractors                     Oct-88               61,513  Jan-94          16,000         58,674
     Co., Ltd.
American President Trucking     Tractors                     Oct-88               61,513  Apr-94          17,000         59,724
     Co., Ltd.
American President Trucking     Tractors                     Oct-88               60,326  Dec-93          15,000         51,734
     Co., Ltd.
American President Trucking     Tractors                     Oct-88               60,326  Jan-94          15,500         56,701
     Co., Ltd.
American President Trucking     Tractors                     Oct-88               60,326  Apr-94          16,400         58,570
     Co., Ltd.
American President Trucking     Tractors                     Oct-88               60,326  Apr-94          16,400         58,145
     Co., Ltd.
American President Trucking     Tractors                     Oct-88               60,326  Apr-94          19,000         58,595
     Co., Ltd.
American President Trucking     Tractors                     Nov-88               61,513  Jun-93          45,041         47,171
     Co., Ltd.
American President Trucking     Tractors                     Nov-88               61,513  Dec-93          15,926         59,573
     Co., Ltd.
American President Trucking     Tractors                     Nov-88               61,513  Jan-94          16,000         59,369
     Co., Ltd.
American President Trucking     Tractors                     Nov-88               61,513  Jan-94          16,000         56,907
     Co., Ltd.
American President Trucking     Tractors                     Nov-88               61,513  Jun-96           8,500         71,279
     Co., Ltd.
American President Trucking     Tractors                     Nov-88               60,326  May-93          44,172         44,957
     Co., Ltd.
American President Trucking     Tractors                     Nov-88               60,326  Jan-94          17,461         58,772
     Co., Ltd.
American President Trucking     Tractors                     Nov-88               60,326  Jan-94          15,500         55,808
     Co., Ltd.
American President Trucking     Tractors                     Nov-88               60,326  Apr-94          19,000         55,809
     Co., Ltd.
American President Trucking     Tractors                     Nov-88               60,326  Apr-94          16,400         58,570
     Co., Ltd.
American President Trucking     Tractors                     Nov-88               60,326  Jan-96          10,350         69,903
     Co., Ltd.
American President Trucking     Tractors                     Nov-88               60,326  Jan-96          10,282         69,903
     Co., Ltd.
</TABLE>

                                      A-45
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                    Excess of
                                                                              Equipment                             Rents Over
                                                         Acquisition         Acquisition              Sale           Expenses
Lessee                          Type of Equipment         Date (1)            Price (2) Sale Date     Price (3)         (4)    Notes
------                          -----------------         --------            --------- ---------     ---------         ---    -----
<S>                             <C>                          <C>           <C>            <C>      <C>            <C>            <C>
ATEL CASH DISTRIBUTION FUND II
American President Trucking     Tractors                     Nov-88               60,326  Jan-96          10,350         69,903
     Co., Ltd.
American President Trucking     Tractors                     Nov-88               60,326  Jan-96          10,350         69,903
     Co., Ltd.
American President Trucking     Tractors                     Nov-88               60,326  Apr-96          10,565         69,903
     Co., Ltd.
American President Trucking     Tractors                     Nov-88               60,326  May-96          10,390         69,903
     Co., Ltd.
American President Trucking     Tractors                     Nov-88               60,326  Jun-96           9,500         69,903
     Co., Ltd.
American President Trucking     Tractors                     Nov-88               60,326  Jul-96           9,995         69,903
     Co., Ltd.
American President Trucking     Tractors                     Nov-88               60,326  Sep-96           7,905         69,903
     Co., Ltd.
American President Trucking     Tractors                     Nov-88               60,326  Sep-96           7,905         69,903
     Co., Ltd.
American President Trucking     Tractors                     Nov-88               60,326  Sep-96           7,700         69,903
     Co., Ltd.
American President Trucking     Tractors                     Nov-88               60,326  Oct-96           7,905         69,903
     Co., Ltd.
American President Trucking     Tractors                     Nov-88               60,326  Oct-96           7,700         69,903
     Co., Ltd.
American President Trucking     Tractors                     Nov-88               60,326  Oct-96           7,905         69,903
     Co., Ltd.
American President Trucking     Tractors                     Nov-88               60,326  Oct-96           7,905         69,903
     Co., Ltd.
American President Trucking     Tractors                     Nov-88               60,326  Oct-96           7,700         69,903
     Co., Ltd.
American President Trucking     Tractors                     Nov-88               60,326  Nov-96           7,600         69,903
     Co., Ltd.
American President Trucking     Tractors                     Nov-88               60,325  Dec-95          11,522         69,903
     Co., Ltd.
American President Trucking     Tractors                     Dec-88               60,326  Jun-96           9,500         69,903
     Co., Ltd.
American President Trucking     Tractors                     Dec-88               60,326  Aug-96           7,200         69,903
     Co., Ltd.
American President Trucking     Tractors                     Dec-88               60,326  Sep-96           7,700         69,903
     Co., Ltd.
American President Trucking     Tractors                     Dec-88               60,326  Sep-96           7,700         69,903
     Co., Ltd.
American President Trucking     Tractors                     Dec-88               60,326  Sep-96           7,905         69,903
     Co., Ltd.
American President Trucking     Tractors                     Dec-88               60,326  Nov-96           7,600         69,903
     Co., Ltd.
American President Trucking     Tractors                     Dec-88               60,326  Nov-96           7,600         69,903
     Co., Ltd.
American President Trucking     Tractors                     Mar-89               61,513  Feb-96          10,488         71,279
     Co., Ltd.
Bistol-Meyers Squib             Office furniture             Jun-92              324,310  Oct-95          89,834        340,960
Buffalo & Pittsburgh Railroad   Locomotives                  Nov-93              108,127  Nov-96         103,500        109,471
Campbell Soup Company           Lift Trucks                  Jul-88              237,980  Oct-95          33,000        304,036
Campbell Soup Company           Life plus charger            Jul-88               28,056  Aug-95           6,000         34,608
Campbell Soup Company           Lift Truck                   Jul-88               26,604  Oct-95           2,500         33,597
Campbell Soup Company           Forklift Truck               Jul-88 to            74,794  Dec-98           1,680         77,130
                                     Sep-88
Chesebrough-Pond's Inc.         Lift Trucks                  May-90              109,901  Aug-94          42,000        124,236
Chesebrough-Pond's Inc.         Motorized Lowlift Walk/      May-90               38,303  Aug-94           4,800         43,452
                                   Ride Trucks
Chesebrough-Pond's Inc.         Lift Truck                   May-90               35,029  Aug-94          12,950         39,270
Chesebrough-Pond's Inc.         Lift Truck                   May-90               18,220  Aug-94           6,750         20,502
Chrysler Corporation            C-Line Industrial Battery    Dec-93                7,202  Oct-97           2,221         85,182
Chrysler Corporation            Battery Charger              Dec-93                4,798  Oct-97           1,479         56,748
Colour Graphics Corporation     Computer system              Jul-88               35,411  Oct-93           2,475         41,767
Continental Medical Systems,    Physical therapy             Jun-90               36,676  Jun-95          11,750         45,485
     Inc.
</TABLE>
                                      A-46
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                    Excess of
                                                                              Equipment                             Rents Over
                                                         Acquisition         Acquisition              Sale           Expenses
Lessee                          Type of Equipment         Date (1)            Price (2) Sale Date     Price (3)         (4)    Notes
------                          -----------------         --------            --------- ---------     ---------         ---    -----
<S>                             <C>                          <C>           <C>            <C>      <C>            <C>            <C>
ATEL CASH DISTRIBUTION FUND II
Cooper Tire & Rubber Company    Lift Trucks                  Nov-88               33,296  Jan-96          10,600         37,698
Cooper Tire & Rubber Company    Forklifts                    Apr-89 to            87,906  Jul-96          15,760        107,895
                                     Jun-89
Cooper Tire & Rubber Company    Forklifts                    Jan-89 to           482,499  Oct-96          89,200        598,468
                                     Mar-89
Delnor Community Hospital       Medical                      Apr-88               89,081  Dec-91          35,000         87,406
Delnor Community Hospital       Medical                      Jul-88              263,473  Apr-91          45,000        247,586   8
Delnor Community Hospital       Medical                      Jul-88              118,775  Apr-91          17,850        106,513
DJ Aerospace Limited            Executive Aircraft           Apr-94              810,000  Jan-97         436,309        681,820
Emmanuel Hospital & Health      1987 BK117-A4 Helicopter     Jul-88            2,354,534  Oct-98       1,591,194      3,236,782
     Center
Financial News Network, Inc.    Studio and Broadcasting      Feb-90              670,359  Jun-92         534,432        148,788
Fingerhut Corporation           Pacesetter Saddlebinder      Dec-89              233,268  Dec-94         110,000        258,130
FMC Gold Company                Material Handling            Apr-90              417,082  Jul-93         155,000        361,891
FMC Gold Company                Material Handling            Apr-90              380,201  May-93         105,000        322,256
GAF Corporation                 Manufacturing                Mar-88              433,267  Jun-95               1        657,024
Galardi Group                   Restaurant FF&E              Jun-94              507,000  Oct-96         302,042        355,190
General Motors Corporation      Video Projector              Dec-93                6,516  Jan-98               -         10,006
General Motors Corporation      Video Projectors             Dec-93               52,128  Jun-97          11,613         59,207
Hammermill Paper Company        Truck                        Dec-88 to           100,728  Jul-98 to       13,700        102,577
                                                                Mar-90                       Dec-98
Home Life Insurance             Furniture                    Jan-89              445,877  Sep-98         102,867        753,912
Hudson Foods, Inc.              Chicken Processing           Jul-89              326,880  Aug-94         120,215        373,808
Hudson Foods, Inc.              Waste Water Pre-treatment    Aug-89              331,070  Aug-94         121,600        377,895
                                      Plant
Hudson Foods, Inc.              Chicken Processing           Dec-89            1,102,591  Sep-94         333,006      1,182,678
                                    Equipment
Hudson Foods, Inc.              Chicken Processing           Dec-89              890,708  Sep-94         272,280        959,784
                                    Equipment
Hudson Foods, Inc.              Chicken Processing           Dec-89              190,739  Sep-94          56,897        205,202
                                    Equipment
Inland Steel Company            Laser Measuring System       Sep-89              436,808  Apr-94         105,000        487,179
International Paper Company     Truck                        Jun-88               25,080  Nov-92          14,653         28,446
International Paper Company     Trucks                       Jul-88               32,039  Nov-91           7,412         31,840
International Paper Company     Truck                        Sep-88               42,161  Dec-95          11,120         73,774
International Paper Company     Van                          Sep-88               39,626  Nov-94          11,325         37,872
International Paper Company     Trucks                       Sep-88               37,910  May-92          17,372         33,220
International Paper Company     Truck                        Sep-88               35,302  Sep-94           8,500         36,360
International Paper Company     Trucks                       Sep-88               28,114  Dec-93           7,750         30,848
International Paper Company     Truck                        Sep-88               20,850  Dec-95          11,924         39,114
International Paper Company     Trucks                       Nov-88              165,175  Aug-91         118,185         90,831
International Paper Company     Truck with power lift gate   Nov-88               32,691  Dec-94          10,000         36,079
International Paper Company     Truck with power lift gate   Nov-88               32,691  Feb-95           9,500         36,079
International Paper Company     Motor Vehicle                Dec-88               13,873  Apr-97           5,500         22,610
International Paper Company     Motor Vehicle                Jan-89               33,029  Jul-96           4,000         58,146
International Paper Company     Motor Vehicle                Feb-89               41,080  Jun-97           4,250         65,533
International Paper Company     Trucks                       Mar-89               48,783  May-95          26,000         40,150
International Paper Company     Truck                        Mar-89               24,458  Apr-95          11,000         25,968
International Paper Company     Cargo Van                    Mar-89               13,910  Jan-95           2,740         16,189
International Paper Company     Trucks                       Apr-89               76,873  May-95          20,000         86,592
International Paper Company     Truck                        Jun-89               29,079  May-95           9,000         31,744
International Paper Company     Trucks                       Jun-89               27,457  Apr-94           4,500         32,538
International Paper Company     Truck                        Aug-89               27,249  Apr-96           7,000         37,622
International Paper Company     Cut-away Van                 Aug-89               19,484  Dec-94           5,750         19,095
International Paper Company     Trucks                       Oct-89              116,589  May-92          83,477         63,595
International Paper Company     Cab & chassis                Oct-89               25,374  Dec-95           9,477         38,797
International Paper Company     Trucks                       Nov-89               33,587  Mar-94           9,000         34,975
International Paper Company     Trucks                       Dec-89              123,513  Apr-95          50,750        139,088
International Paper Company     Trucks                       Mar-90               76,300  May-92          54,047         34,906
KeyCorp                         Office Furniture and         Aug-89              913,120  Apr-94         245,000      1,014,508
                                    Equipment
Keycorp                         ATM's                        Aug-89              251,385  Dec-96          23,500        287,781
KeyCorp                         ATM Machines                 Aug-89              195,522  Apr-96          18,650        211,431
KeyCorp                         ATM Machines                 Aug-89              139,658  Jan-94          41,250        146,802
Keycorp                         ATM's                        Aug-89              139,658  Jun-97          10,000        213,512   9
KeyCorp                         ATM Machines                 Aug-89               55,864  Aug-94          14,500         66,333
Koppers Industries, Inc.        Hydraulic loader & end       Jun-90              639,120  Jun-95         317,500        793,198
                                     loader
Liggett Group                   Laser Perforation Unit       Dec-88              679,384  Aug-98          75,000        362,630
Midway Airlines, Inc.           Commercial Aircraft          Jun-90            4,592,040  Sep-91       3,444,589        463,076
National Semiconductor          Wafer Processing System      Apr-89              762,580  Jan-94          82,000        869,955
     Corporation
</TABLE>

                                      A-47
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                    Excess of
                                                                              Equipment                             Rents Over
                                                         Acquisition         Acquisition              Sale           Expenses
Lessee                          Type of Equipment         Date (1)            Price (2) Sale Date     Price (3)         (4)    Notes
------                          -----------------         --------            --------- ---------     ---------         ---    -----
<S>                             <C>                          <C>           <C>            <C>      <C>            <C>            <C>
ATEL CASH DISTRIBUTION FUND II
National Steel Corporation      Crane (20 Ton)               Oct-89              169,447  Oct-98          38,000         35,432
National Steel Corporation      Wheel Loader                 Dec-89              380,203  Jul-96         134,512        476,098
National Steel Corporation      Forklifts                    Dec-89               85,296  Jun-97          25,000        109,159
National Union Electric         Phone System                 Aug-89              481,738  Mar-94         130,000        507,722
     Corporation
Nissan Motor Corporation        Office Information Systems   Jul-88              229,598  Jul-93           3,700        221,328
     In USA
NMCS, Inc. , d/b/a National     Office Furniture             Jun-88              627,453  Mar-94               1        747,640
     Medical Group Services,
     Inc.
Nord Kaolin Company             Water Tank Trucks            Feb-89              229,795  Nov-96          31,800        191,762
Nord Kaolin Company             Ford Truck & Truck Crane     Apr-89               76,913  Mar-97          28,000        109,219
Owens Corning Fiberglas Corp.   Automobile                   Nov-88               15,822  Apr-95           3,650         20,000
Owens Corning Fiberglas Corp.   Material Handling            Jul-89              175,098  Jul-92          41,020        154,944
Owens Corning Fiberglas Corp.   Material Handling            Oct-89              151,207  Mar-93          47,000        139,317
Owens Corning Fiberglas Corp.   Material Handling            Oct-89               56,733  Sep-94          13,000         62,760
Owens Corning Fiberglas Corp.   Material Handling            Oct-89               31,192  Sep-94           9,000         34,524
Owens Corning Fiberglas Corp.   Material Handling            Dec-89               21,331  May-96           4,100         27,834
Owens Corning Fiberglas Corp.   Material Handling            Feb-90              100,985  Oct-95          35,000        119,560
Owens Corning Fiberglas Corp.   Lift Truck                   Mar-90               18,288  Mar-95           6,500         19,851
Owens Corning Fiberglas Corp.   Material Handling            Apr-90              122,130  Apr-94          36,600        126,827
Owens Corning Fiberglas Corp.   Material Handling            Apr-90              118,092  Apr-95          44,500        128,182
Owens Corning Fiberglas Corp.   Material Handling            Apr-90              101,775  Jun-93          29,100         92,836
Owens Corning Fiberglas Corp.   Material Handling            May-90               57,956  Jun-93          13,500         62,821
Owens Corning Fiberglas Corp.   Material Handling            May-90               21,866  May-98           4,200         30,239
Owens Corning Fiberglas Corp.   Material Handling            May-90               18,972  Apr-94           4,800         20,165
Owens Corning Fiberglas Corp.   Material Handling            Jun-90              152,935  Oct-95          56,000        179,186
Owens Corning Fiberglas Corp.   Material Handling            Jun-90               16,179  Aug-96           5,000         19,670
Owens Corning Fiberglas Corp.   Forklift Truck               Jul-90               22,422  Jul-97               1         36,338
Owens Corning Fiberglas Corp.   Material Handling            Aug-90              123,102  Aug-93          41,000        113,082
Owens Corning Fiberglas Corp.   Lift Truck                   Aug-90               59,786  Dec-94          20,000         59,404
Owens Corning Fiberglas Corp.   Forklift                     Aug-90               25,601  Oct-96           5,050         31,106
Owens Corning Fiberglas Corp.   Material Handling            Aug-90               20,858  Aug-95          10,750         22,911
Owens Corning Fiberglas Corp.   Material Handling            Aug-90               20,858  Sep-95          10,750         22,911
Owens Corning Fiberglas Corp.   Forklift Truck               Aug-90               19,000  Jul-97           4,000         24,084
Owens Corning Fiberglas Corp.   Mobile Rail Car Mover        Oct-90              114,900  Sep-97          70,000        142,436
Owens Corning Fiberglas Corp.   Material Handling            Oct-90               22,750  Nov-95           7,000         29,948   10
Owens Corning Fiberglas Corp.   Material Handling            Oct-90               21,920  Oct-95          10,750         24,521
Owens Corning Fiberglas Corp.   Material Handling            Oct-90               17,235  Jan-98           2,833         22,627
Owens Corning Fiberglas Corp.   Sweeper                      Nov-90               27,592  Dec-93           6,600         26,638
Owens Corning Fiberglas Corp.   Material Handling            Nov-90               11,302  Mar-95               1         15,881
Pre Press Group                 Digital Color Scanner        Nov-88            1,276,903  Nov-97           9,000      1,529,568
Quaker Coal Company             Crawler Dozer                Feb-94              558,301  Apr-96         255,000        356,875
Ran-Bar Corporation             Boom lift                    Aug-93                7,950  Sep-95               1         19,152
Regents of the University of    Communication                Jan-89               84,204  Dec-93          25,500         87,434
     California
Rocky Mountain Helicopters,     Aircraft                     Oct-89            2,252,125  Dec-93       1,472,413      1,383,000
     Inc.
Rohr Industries, Inc.           Motor Vehicles               Oct-88               47,524  Aug-93          19,095         61,845
Rohr Industries, Inc.           Motor Vehicles               Oct-88               24,450  May-93           5,534         24,406
Rohr Industries, Inc.           Motor Vehicles               Oct-88               11,370  Dec-93           3,977         13,300
Rohr Industries, Inc.           Motor Vehicles               Oct-88                8,742  Aug-96           3,482         12,950
Rohr Industries, Inc.           Motor Vehicles               Dec-88               99,553  Jan-93          22,012         99,184
Rohr Industries, Inc.           Motor Vehicles               Dec-88               15,642  Jan-95           3,077         21,521
Rohr Industries, Inc.           Motor Vehicles               Dec-88               15,569  Dec-93           4,777         17,664
Rohr Industries, Inc.           Motor Vehicles               Jan-89               14,990  Feb-92           3,509         12,925
Rohr Industries, Inc.           Motor Vehicles               Jan-89               14,990  May-92           5,538         13,776
Rohr Industries, Inc.           Motor Vehicles               Jan-89                9,532  Apr-94           3,300         12,375
Rohr Industries, Inc.           Motor Vehicles               Feb-89                9,359  Aug-94           3,177         12,851
Rohr Industries, Inc.           Motor Vehicles               Feb-89                8,952  Aug-96               -         14,280
Rohr Industries, Inc.           Motor Vehicles               Apr-89               72,014  Jul-92          20,088         68,396
Rohr Industries, Inc.           Motor Vehicles               Apr-89               36,263  Apr-89           7,667         35,328
Rohr Industries, Inc.           Motor Vehicles               Apr-89               35,762  Apr-92           9,019         34,793
Rohr Industries, Inc.           Motor Vehicles               Apr-89               24,343  Jul-92           5,146         23,683
Rohr Industries, Inc.           Motor Vehicles               Apr-89               21,759  Jul-94           8,500         25,267
</TABLE>

                                      A-48
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                    Excess of
                                                                              Equipment                             Rents Over
                                                         Acquisition         Acquisition              Sale           Expenses
Lessee                          Type of Equipment         Date (1)            Price (2) Sale Date     Price (3)         (4)    Notes
------                          -----------------         --------            --------- ---------     ---------         ---    -----
<S>                             <C>                          <C>           <C>            <C>      <C>            <C>            <C>
ATEL CASH DISTRIBUTION FUND II
Rohr Industries, Inc.           Motor Vehicles               Apr-89               12,393  Jan-92           2,313         12,086
Rohr Industries, Inc.           Motor Vehicles               Apr-89               11,921  May-92           3,058         11,597
Rohr Industries, Inc.           Motor Vehicles               Apr-89               11,920  Jul-92           2,973         11,597
Rohr Industries, Inc.           Motor Vehicles               May-89               16,760  Jul-94           3,677         18,710
Rohr Industries, Inc.           Motor Vehicles               May-89               11,920  May-93           2,772         12,955
Rohr Industries, Inc.           Motor Vehicles               Jul-89               18,477  Feb-93          11,810         14,614
Rohr Industries, Inc.           Motor Vehicles               Jul-89               17,801  Jul-92           3,823         15,948
Rohr Industries, Inc.           Motor Vehicles               Aug-89               14,570  Dec-93           3,695         15,270
Rohr Industries, Inc.           Motor Vehicle                Sep-89                8,702  Aug-96           3,979         12,557
Rohr Industries, Inc.           Motor Vehicles               Nov-89               16,378  May-92          13,340          9,100
Rohr Industries, Inc.           Motor Vehicle                Nov-89               15,863  Aug-96           4,422         20,605
Rohr Industries, Inc.           Pickup Truck                 Nov-89                9,652  Jan-95           4,100         10,720
Rohr Industries, Inc.           Motor Vehicles               Mar-90               15,065  Feb-93           6,756         12,658
Rohr Industries, Inc.           Vehicles                     Oct-88 to           101,804  Aug-98 to       20,176        109,725
                                                                Jul-90                      Sep-98
Sebastiani Vineyards, Inc.      Wine Barrels                 Oct-88              143,804  Jun-96           6,535        188,158
Sebastiani Vineyards, Inc.      Wine Barrels                 May-89               67,314  Jun-96           2,700         81,120
Sebastiani Vineyards, Inc.      Wine Barrels                 May-89               33,919  Jun-94           4,340         41,682
Sebastiani Vineyards, Inc.      Bottling Line And Related    Apr-90 to         2,602,391  Nov-98       1,011,587      3,360,000
                                   Equipment                    Mar-91
Shell Mining Company            Crawler Tractor              Oct-89            1,013,257  Dec-94         390,000      1,048,122
Shell Mining Company            Miner Machine                Feb-90              640,995  Mar-95         130,000        648,032
Shell Mining Company            Miner Machine                Feb-90              640,427  Mar-95         130,000        647,458
Shell Mining Company            Haultruck and Water Truck    Apr-90 to         1,546,341  Sep-98         491,564      2,062,732
                                     May-90
Sherwood Rehab. Hospital/CMS    Various Office & Medical     Jul-90 to         1,814,036  Aug-98         350,000      2,705,406
                                   Equipment                    Nov-90
St. Luke's-Roosevelt            Medical Furniture, Fixtures  Feb-90            1,126,223  Apr-93         404,654      1,116,417
     Hospital Center                & Equipment
The Budd Company                Electric Forklifts           May-90              426,589  Sep-97          68,742        491,609
The Budd Company                Forklifts                    May-90               90,919  Jul-97          27,600        104,777
The Budd Company                Industrial Batteries         May-90               85,100  Oct-97               -         98,071
The Budd Company                Industrial Batteries         May-90               70,128  Sep-97          17,190         80,817
The Budd Company                Electric Tow Tractors        May-90               42,589  Jul-97           5,400         49,080
The Budd Company                Electric Tuggers             May-90               22,342  Jul-97           4,000         25,747
The Budd Company                Chargers                     May-90               19,394  Sep-97           5,441         22,350
The Budd Company                Walkie Reach Truck           May-90               15,903  Sep-97           3,887         18,327
The Budd Company                Electric Cart                May-90                2,793  Sep-97             682          3,218
The Budd Company                Lift Trucks                  May-90              154,260  Mar-96          29,000        158,330
The Budd Company                Lift Trucks                  Jun-90              168,998  Mar-98          28,400        242,141
The Dow Chemical Company        Material Handling            Jul-87              990,448  Aug-92         382,160        877,628
The Dow Chemical Company        Rail car Mover               Jul-87              145,822  Jan-93          43,650        125,152
The Dow Chemical Company        Lift Truck                   Jul-87               26,198  Aug-92           4,300         25,820
The Dow Chemical Company        Material Handling            May-88              294,792  Jul-93          74,300        290,517
The Dow Chemical Company        Material Handling            May-88               55,516  Sep-95               -         73,736
The Dow Chemical Company        Material Handling            May-88               33,943  Jun-94          10,900         32,539
The Dow Chemical Company        Material Handling            May-88               33,119  Jan-95          10,000         39,517
The Dow Chemical Company        Material Handling            May-88               17,045  Jan-94           5,800         16,340
Treasure Chest Advertising Co.  Printing Press               Mar-93              850,000  Mar-98         400,000      1,017,960
Treasure Chest Advertising Co.  Plate Maker                  Nov-93              233,000  Sep-98          79,617        254,855
USX Steel Corporation           Haul Truck                   Dec-89            1,017,631  Dec-94         324,300      1,003,483
USX Steel Corporation           Haul Truck                   Dec-89            1,017,631  Dec-94         324,300      1,003,483
USX Steel Corporation           Haul Truck                   Dec-89            1,013,766  Dec-94         324,300        999,671
                                                                           --------------          -------------- --------------
                                                                            $ 53,466,721            $ 18,844,053   $ 53,318,597
                                                                           ==============          ============== ==============
</TABLE>

                                      A-49
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                    Excess of
                                                                              Equipment                             Rents Over
                                                         Acquisition         Acquisition              Sale           Expenses
Lessee                          Type of Equipment         Date (1)            Price (2) Sale Date     Price (3)         (4)    Notes
------                          -----------------         --------            --------- ---------     ---------         ---    -----
<S>                             <C>                          <C>           <C>            <C>      <C>            <C>            <C>
ATEL CASH DISTRIBUTION FUND III
A.O. Smith Corporation          Side loaders                 Nov-90            $ 230,591  Feb-97        $ 62,000      $ 266,272
A.O. Smith Corporation          Towmotors                    Nov-90              120,865  Jan-96          44,000        124,614
A.O. Smith Corporation          Forklifts                    Nov-90               33,752  Feb-97           8,100         40,198
A.O. Smith Corporation          Lift trucks                  Nov-90               25,315  Jan-96           8,250         26,100
A.O. Smith Corporation          Lift trucks                  Nov-90               22,516  Jan-96           9,000         23,215
A.O. Smith Corporation          Carton Clamps                Nov-90               22,469  Jan-96           9,000         26,166
A.O. Smith Corporation          Lift trucks                  Nov-90               17,860  Mar-96           3,950         18,414
Alumina Partners Of Jamaica     Payhauler Haul Truck         Dec-92              804,472  Sep-98         250,000        971,599
American President Trucking     Tractors                     Feb-90               64,862  Nov-96          10,000         76,859
     Co., Ltd.
American President Trucking     Tractors                     Feb-90               64,862  Nov-96          18,788         76,859
     Co., Ltd.
American President Trucking     Tractors                     Feb-90               64,862  Nov-96          10,000         76,859
     Co., Ltd.
American President Trucking     Tractors                     Feb-90               64,862  Nov-96          10,000         76,859
     Co., Ltd.
American President Trucking     Tractors                     Feb-90               64,862  Nov-96          10,000         76,859
     Co., Ltd.
American President Trucking     Tractors                     Feb-90               64,862  Dec-96          15,473         74,845
     Co., Ltd.
American President Trucking     Tractors                     Feb-90               64,862  Dec-96          11,894         76,859
     Co., Ltd.
American President Trucking     Tractors                     Feb-90               64,862  Dec-96           9,900         76,859
     Co., Ltd.
American President Trucking     Tractors                     Feb-90               64,862  Feb-97          15,993         74,845
     Co., Ltd.
American President Trucking     Tractors                     Feb-90               64,862  Feb-97          15,073         74,845
     Co., Ltd.
American President Trucking     Tractors                     Feb-90               64,862  Feb-97          15,073         74,845
     Co., Ltd.
American President Trucking     Tractors                     Feb-90               64,862  Feb-97          15,073         74,845
     Co., Ltd.
American President Trucking     Tractors                     Feb-90               64,862  Feb-97          15,455         74,845
     Co., Ltd.
American President Trucking     Tractors                     Feb-90               64,862  Feb-97          15,073         74,845
     Co., Ltd.
American President Trucking     Tractors                     Feb-90               64,862  Feb-97          15,073         74,845
     Co., Ltd.
American President Trucking     Tractors                     Feb-90               64,862  Feb-97          15,073         74,845
     Co., Ltd.
American President Trucking     Tractors                     Feb-90               64,510  May-96          19,738         62,791
     Co., Ltd.
American President Trucking     Tractors                     Feb-90               64,510  Jun-96          18,738         62,791
     Co., Ltd.
American President Trucking     Tractors                     Feb-90               64,510  Nov-96          15,443         74,622
     Co., Ltd.
American President Trucking     Tractors                     Feb-90               64,510  Dec-96          15,443         74,622
     Co., Ltd.
American President Trucking     Tractors                     Feb-90               64,510  Dec-96          15,443         74,622
     Co., Ltd.
American President Trucking     Tractors                     Feb-90               64,510  Dec-96          15,443         74,622
     Co., Ltd.
American President Trucking     Tractors                     Feb-90               64,510  Dec-96           9,900         76,442
     Co., Ltd.
American President Trucking     Tractors                     Feb-90               64,863  Jun-96          18,788         63,134
     Co., Ltd.
American President Trucking     Trailers                     Mar-90              641,594  Mar-98         210,000        743,110
     Co., Ltd.
American President Trucking     Tractors                     Mar-90               63,685  Nov-96          15,472         73,663
     Co., Ltd.
American President Trucking     Tractors                     Mar-90               63,685  Nov-96          15,472         73,663
     Co., Ltd.
American President Trucking     Tractors                     Mar-90               63,685  Nov-96          14,572         73,663
     Co., Ltd.
American President Trucking     Tractors                     Mar-90               63,685  Nov-96          15,472         73,663
     Co., Ltd.
</TABLE>

                                      A-50
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                    Excess of
                                                                              Equipment                             Rents Over
                                                         Acquisition         Acquisition              Sale           Expenses
Lessee                          Type of Equipment         Date (1)            Price (2) Sale Date     Price (3)         (4)    Notes
------                          -----------------         --------            --------- ---------     ---------         ---    -----
<S>                             <C>                          <C>           <C>            <C>      <C>            <C>            <C>
ATEL CASH DISTRIBUTION FUND III
American President Trucking     Tractors                     Mar-90               63,685  Dec-96          15,534         73,663
     Co., Ltd.
American President Trucking     Tractors                     Mar-90               63,685  Dec-96          15,372         73,663
     Co., Ltd.
American President Trucking     Tractors                     Mar-90               63,685  Dec-96          15,372         73,663
     Co., Ltd.
American President Trucking     Tractors                     Mar-90               63,685  Dec-96          15,372         73,663
     Co., Ltd.
American President Trucking     Tractors                     Mar-90               63,685  Apr-97          14,396         73,663
     Co., Ltd.
American President Trucking     Tractors                     Mar-90               63,685  Apr-97          14,072         73,663
     Co., Ltd.
American President Trucking     Tractors                     Mar-90               63,685  Apr-97          14,072         73,663
     Co., Ltd.
American President Trucking     Tractors                     Mar-90               63,685  Apr-97          14,072         73,663
     Co., Ltd.
American President Trucking     Tractors                     Mar-90               63,685  Apr-97          15,598         73,663
     Co., Ltd.
American President Trucking     Tractors                     Mar-90               63,685  May-97          13,972         73,663
     Co., Ltd.
American President Trucking     Tractors                     Mar-90               63,685  Jun-97          13,772         73,663
     Co., Ltd.
American President Trucking     Tractors                     Mar-90               63,685  Jun-97          13,772         73,663
     Co., Ltd.
American President Trucking     Tractors                     Apr-90               64,510  Nov-96          15,543         72,620
     Co., Ltd.
American President Trucking     Tractors                     Apr-90               64,510  Dec-96          15,443         72,620
     Co., Ltd.
American President Trucking     Tractors                     Apr-90               64,510  Dec-96          15,443         72,620
     Co., Ltd.
American President Trucking     Tractors                     Apr-90              322,551  Jun-96          97,892        300,307
     Co., Ltd.
American President Trucking     Tractors                     May-90              129,021  Jul-97          24,085        183,461
     Co., Ltd.
American President Trucking     Tractors                     May-90               64,510  Nov-96          15,543         71,710
     Co., Ltd.
American President Trucking     Tractors                     May-90               64,510  Nov-96          15,543         71,710
     Co., Ltd.
American President Trucking     Tractors                     May-90               64,510  Dec-96          15,543         71,710
     Co., Ltd.
American President Trucking     Tractors                     May-90               64,510  Feb-97          15,543         71,710
     Co., Ltd.
American President Trucking     Tractors                     May-90               64,510  Feb-97          15,543         68,070
     Co., Ltd.
American President Trucking     Tractors                     May-90              387,062  Jun-96         150,839        343,988
     Co., Ltd.
American President Trucking     Tractors                     May-90              129,021  Jun-96          37,934        120,123
     Co., Ltd.
American President Trucking     Trailer                      May-90              163,481  Jun-98          52,500        189,348
     Co., Ltd.
American President Trucking     Tractor                      Jun-90               64,510  Jul-97          12,043         71,710
     Co., Ltd.
American President Trucking     Utility Curtainsiders        Jul-90              163,482  Aug-97          60,000        189,348
     Co., Ltd.
Barney's, Inc.                  Retail Store FF&E            Sep-93            2,009,077  Jul-96       1,033,020        967,060
Buffalo & Pittsburgh Railroad   Locomotives                  Nov-93              792,657  Nov-96         713,100        802,504
Carrier Corporation             Lift trucks                  Jun-90              359,305  Apr-95          89,800        369,875
Carrier Corporation             Lift trucks                  Jun-90              113,195  Apr-95          27,950        114,228
Carrier Corporation             Lift trucks                  Aug-90              200,008  Apr-95          43,100        203,148
Central Ohio Coal Company       CAT Scrapers                 Mar-92            2,713,694  Jul-96       1,048,730      2,580,680
Central Ohio Coal Company       160 Ton Coal Hauler          Mar-92            2,280,162  Dec-97         972,955      2,936,837
Central Ohio Coal Company       Billdozer                    Mar-92              396,549  Oct-96          53,000        392,373
Costain Coal, Inc.              Hemscheidt Mining Shield     Jun-91            5,299,496  Apr-99         126,667      4,636,355
Dean Foods Company              Trailer                      Oct-90               34,996  Nov-96          20,461         35,617
Dean Foods Company              91 Utility 48'X102 Reefer    Oct-90            1,099,749  Feb-98         390,000      1,303,590
                                     Trailer
Fingerhut Corporation           Saddlebinder/Stacker         Oct-91              318,979  Nov-98         130,000        377,903
FMC Gold Company                Haul Truck                   Jun-90              560,232  Jan-94         295,000        427,663
Fred Meyer, Inc.                Data Processing              Oct-90            3,244,649  Aug-95       1,060,276      3,608,683
Fred Meyer, Inc.                Data Processing              Nov-90            3,340,551  Dec-92       2,715,033      2,338,583   11
H.E. Butt Grocery Company       1993 GMC Tractors            Dec-92            1,443,798  Mar-99         214,200      1,544,402
</TABLE>


                                      A-51
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                    Excess of
                                                                              Equipment                             Rents Over
                                                         Acquisition         Acquisition              Sale           Expenses
Lessee                          Type of Equipment         Date (1)            Price (2) Sale Date     Price (3)         (4)    Notes
------                          -----------------         --------            --------- ---------     ---------         ---    -----
<S>                             <C>                          <C>           <C>            <C>      <C>            <C>            <C>
ATEL CASH DISTRIBUTION FUND III
Ingersoll International, Inc.   Microwave Communication      Nov-90              290,175  Nov-98          25,000        313,002
                                     System
Koppers Industries, Inc.        Material Handling            Jul-90               54,156  Sep-95          23,000         64,020
Koppers Industries, Inc.        Material Handling            Aug-90               45,485  Jan-94          33,383         31,471
Koppers Industries, Inc.        Material Handling            Dec-90              200,911  Dec-95         102,500        237,614
Koppers Industries, Inc.        Hydraulic Excavator          Mar-91              114,492  Apr-96          57,500        129,848
Kraft General Foods             Lift Truck                   Apr-91              160,846  May-98          29,925        187,568
Kraft General Foods             Lift Truck                   Apr-91               44,277  Apr-98          11,000         51,633
Kraft General Foods             Lift Truck                   Apr-91               23,101  May-98           3,875         26,939
Kraft General Foods             Lift Truck                   Apr-91               22,523  May-98           2,050         26,265
Kraft General Foods             Lift Truck                   Apr-91               22,093  May-98           2,675         25,763
Kraft General Foods             Lift Truck                   Apr-91               17,614  May-98           4,875         23,309
Kraft General Foods, Inc.       Material Handling            Jul-91               46,694  Aug-94          24,248         22,701
Kraft General Foods, Inc.       Lift Trucks and Pallet       Mar-91 to         1,296,898  Jul-98 to      173,569        970,702
                                   Trucks                       Jul-91                      Jan-99
Midway Airlines, Inc.           Commercial Aircraft          Jun-90            2,405,081  Sep-91       1,656,694        226,541
Mobil Oil Corporation           Material Handling            Apr-92               35,662  Jun-95          13,040         29,673
Mobil Oil Corporation           Material Handling            Jul-92               36,249  Jun-95          10,611         30,163
Mobil Oil Corporation           Golf Carts                   Jun-93              142,464  Jul-97          74,800         98,983
Mobil Oil Corporation           Golf Carts                   Jun-93              137,654  Jul-96          80,800         95,642
Nord Kaolin Company             Lab Equipment                Aug-90              409,694  Oct-97          91,000        110,806
Pepsico, Inc.                   Material Handling            Jul-90              208,042  Sep-96          16,000        254,225
Pepsico, Inc.                   Material Handling            Sep-90              228,666  Oct-96          21,000        266,447
Pepsico, Inc.                   Material Handling            Sep-90               32,885  Sep-96           1,200         41,214
Pepsico, Inc., d/b/a/ PFS       Material Handling            Jul-90               73,050  Jun-95           8,470         52,933
Philips Semiconductors Inc.     X-Ray Photo Electron         Nov-90              674,771  Feb-99               1        140,149
                                  Spectrometer
Pilgrim's Pride Corporation     Chicken Processing           Dec-90            3,791,002  Oct-95       1,400,000      4,000,050
Portland General Electric       50 Mw Turbines               Jun-90            2,839,101  Dec-98       4,250,000      2,656,687
PSI Energy, Inc.                Wheel Tractor Scraper        Jul-90              842,013  Sep-96         295,000        923,917
Quaker Coal Company             1993 Cat 789B 170 Ton Haul   Oct-93            1,291,110  May-99         250,000      1,199,570
                                      Truck
Reliance Insurance Company      Office Furniture             Jun-92            1,133,854  Jun-97         287,622      1,213,841   12
Reliance Insurance Company      Office Furniture             Sep-92              137,047  Sep-97          37,346        159,007
Reliance Insurance Company      Offset Press                 Sep-92               29,780  Sep-97           8,338         35,093
Shell Mining Company            Crawler Dozer                Oct-91              776,000  Dec-96         350,000        801,763
Southern Ohio Coal Company      Mining                       Mar-92            3,795,152  Jun-92       4,469,135        207,307
Southern Ohio Coal Company      Shuttle Cars                 Mar-92              767,590  Apr-97         120,000        851,419
Southern Ohio Coal Company      Power Center                 Mar-92              102,826  Apr-97          15,000        114,056
Stone Container Corp            Forklift                     Nov-90               35,759  Mar-98           6,500         54,404
Stone Container Corp            C50 Forklift                 Nov-90               19,696  Apr-98           4,000         15,700
Stone Container Corporation     Material Handling            Nov-90              299,787  Aug-93         115,700        301,446
Stone Container Corporation     Material Handling            Nov-90              227,384  May-93          54,500        163,622
Stone Container Corporation     Material Handling            Nov-90              216,936  Jun-95          72,500        199,500
Stone Container Corporation     Material Handling            Nov-90              183,825  Jul-95         105,500        188,712
Stone Container Corporation     Tractor                      Nov-90              137,327  Mar-95          75,842        124,820
Stone Container Corporation     Material Handling            Nov-90              136,838  Jun-96          60,670        164,020
Stone Container Corporation     Material Handling            Nov-90              116,700  Jul-95          23,750        133,201
Stone Container Corporation     Caterpillar Wheel Loader     Nov-90              110,990  Aug-98          45,000         73,008
Stone Container Corporation     Material Handling            Nov-90              110,836  Jul-95          21,750        125,403
Stone Container Corporation     Material Handling            Nov-90               96,611  Jun-95          29,500        107,181
Stone Container Corporation     Forklifts                    Nov-90               83,200  Aug-97          21,555        110,823
Stone Container Corporation     Material Handling            Nov-90               68,950  Mar-96          21,500         85,665
Stone Container Corporation     Material Handling            Nov-90               63,433  Sep-95          14,000         69,970
Stone Container Corporation     Tractor                      Nov-90               53,694  Jan-95          30,500         50,456
Stone Container Corporation     Material Handling            Nov-90               51,420  Jun-95          14,500         54,541
Stone Container Corporation     Material Handling            Nov-90               50,097  Oct-94          17,735         52,700
Stone Container Corporation     Material Handling            Nov-90               49,232  Jul-95          14,500         54,618
Stone Container Corporation     Material Handling            Nov-90               46,928  May-96           8,400         57,267
Stone Container Corporation     Forklifts                    Nov-90               46,681  Jul-96          13,375         67,363
Stone Container Corporation     Material Handling            Nov-90               46,492  Mar-96          13,500         41,148
Stone Container Corporation     Material Handling            Nov-90               45,669  Apr-94          17,500         45,093
Stone Container Corporation     Material Handling            Nov-90               43,850  Apr-93           9,000         36,268
</TABLE>


                                      A-52
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                    Excess of
                                                                              Equipment                             Rents Over
                                                         Acquisition         Acquisition              Sale           Expenses
Lessee                          Type of Equipment         Date (1)            Price (2) Sale Date     Price (3)         (4)    Notes
------                          -----------------         --------            --------- ---------     ---------         ---    -----
<S>                             <C>                          <C>           <C>            <C>      <C>            <C>            <C>
ATEL CASH DISTRIBUTION FUND III
Stone Container Corporation     Material Handling            Nov-90               33,498  Mar-95          14,500         35,136
Stone Container Corporation     Forklifts                    Nov-90               32,261  Nov-96           9,100         47,409
Stone Container Corporation     Forklifts                    Nov-90               26,256  Apr-97           9,000         55,930
Stone Container Corporation     Material Handling            Nov-90               25,898  Jul-95          12,000         26,586
Stone Container Corporation     Material Handling            Nov-90               23,674  Oct-93           5,800         24,262
Stone Container Corporation     Material Handling            Nov-90               22,561  Jan-96           2,000         29,525
Stone Container Corporation     Material Handling            Nov-90               22,308  Jul-95           5,500         23,453
Stone Container Corporation     Material Handling            Nov-90               18,611  Jul-94           3,500         16,737
Stone Container Corporation     Material Handling            Nov-90               17,250  Jul-95           5,500         15,176
Stone Container Corporation     Tractor                      Nov-90               17,227  Jan-95           6,000         18,431
Stone Container Corporation     Material Handling            Nov-90               17,124  Jul-95           4,300         19,535
Stone Container Corporation     Material Handling            Nov-90               15,984  Mar-93           5,500         14,058
Stone Container Corporation     Material Handling            Nov-90               15,810  Jul-95           8,500         16,230
Stone Container Corporation     Material Handling            Nov-90               15,625  Feb-95           4,000         14,480
Stone Container Corporation     Sweeper                      Nov-90               14,203  Oct-95           2,100         10,440
Stone Container Corporation     Material Handling            Nov-90               12,949  Jul-95           6,000         13,293
Stone Container Corporation     Material Handling            Apr-91              128,314  Dec-93         117,236         59,610
Teledyne Industries, Inc.       Material Handling            Nov-90               56,635  Jan-94          13,714         52,309
Teledyne Industries, Inc.       Material Handling            Nov-90               41,301  Apr-96          15,000         42,464
Teledyne Industries, Inc.       Material Handling            Nov-90               24,073  Apr-94          11,100         22,234
Terex Corporation               KW-KC Induction Unit         Apr-91               68,088  Aug-97          29,428         75,403
Terex Corporation               Shape Cutting Machine        Jul-91              237,213  Aug-97          89,660        262,698
The Dow Chemical Company        Research Equipment           Apr-91              222,801  Mar-97           6,000        231,500
The Dow Chemical Company        Research Equipment           Apr-91               56,295  Oct-96          25,000         61,271
The Dow Chemical Company        Research Equipment           Apr-91              930,833  Feb-96         214,500      1,013,116
The Dow Chemical Company        Research Equipment           Oct-91              649,269  Nov-96 to      125,030        748,348
                                                                                            Dec-96
The Dow Chemical Company        Research Equipment           Oct-91               61,615  Dec-96           2,200         68,479
The Dow Chemical Company        Material Handling            Oct-91               50,478  Aug-93          12,000         47,859
The Dow Chemical Company        Research Equipment           Jan-92              937,459  Jan-97         217,000      1,031,519
The Dow Chemical Company        Research Equipment           Jan-92              468,214  Jan-97          94,875        512,287
The Dow Chemical Company        Dilor Micro Raman            Apr-92              183,312  Apr-98          24,275        221,865
                                  Spectrometer
The Dow Chemical Company        Krypton Ion Laser            Apr-92               31,373  Apr-98           7,000         37,971
The Dow Chemical Company        Computer                     Apr-92                2,905  Apr-98               -          3,516
The Dow Chemical Company        Computer                     Apr-92                2,905  Apr-98               -          3,516
The Dow Chemical Company        Dozer                        Jul-92              158,778  Jun-97          79,389        160,540
The Dow Chemical Company        Trackmobile And  JLG         Jul-92 to           233,355  Aug-98 to       80,500        251,995
                                   Manlift Work Platform        Dec-92                       May-99
The Helen Mining Company        Mining                       Jun-91              222,801  Aug-93          14,321        227,537
The Helen Mining Company        Mining Shields               Sep-93              149,536  Jan-97               -        149,536
The Kelly Springfield Tire Co.  Trackmobile                  Mar-92               86,943  Mar-97          65,000         86,246
The Kelly Springfield Tire Co.  Mail Sorter                  Mar-92               28,452  Mar-97           5,432         30,512
The Kelly Springfield Tire Co.  Forklifts                    May-92               18,512  Jun-97           5,000         20,139
The Pillsburry Company          Stripper Combines            May-92            1,023,718  Dec-97         428,375        857,137
The Pillsburry Company          Self Propelled Pods (3)      Jun-92            1,012,828  Dec-97         423,819        848,020
The Pillsburry Company          Corn Harvesters (3)          Jun-92              385,217  Dec-97         148,172        341,077
The Pillsburry Company          Dump Cart                    Jun-92               10,475  Dec-97           4,029          9,275
The Pillsburry Company          Poclain Motors               Jun-92                6,285  Dec-97           2,418          5,565
The Pittston Company            MECD Conveyor System         Apr-92            1,766,809  Sep-97         116,000      1,753,821
The Pittston Company            Simmons Rand Un-A-Hauler     Apr-92              729,550  Oct-97          75,000        724,187
The Pittston Company            Fletcher Bolter              Apr-92              190,154  Jul-97          36,000        188,756   13
The Pittston Company            Versatrack                   Apr-92              183,104  Jun-97          31,500        188,826
The Pittston Company            Versatrack                   Apr-92              159,207  Oct-96          83,321        147,150
The Pittston Company            Simmons Rand Scoup           Apr-92              136,531  Jun-97          18,000        141,702
The Pittston Company            Stamler Feeder               Apr-92              131,697  Sep-97          15,000        130,729
The Pittston Company            Personnel Carrier            Apr-92               61,549  Jun-97          12,000         63,880
The Pittston Company            Compressor Car               Apr-92               34,253  Jun-97           7,000         35,550
The Pittston Company            Continuous Miner             Jun-92              949,110  Feb-97         437,995        945,758
The Pittston Company            LWPC & Controls              Jun-92              252,060  Sep-97           5,000        251,170
The Pittston Company            Un-a-hauler                  Jun-92              247,104  Jun-97          35,000        246,915
The Pittston Company            Locomotive                   Jun-92              125,394  Jun-97          28,000        125,298
Truck-Lite Company              Project Line Equipement      Sep-91              414,720  Jun-97         224,054        397,993
Truck-Lite Company              Ct-20 Project Line           Sep-91            1,993,259  Apr-98         686,574      2,152,003
                                    Equipment
</TABLE>


                                      A-53
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                    Excess of
                                                                              Equipment                             Rents Over
                                                         Acquisition         Acquisition              Sale           Expenses
Lessee                          Type of Equipment         Date (1)            Price (2) Sale Date     Price (3)         (4)    Notes
------                          -----------------         --------            --------- ---------     ---------         ---    -----
<S>                             <C>                          <C>           <C>            <C>      <C>            <C>            <C>
ATEL CASH DISTRIBUTION FUND III
Truck-Lite Company              700 Ton Press                Sep-91              320,311  Apr-98         110,331        345,821
Truck-Lite Company              500 Ton Press                Sep-91              245,164  Apr-98          84,446        264,690
Truck-Lite Company              275 Ton Press                Sep-91              193,862  Apr-98          66,775        209,301
Truck-Lite Company              150 Ton Press                Sep-91              152,248  Apr-98          52,442        164,374
Truck-Lite Company              Electro Static Plotter       Sep-91               31,070  Apr-98          10,702         33,544
Truck-Lite Company              Forklift Truck               Sep-91               15,384  Apr-98           5,299         16,610
Truck-Lite Company              Forklift Truck               Sep-91               15,384  Apr-98           5,299         16,610
Truck-Lite Company              Project Line Equipement      Dec-91              699,062  Jun-97         380,946        656,930
Truck-Lite Company              CT-20 Project Line           Dec-91            1,076,902  Apr-98         365,102      1,156,569
                                    Equipment
Truck-Lite Company              500 Ton Press                Dec-91              224,929  Apr-98          76,258        241,569
Truck-Lite Company              275 Ton Press                Dec-91              173,702  Apr-98          58,890        186,552
Truck-Lite Company              150 Ton Press                Dec-91              131,393  Apr-98          44,546        141,113
Truck-Lite Company              Scissor Lift Mold Truck      Dec-91               25,011  Apr-98           8,480         26,861
Truck-Lite Company              Ct-20 Project Line           Mar-92            1,089,540  Apr-98         380,022      1,168,223
                                    Equipment
Truck-Lite Company              Ct-20 Project Line           Aug-92              274,069  Apr-98          98,219        300,135
                                    Equipment
Truck-Lite Company              Ct-20 Project Line           Dec-92              108,149  Apr-98          38,093        119,258
                                    Equipment
US Surgical Corp./ARR, Inc.     Falcon 50 Aircraft           Oct-92            5,275,000  Oct-97       5,200,000      4,421,201
USS/KOBE Steel Corporation      Forklift Trucks              Aug-91              197,211  Aug-97          45,700        241,284
USS/KOBE Steel Corporation      Material Handling            Nov-91               82,769  Oct-97          12,000         92,719
USS/KOBE Steel Corporation      Hyster Lift Truck            Nov-91               34,079  Nov-97           6,200         61,723
Wal-Mart Stores, Inc.           Dryvan Trailer               Jun-94              300,624  Aug-97         248,000        337,232
Wal-Mart Stores, Inc.           Forklifts, Trucks &          Jun-94              189,632  Jan-96         165,000        188,817
                                    Trailers
West Penn Power Company         Oil Storage Facility         Sep-91            1,107,785  Dec-98       1,925,000      1,477,705
                                                                           --------------          -------------- --------------
                                                                            $ 82,305,221            $ 39,003,171   $ 75,028,171
                                                                           ==============          ============== ==============
</TABLE>


                                      A-54
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                    Excess of
                                                                              Equipment                             Rents Over
                                                         Acquisition         Acquisition              Sale           Expenses
Lessee                          Type of Equipment         Date (1)            Price (2) Sale Date     Price (3)         (4)    Notes
------                          -----------------         --------            --------- ---------     ---------         ---    -----
<S>                             <C>                          <C>           <C>            <C>      <C>            <C>            <C>
ATEL CASH DISTRIBUTION FUND IV
Barney's, Inc.                  Retail Store FF&E            Sep-93          $ 2,316,543  Jul-96     $ 1,191,112    $ 1,115,058   11
Buffalo & Pittsburgh Railroad   Locomotives                  Nov-93              849,216  Nov-96         729,200        859,766
Burlington Northern Railroad    Locomotives                  Dec-92            7,950,000  Dec-94       5,595,000      4,161,000
Canadian Pacific Limited        Box Cars                     Sep-92            2,418,000  Nov-98 to    2,942,249      3,583,440
                                                                                             May-99
Canadian Pacific Limited        Rail Car                     Oct-92                5,704  Apr-96          21,772            520
Canadian Pacific Limited        Boxcar                       Oct-92                5,474  May-97          20,466          3,942
Costain Coal, Inc.              Shield Supports and High     Dec-91            2,649,142  Apr-99          63,333      2,424,042
                                 Pressure Pumps
DJ (Aeorspace) Limited          Executive Aircraft           Apr-94            1,890,000  Jan-97       1,018,053      1,590,913
Foodmaker, Inc.                 Furniture,Fixtures And       May-94 to         2,202,926  Oct-98       1,048,585      2,606,000
                                   Equipment                    Sep-94
Galardi Group                   Restaurant FF&E              Jun-94              546,000  Oct-96         325,276        382,513
H. E. Butt Grocery Company      Refrigerated Trailers        Oct-92            2,128,029  Mar-97       1,174,703      1,410,730
H. E. Butt Grocery Company      Refrigerated Trailers        Nov-92            1,897,830  Mar-97       1,079,789      1,246,977
H. E. Butt Grocery Company      Refrigerated Trailers        Nov-92            1,645,554  Mar-97         610,258      1,299,522
H. E. Butt Grocery Company      Trailers                     Nov-92               37,957  Jan-96          35,624         18,607
H. E. Butt Grocery Company      Refrigerated Trailers        May-93            1,404,302  Mar-97         831,127        790,395
International Paper Company     Copiers                      Mar-95               77,950  Oct-98           9,400         78,574
Kendall Company                 Office Automation            Apr-95 to           431,350  Dec-98 to       17,555        478,152
                                                                                            Mar-99
                                     Dec-95
Kraft General Foods, Inc.       Tractors                     Dec-93              545,048  Jul-96         139,956        581,119
Kraft General Foods, Inc.       Tractors                     Dec-93              419,267  Jan-95         363,510        337,986
Liquid Carbonic Ind./           Air Separation Plant         Dec-93            9,500,897  Apr-99       7,500,000      9,485,252
     Medical Corporation
Midwest Power Systems, Inc.     Coal Hopper Car              Dec-92            2,222,500  Apr-96       1,730,291      1,993,170
Midwest Power Systems, Inc.     Coal Hopper Car              Dec-92               17,500  Sep-93          20,543          3,915
Mobil Oil Corporation           John Deere Loader Rops       Apr-92               74,977  Dec-97          30,000         94,050
Mobil Oil Corporation           Manlift                      Jul-92               67,304  Jul-97          31,000         89,177
Mobil Oil Corporation           Bobcat Loader                Jul-92               15,289  Jul-97           9,000         20,258
Mobil Oil Corporation           John Deer Excavator          Jul-92              139,970  Jun-98          30,000        102,073
Mobil Oil Corporation           1993 Freightliner Tractor    Aug-92              195,915  Feb-98          59,250        174,678
Mobil Oil Corporation           1993 Freightliner Tractor    Aug-92               65,305  Feb-98          19,750         58,226
Mobil Oil Corporation           Tractors                     Nov-92              436,136  Sep-96         137,900        536,101
Mobil Oil Corporation           Snorkel Uno-33E Electric     Nov-92               28,185  Jun-98           7,000         41,689
                                   Boom
Mobil Oil Corporation           Snorkel/Economy 2032         Nov-92               13,533  Jun-98           2,700         20,017
                                  Scissorlifts
Mobil Oil Corporation           Material Handling Equipment  Dec-92               69,000  Dec-97          50,000         65,419
Mobil Oil Corporation           1993 Kenworth Tractor        Dec-92               63,307  Apr-98          15,750         33,901
Mobil Oil Corporation           1993 Freightliner Tractor    Dec-92               62,080  Apr-98          15,750         55,351
Mobil Oil Corporation           1993 Freightliner Tractor    Dec-92               62,080  Apr-98          15,750         35,882
Mobil Oil Corporation           1993 Freightliner Tractor    Feb-93               63,060  Apr-98          15,750         56,224
Mobil Oil Corporation           1993 Freightliner Tractor    Feb-93               63,060  Jun-98          29,458         32,161
Mobil Oil Corporation           1993 Freightliner Tractor    Feb-93               63,060  Apr-98          15,750         56,224
Mobil Oil Corporation           1993 Freightliner Tractor    Feb-93               63,060  Apr-98          18,500         56,224
Mobil Oil Corporation           1993 Freightliner Tractor    Feb-93               62,055  Apr-98          17,000         55,328
Mobil Oil Corporation           Accessories For Tractor      Oct-93                3,541  Sep-96               -            979
Mobil Oil Corporation           Accessories For Tractor      Oct-93                5,682  Apr-98               -          5,774
Mobil Oil Corporation           Accessories For Tractor      Oct-93                1,982  Feb-98               -          1,703
Mobil Oil Corporation           Accessories For Tractor      Oct-93                1,320  Apr-98               -          1,402
Mobil Oil Corporation           Accessories For Tractor      Oct-93                1,320  Apr-98               -          1,402
Mobil Oil Corporation           Accessories For Tractor      Oct-93                1,320  Jun-98               -          1,402
Mobil Oil Corporation           Accessories For Tractor      Oct-93                1,320  Apr-98               -          1,402
Mobil Oil Corporation           Motor Vehicle Accessories    Oct-93                  285  Feb-98               -            245
Mobil Oil Corporation           1993 Freightliner Tractors   Aug-92 to           258,544  Jul-98 to       51,000        251,800
                                                                Oct-93                      May-99
Mobil Oil Corportion            Tractors                     Nov-92              182,949  Jun-96          48,000        136,246
Mobil Oil Corportion            Boom Trucks                  Nov-92               69,903  Jan-94          46,026         19,329
Mobil Oil Corportion            Tractors                     Nov-92               62,312  Jan-96          25,500         43,963
Mobil Oil Corportion            Tractors                     Nov-92               62,312  Mar-96          25,500         43,963
Mobil Oil Corportion            Tractors                     Dec-92               23,500  Feb-96           8,950         21,126
Nabisco, Inc.                   Computers and Related        Jul-95              211,104  Jul-97 to       63,855        100,306
                                   Equipment                                                Nov-97
Nabisco, Inc.                   Computers and Related        Jul-95               72,622  Jul-97 to       26,909         34,506
                                   Equipment                                                Dec-97
Nabisco, Inc.                   Computers & Related          Jul-95               43,423  Dec-96 to       34,799         21,684
                                   Equipment                                                Jun-97
Nabisco, Inc.                   Computers & Related          Jul-95               10,447  Dec-96 to        8,590          5,071
                                   Equipment                                                Jun-97
</TABLE>

                                      A-55
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                    Excess of
                                                                              Equipment                             Rents Over
                                                         Acquisition         Acquisition              Sale           Expenses
Lessee                          Type of Equipment         Date (1)            Price (2) Sale Date     Price (3)         (4)    Notes
------                          -----------------         --------            --------- ---------     ---------         ---    -----
<S>                             <C>                          <C>           <C>            <C>      <C>            <C>            <C>
ATEL CASH DISTRIBUTION FUND IV
National Steel Corporation      Wheel Loader                 Oct-94            2,180,730  May-97       1,259,019      1,080,629
National Steel Corporation      Forklift                     Oct-94               27,780  May-97          21,495         11,992
National Steel Corporation      Scrap Loader                 Jan-95              242,595  May-97         193,044         92,425
National Steel Corporation      Dump Haul Trucks             Mar-95            3,433,402  May-97       2,783,959      1,145,594
Omnicom Group, Inc.             Office Automation            Sep-95              819,878  Oct-98 to       90,529        934,508
                                                                                            Mar-99
Pepsico, Inc.                   Pallet Trucks and            Jun-93              103,258  Jul-97          10,000         97,740
                                   Related Equipment
Pepsico, Inc.                   Battery Connector            Jan-94                3,352  Sep-97           2,506          2,787
Pepsico, Inc.                   Battery Connector /          Jan-94               88,419  Jan-98           5,850         83,694
                                   Charger / Pallet Truck
Pepsico, Inc.                   Pallet Trucks and Related    Jul-93 to            31,376  Oct-97           1,950         29,700
                                   Equipment                    Aug-93
Pepsico, Inc.                   Material Handling            Jun-93 to           378,537  Jul-98 to       64,756        398,099
                                                                Dec-93                      Feb-99
Rochelle Coal Company           Haul Truck                   Nov-92            1,429,807  Jun-97         772,200      1,022,764
Rochelle Coal Company           Loader                       Dec-92            1,988,931  Jun-97       1,074,250      1,403,767
Rochelle Coal Company           Haul Truck                   Dec-92            1,429,807  Jun-97         772,200      1,008,524
Rochelle Coal Company           Haul Truck                   Jan-93            1,455,158  Jun-97         800,500      1,002,462
Sebastiani Vineyards, Inc.      Wine Barrels                 Jun-94              405,121  Jul-98 to       68,025        501,690
                                                                                            Oct-98
Signature Flight Support Corp.  Simon Ultimate Deicer        Dec-94            1,142,400  Dec-98         800,000      1,318,567
TASC, Inc.                      Office Automation            Oct-95                7,394  Apr-98           2,079          7,426
TASC, Inc.                      Office Automation            Oct-95                3,932  Apr-98           1,061          3,949
TASC, Inc.                      Office Automation            Dec-95                4,757  Apr-98           1,301          4,778
TASC, Inc.                      Office Automation            Jan-96                4,351  Apr-98           1,145          4,370
TASC, Inc.                      Office Automation            Jan-96                4,139  Apr-98           1,228          4,157
TASC, Inc.                      Office Automation            Jan-96                3,477  Apr-98             970          3,492
Tasc, Inc.                      Office Automation            Jan-95 to           374,473  Nov-98 to       29,632        298,511
                                                                Dec-95                      Jun-99
The Dow Chemical Company        Varian Spectra A4400 Plus    Feb-93              102,149  Mar-98          29,500        113,385
                                     System
The Dow Chemical Company        JLG Wheel Star Boom Lift     May-93               66,900  Jul-98          16,000         72,091
The Helen Mining Company        Mining                       Mar-92              333,458  Mar-92          72,385        347,258
The Helen Mining Company        Battery Locomotive           Apr-92              185,249  May-97          39,131        198,041
The Helen Mining Company        Mining                       May-92              641,854  Aug-93          44,235        679,436
The Kendall Company             Computers                    Aug-94               21,819  Nov-97           8,184         24,926
The Kendall Company             Computers                    Aug-94               21,581  Dec-97           3,099         24,654
The Kendall Company             Computer Equipment           Aug-94               55,013  May-98           9,632         64,411
The Kendall Company             Computers                    Oct-94               45,471  Nov-97          14,322         51,946
The Kendall Company             Computers                    Oct-94               17,206  Dec-97           2,360         19,656
The Kendall Company             Computer                     Oct-94                4,735  Dec-96           2,233          3,822
The Kendall Company             Computers                    Dec-94               20,067  Nov-97           5,924         32,675
The Kendall Company             Computers                    Dec-94                8,586  Dec-97           2,112         13,980
The Kendall Company             Computer Equipment           Dec-94               57,455  May-98           7,243         95,337
The Kendall Company             Centillion Speedswitch(s)    Mar-95               43,770  Oct-97          18,906         51,335
The Kendall Company             Computers                    Mar-95                9,553  Dec-96           5,817          6,304
The Kendall Company             Computer Equipment           Mar-95              346,935  May-98          25,290        472,246
The Kendall Company             Computers                    Jun-95               11,771  Oct-97 to        5,993          9,856
                                                                                            Dec-97
The Kendall Company             Dell Latitude Xpi 75Mhz      Oct-95              118,854  Jun-98           8,786        109,712
                                   Notebook Computer
The Kendall Company             Computers                    Jan-95 to            34,449  Nov-97          14,009         40,403
                                     Mar-95
The Pittston Company            1992 Joy 14Cm10 Continuous   Jun-92              846,883  Apr-98         127,500        916,497
                                      Miner
The Pittston Company            Drill                        Nov-93              387,000  Apr-97         184,092        254,059
The Pittston Company            Wheel Loader                 Nov-93              382,831  Apr-97         243,561        169,890   13
The Pittston Company            Wheel Loader                 Nov-93              381,922  Apr-97         223,879        198,841
The Pittston Company            Drill                        Nov-93              358,831  Apr-97         203,034        203,113
The Pittston Company            Diesel Generator             Nov-93              244,450  Apr-97         156,164        114,774
The Pittston Company            Crawler Tractor              Nov-93              208,800  Apr-97         136,878         98,035
The Pittston Company            Crawler Tractor              Nov-93              201,786  Apr-97         132,280         94,742
</TABLE>

                                      A-56
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                    Excess of
                                                                              Equipment                             Rents Over
                                                         Acquisition         Acquisition              Sale           Expenses
Lessee                          Type of Equipment         Date (1)            Price (2) Sale Date     Price (3)         (4)    Notes
------                          -----------------         --------            --------- ---------     ---------         ---    -----
<S>                             <C>                          <C>           <C>            <C>      <C>            <C>            <C>
ATEL CASH DISTRIBUTION FUND IV
The Pittston Company            Continuous Miner             Mar-95              819,349  Apr-97         546,207        346,748
The Stop & Shop                 Bakery Labeling Machine      Dec-95                2,750  Mar-97           2,568            759
     Supermarket Co.
Trans Ocean Container           Intermodal Containers        Sep-93               65,073  Oct-96 to       53,512         24,637
     Corporation                                                                            Apr-97
Trans Ocean Container           Intermodal Containers        Sep-93               55,621  Jul-98 to       38,205        304,474
     Corporation                                                                            Jun-99
Trans Ocean Container           Intermodal Containers        Sep-93               23,074  Dec-97          14,130         23,576
     Corporation
Trans Ocean Container           Intermodal Containers        Sep-93               13,870  Dec-95          10,608          5,537
     Corporation
Trans Ocean Container           Intermodal Containers        Sep-93               13,223  Apr-95          12,095          3,016
     Corporation
Trans Ocean Container           Intermodal Containers        Sep-93               10,196  Oct-95           6,112          3,595
     Corporation
Trans Ocean Container           Intermodal Containers        Sep-93                6,744  Jul-94           7,398            825
     Corporation
Trans Ocean Container           Intermodal Containers        Sep-93                6,706  Jul-95           6,394          2,069
     Corporation
Trans Ocean Container           Intermodal Container - T20   Sep-93                3,372  Mar-98           1,572          2,615
     Corporation
Trans Ocean Container           Intermodal Container - T20   Sep-93                3,372  Mar-98           1,341          2,615
     Corporation
Trans Ocean Container           Intermodal Container - T20   Sep-93                3,372  Mar-98           3,248          2,615
     Corporation
Trans Ocean Container           Intermodal Container - T20   Sep-93                3,372  Mar-98           3,900          2,615
     Corporation
Trans Ocean Container           Intermodal Container - T20   Sep-93                3,372  Mar-98             600          2,615
     Corporation
Union Pacific Railroad          Intermodal Flat Racks        Nov-92            1,150,967  Dec-98 to      153,470      1,292,093
     Company                                                                                Apr-99
Union Tank Car Company          Box Car                      Sep-92               12,000  Aug-98          30,379          1,230
Union Tank Car Company          Rail Car                     Oct-92            1,222,542  Jul-95       1,383,118        601,100
Union Tank Car Company          Rail Car                     Oct-92              389,367  Sep-95         441,332        203,680
Union Tank Car Company          Rail Car                     Oct-92              389,367  Oct-95         442,564        209,760
Union Tank Car Company          Rail Car                     Oct-92               26,000  Apr-96          21,695         18,920
Union Tank Car Company          Box Car                      Oct-92               25,000  Feb-95          23,158         21,678
Union Tank Car Company          Box Car                      Oct-92               13,000  Aug-97           9,829         12,805
Union Tank Car Company          Boxcar                       Oct-92               13,000  Nov-96           8,979         11,220
Union Tank Car Company          Boxcar                       Oct-92               13,000  Apr-97           9,829         12,100
Union Tank Car Company          Rail Car                     Oct-92               12,000  Apr-95          11,088         12,752
Union Tank Car Company          Rail Car                     Oct-92               12,000  Jan-96          10,371          8,202
Union Tank Car Company          Rail Car                     Dec-92               13,000  Jan-93          14,569            880
US Surgical Corp./ARR, Inc.     Falcon 50 Air Craft          Aug-92            5,275,000  Oct-97       5,200,000      4,417,201
USX Steel Company               Material Handling Equipment  Jun-93              711,679  Oct-97         175,000        776,136
USX Steel Corporation           Material Handling            Jun-93            2,292,822                 831,250      2,465,502
                                                                           --------------          -------------- --------------
                                                                            $ 77,109,114            $ 47,302,009   $ 62,463,501
                                                                           ==============          ============== ==============
</TABLE>


                                      A-57
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                    Excess of
                                                                              Equipment                             Rents Over
                                                         Acquisition         Acquisition              Sale           Expenses
Lessee                          Type of Equipment         Date (1)            Price (2) Sale Date     Price (3)         (4)    Notes
------                          -----------------         --------            --------- ---------     ---------         ---    -----
<S>                             <C>                          <C>           <C>            <C>      <C>            <C>            <C>
ATEL CASH DISTRIBUTION FUND V
Barney's, Inc                   Retail Store FF&E            Sep-93          $ 3,312,940  Jul-96     $ 1,703,435    $ 1,594,669   11
Burlington Northern & Santa     Container - Domestic         May-94                9,787  Jan-98           8,434          4,274
     Fe Railroad Company
Burlington Northern & Santa     1995 Pines 48' Container     Oct-94                9,635  Jan-98           8,591          3,672
     Fe Railroad Company
Burlington Northern & Santa     Intermodal Tank Container    Nov-93              744,875  Apr-99         416,057        910,219
     Fe Railroad Company
Burlington Northern & Santa     EMD GP38-2 Locomotives       Dec-94           12,350,000  Dec-98       8,682,050      9,477,200
     Fe Railroad Company
Burlington Northern & Santa     Container - Domestic         May-94 to            58,264  Jul-98 to       47,104        154,733
     Fe Railroad Company                                        Nov-94                      Jan-99
Burlington Northern Railroad    Covered Hopper Cars          Mar-96               35,000  Dec-96          22,425            619
     Company
Burlington Northern Railroad    Covered Hopper Cars          Mar-96               35,000  Jan-97          36,367              -
     Company
Burris Foods                    Trailers                     Apr-94              108,442  Dec-95         121,000         53,210
Canadian Pacific Railr          Jumbo Covered Hopper         Mar-96               35,263  Jun-98          29,607          7,600
                                     Railcar
Clark Oil & Refining            Refrigeration Units          Aug-93            1,268,656  Dec-96         560,000      1,164,635
     Corporation
Conagra, Inc.                   Jumbo Covered Hopper         Mar-96               35,263  Jun-98          29,341         11,875
                                     Railcar
Daimler Chrysler Corporation    Materials Handling           Oct-93 to         1,549,529  Dec-98 to      414,000      1,474,181
                                                                Mar-94                      Mar-99
Foodmaker, Inc.                 Restaurant Furniture,        Jul-93 to         5,233,726  Oct-98       2,250,161      6,028,123
                                   Fixtures and Equipment       Jun-94
IBM Corporation                 Office Furniture             Aug-93            1,131,815  Nov-97         431,901      1,087,248
IBM Corporation                 Office furniture             Sep-93              693,896  Jun-95         516,291        666,576
International Paper Company     Wheel Loader                 Aug-94              112,054  Apr-98          45,000        110,842
International Paper Company     Utility Hand Truck           Sep-94                4,300  Nov-97           1,415          3,314
International Paper Company     Floor Sweeper/Scrubber       Sep-94                9,069  Apr-98           1,000          8,972
International Paper Company     Kotmatsu Articulated Wheel   Oct-94              201,039  Apr-98          40,000        200,267
International Paper Company     Kotmatsu Articulated Wheel   Oct-94              201,039  Apr-98          40,000        200,267
International Paper Company     Taylor Forklift              Oct-94               80,169  Apr-98          32,000         79,861
International Paper Company     Taylor Forklift              Oct-94               80,169  Apr-98          32,000         79,861
International Paper Company     Caterpillar 980F Wheel       Oct-94              248,304  Apr-98          70,000        247,350
                                     Loader
International Paper Company     Caterpillar 936F Wheel       Oct-94              112,054  Apr-98          45,000        111,623
                                     Loader
International Paper Company     Komatsu Forklift             Nov-94               28,445  Jun-98           8,400         28,335
International Paper Company     Komatsu Forklift             Nov-94               28,445  Jun-98           8,400         28,335
International Paper Company     Bolzoni Paper Roll Clamp     Nov-94               10,376  Jun-98             500         10,336
International Paper Company     Hyster Clamp Truck           Dec-94               49,672  May-98          13,000         49,481
International Paper Company     Hyster Clamp Truck           Dec-94               49,672  May-98          13,000         49,481
International Paper Company     Hyster Clamp Truck           Dec-94               49,672  May-98          13,000         49,481
International Paper Company     Bolzoni Paper Roll Clamp     Dec-94               10,376  Jun-98             500         10,336
International Paper Company     Hyster S120Xl2 Lift Truck    Feb-95               52,884  Apr-98          20,000         45,384
International Paper Company     Hyster Forklift W/Paper      Mar-95               65,584  Apr-98          30,000         56,284
                                   Roll
International Paper Company     Hyster Forklift W/Paper      Mar-95               52,884  Apr-98          20,000         45,384
                                   Roll
International Paper Company     Hyster Forklift W/Paper      Mar-95               52,884  Apr-98          20,000         45,384
                                   Roll
International Paper Company     Hyster Forklift W/Paper      Mar-95               52,884  May-98          20,000         45,384
                                   Roll
International Paper Company     Hyster Forklift W/Paper      Mar-95               52,884  May-98          20,000         45,384
                                   Roll
International Paper Company     Forklifts                    Jul-94 to           431,522  Jul-98 to      161,650      1,181,090
                                                                Jan-95                      Jun-99
Kaiser Cement Corporation       Tractor & Dompak Truck       Aug-93              984,671  Dec-98         450,000        820,821
Kraft General Foods, Inc.       89 Kidron 28' Single         Apr-94              165,644  May-99          14,000        157,498
                                   Reefer Carr
</TABLE>


                                      A-58
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                    Excess of
                                                                              Equipment                             Rents Over
                                                         Acquisition         Acquisition              Sale           Expenses
Lessee                          Type of Equipment         Date (1)            Price (2) Sale Date     Price (3)         (4)    Notes
------                          -----------------         --------            --------- ---------     ---------         ---    -----
<S>                             <C>                          <C>           <C>            <C>      <C>            <C>            <C>
ATEL CASH DISTRIBUTION FUND V
Louis Dreyfus Corporation       Jumbo Covered Hopper         Mar-96              105,788  Apr-98         107,505          4,096
                                     Railcar
Louis Dreyfus Corporation       Jumbo Covered Hopper         Sep-96               70,525  Sep-98 to       58,033         17,760
                                   Railcars                                                 Apr-99
McDonnell Douglas Helicopters   Office Automation            Jul-95              110,320  Apr-99           3,500        111,408
Mobil Administrative Services   Helicopter                   Jun-93              844,525  Mar-95         920,000        308,000
     Company
Mobil Oil Corporation           Environmental Ejector        May-93              423,000  Apr-97          88,000        458,067
                                     Systems
Mobil Oil Corporation           Wheel Loader                 Oct-93               70,200  Oct-96          39,000         50,579
Mobil Oil Corporation           33,000-Gal Liq.Petroleum     Sep-95               76,090  Jul-98          79,035         10,219
                                    Tank Car
Nabisco, Inc.                   Hewlett Packard Notebook     Feb-95              357,104  Apr-98          62,807        348,386
                                    Computers
Nabisco, Inc.                   Hewlett Packard Printers     Feb-95               39,572  Apr-98          29,370         38,610
Nabisco, Inc.                   Hewlett Packard Printers     Feb-95               29,744  Apr-98          29,370         29,016
Nabisco, Inc.                   Computers                    Aug-95 to           123,509  Aug-97 to      100,813         51,414
                                                                Oct-95                      Nov-97
Nabisco, Inc.                   Computers & Related          Aug-95 to            66,932  Dec-96 to       54,102         29,697
                                   Equipment                    Oct-95                      Jun-97
National Steel Corporation      Skid Steer Loader            Aug-94 to           130,784  Nov-98 to       29,592        179,838
                                                                Nov-94                      Feb-99
Omnicom Group, Inc.             Office Automation            Dec-95              294,982  Jan-99 to       34,237        303,632
                                                                                            Jun-99
Owens Corning Fiberglas Corp.   Forklifts                    Jul-93              157,462  May-97          31,800        157,273
Praxair, Inc.                   Tractors                     Jun-94              576,685  Sep-96 to      214,000        340,982
                                                                                            Apr-97
Praxair, Inc.                   Tractors                     Jun-94               91,429  Aug-97 to       23,028         54,060
                                                                                            Sep-97
Primark Corporation             Synoptics 10Bt Ethernet      May-95 to           143,449  Jul-98 to       22,087        145,186
                                   Hub-Ntwk                     Mar-96                      Mar-99
PV Trucking                     Tractors                     Jun-94               75,333  Jan-96          50,000         36,000
Quaker Coal Company             Mining equipment             Jun-94            1,118,880  Jun-95         930,251        347,926
Quaker Coal Company             Crawler Dozer                Jun-94              913,073  Oct-96         425,000        732,192
Quaker Coal Company             Mining equipment             Jun-94              595,000  Jun-95         505,775        173,253
Quaker Coal Company             Mining equipment             Dec-94            3,000,000  Jun-95       2,696,718        794,600
Schwegmann Giant Super Markets  Fixtures & Equipment         Jun-95            1,784,722  May-98         221,893      1,043,329
Schwegmann Giant Super Markets  Retail Store FF&E            Jun-95              574,703  Oct-96         527,405        167,353
Schwegmann Giant Super Markets  Retail Store FF&E            Jun-95              309,024  Dec-96         272,109        101,701
Sebastiani Vineyards            American Oak Barrels         Aug-94               95,848  Jun-98          20,148         87,769
Soo Line Railroad Comp          Jumbo Covered Hopper         Mar-96               35,263  Jun-98          30,551         14,688
                                     Railcar
Southern Pacific Railroad       Auto Rack - Bi-Level         May-94               17,770  Apr-99           5,196         31,673
Star Enterprise                 Tractors                     Jun-94              887,041  Jan-97 to      331,750        649,727
                                                                                            Apr-97
Star Enterprise                 Tractors                     Jun-94               36,492  Aug-97          12,850         26,827
TASC, Inc.                      Computers & Related          Dec-94              237,685  Jul-96          70,000        226,989
                                    Equipment
TASC, Inc.                      Gateway 2000 P5-120          Mar-96                3,634  Feb-98             586          5,451
                                   16Mb/1G Computer
TASC, Inc.                      Gateway 2000 P5-120          Mar-96                3,634  Feb-98             859          5,451
                                   16Mb/1G Computer
TASC, Inc.                      Gateway 2000 P5-120          Mar-96                3,634  Feb-98             859          5,451
                                   16Mb/1G Computer
TASC, Inc.                      Gateway 2000 P5-120          Mar-96                3,634  Feb-98             859          5,451
                                   16Mb/1G Computer
TASC, Inc.                      Gateway 2000 P5-120          Mar-96                3,634  Feb-98             859          5,451
                                   16Mb/1G Computer
TASC, Inc.                      Gateway 2000 P5-120          Mar-96                3,634  Feb-98             859          5,451
                                   16Mb/1G Computer
TASC, Inc.                      Gateway 2000 P5-120          Mar-96                3,634  Feb-98             859          5,451
                                   16Mb/1G Computer
TASC, Inc.                      Gateway 2000 P5-120          Mar-96                3,634  Feb-98             859          5,451
                                   16Mb/1G Computer
TASC, Inc.                      Gateway 2000 P5-120          Mar-96                3,310  Feb-98             782          4,965
                                   32Mb/1G Computer
</TABLE>

                                      A-59
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                    Excess of
                                                                              Equipment                             Rents Over
                                                         Acquisition         Acquisition              Sale           Expenses
Lessee                          Type of Equipment         Date (1)            Price (2) Sale Date     Price (3)         (4)    Notes
------                          -----------------         --------            --------- ---------     ---------         ---    -----
<S>                             <C>                          <C>           <C>            <C>      <C>            <C>            <C>
ATEL CASH DISTRIBUTION FUND V
TASC, Inc.                      Gateway 2000 P5-120          Mar-96                3,310  Feb-98             782          4,965
                                   32Mb/1G Computer
Tasc, Inc.                      Office Automation            Jan-96 to           273,814  May-99 to       13,712        282,087
                                                                Mar-96                      Jun-99
Texaco Trading &                Tractors and Trailer         Apr-94               99,456  Dec-98 to       34,500         25,880
     Transportation                                                                         Mar-99
Texaco Trading &                Tractors                     Jun-94              983,717  Jul-97 to      361,500        757,569
     Transportation                                                                         Nov-97
Texaco Trading &                Tractors                     Jun-94              983,294  Feb-97 to      370,000        742,508
     Transportation                                                                         Jun-97
Texaco Trading &                Tractors                     Jun-94              338,992  Aug-97 to      120,000        274,077
     Transportation                                                                         Nov-97
Texaco Trading &                Tractors & Trailers          Jun-94              156,645  Apr-97          55,000        120,533
     Transportation
Texaco Trading &                Tractors                     Jun-94              138,783  Feb-97 to       59,250         94,571
     Transportation                                                                         Mar-97
Texaco Trading &                Tank Trailers                Jun-94               73,805  Aug-97 to       25,000         59,672
     Transportation                                                                         Nov-97
The Atchison Topeka & Santa     Intermodal Containers        Apr-94                9,787  Jan-96           9,612          1,832
     Fe Railroad Company
The Atchison Topeka & Santa     Intermodal Containers        May-94                9,787  Jan-96           9,612          1,832
     Fe Railroad Company
The Atchison Topeka & Santa     Intermodal Containers        Jun-94                9,787  Jan-95          10,107            611
     Fe Railroad Company
The Atchison Topeka & Santa     Intermodal Containers        Jun-94                9,787  Jan-96           9,612          1,832
     Fe Railroad Company
The Atchison Topeka & Santa     Intermodal Containers        Oct-94                9,635  Jan-95          10,123            306
     Fe Railroad Company
The Burlington Northern &       Intermodal Containers        May-94                9,787  Jul-96           9,337          2,548
     Santa Fe Railway Co.
The Burlington Northern &       Intermodal Containers        Jun-94                9,787  Jul-96           9,337          2,843
     Santa Fe Railway Co.
The Burlington Northern &       Intermodal Containers        Jun-94                9,787  Jan-97           8,991          2,843
     Santa Fe Railway Co.
The Burlington Northern &       Intermodal Containers        Nov-94                9,634  Jul-96           9,462          1,993
     Santa Fe Railway Co.
The Dow Chemical Company        Copiers                      Jul-94               42,694  Jul-95          31,150         13,588
The Dow Chemical Company        Copiers                      Jul-94              195,975  Jan-96         139,400        224,830
The Dow Chemical Company        Copiers                      Oct-94              230,577  Jan-96         204,000         76,459
The Dow Chemical Company        Copiers                      Jan-95               37,493  Dec-95          20,750         12,437
The Dow Chemical Company        Copiers                      Jan-95              110,900  Jan-96          98,750         38,074
The Dow Chemical Company        Copiers                      Apr-95               13,455  Dec-95          14,080          2,199
The Dow Chemical Company        Staplers                     Apr-95              109,800  Jan-96         119,000         18,576
The Kendall Company             Computer                     Mar-96                3,735  Jan-97           4,112            686
The Pittston Company            Haul Trucks and Drills       Nov-93            3,489,255  Feb-99 to    1,198,801      2,973,731
                                                                                            May-99
The Pittston Company            1993 Cat D10N Crawler        Nov-93              857,082  Apr-98         200,000        697,459
                                     Tracter
The Pittston Company            1993 Cat D10N Crawler        Nov-93              857,082  Apr-98         200,000        697,459
                                     Tracter
The Pittston Company            1993 Cat D10N Crawler        Nov-93              531,670  Feb-98         175,000        432,652
                                     Tracter
The Pittston Company            1993 Cat D10N Crawler        Nov-93              531,670  Feb-98         175,000        432,652
                                     Tracter
The Pittston Company            1993 Cat D10N Crawler        Nov-93              531,670  Feb-98         175,000        432,652
                                     Tracter
The Pittston Company            Endloader and Drills         Dec-94            1,227,996  Dec-98 to      141,000      1,145,956
                                                                                            May-99
Tom's Food, Inc.                Tractors                     Jun-94              197,195  Aug-96 to       77,000        181,009
                                                                                            Feb-97
Tom's Foods, Inc.               Tractors                     Jun-94               61,908  Feb-96          36,800         49,982
Trans Ocean Container           Intermodal Containers        Sep-93              154,077  Jul-98 to       87,925        857,188
     Corporation                                                                            Jun-99
Trans Ocean Container           Intermodal Containers        Sep-93               62,100  Oct-96 to       51,749         21,640
     Corporation                                                                            Apr-97
Trans Ocean Container           Intermodal Containers        Sep-93               53,507  Dec-95          46,560         21,970
     Corporation
</TABLE>


                                      A-60
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                    Excess of
                                                                              Equipment                             Rents Over
                                                         Acquisition         Acquisition              Sale           Expenses
Lessee                          Type of Equipment         Date (1)            Price (2) Sale Date     Price (3)         (4)    Notes
------                          -----------------         --------            --------- ---------     ---------         ---    -----
<S>                             <C>                          <C>           <C>            <C>      <C>            <C>            <C>
ATEL CASH DISTRIBUTION FUND V
Trans Ocean Container           Intermodal Containers        Sep-93               25,925  Apr-96          19,257         10,817
     Corporation
Trans Ocean Container           Intermodal Containers        Sep-93               22,868  Jul-97 to       21,673         13,976
     Corporation                                                                            Dec-97
Trans Ocean Container           Intermodal Containers        Sep-93               18,054  Jul-94          18,898          2,371
     Corporation
Trans Ocean Container           Intermodal Containers        Sep-93               10,116  Apr-95           5,246          2,345
     Corporation
Trans Ocean Container           Intermodal Containers        Sep-93                5,814  Jul-95           5,263          1,866
     Corporation
Trans Ocean Container           Intermodal Containers        Sep-93                4,647  Oct-95           4,405            850
     Corporation
Trans Ocean Container           Intermodal Containers        Sep-93                3,372  Oct-94           3,675          1,674
     Corporation
Trans Ocean Container           Intermodal Containers        Sep-93                2,245  Jun-96           2,468          1,041
     Corporation
Trans Ocean Container           Intermodal Container - T40   Sep-93                5,693  Mar-98           2,715          3,431
     Corporation
Trans Ocean Container           Intermodal Container - T20   Sep-93                3,372  Mar-98             963          2,032
     Corporation
Trans Ocean Container           Intermodal Container - T20   Sep-93                3,372  Mar-98             923          2,032
     Corporation
Trans Ocean Container           Intermodal Container - T20   Sep-93                3,372  Mar-98           1,751          2,032
     Corporation
Trans Ocean Container           Intermodal Container - C20   Sep-93                2,245  Mar-98           2,080          1,353
     Corporation
Trans Ocean Container           Intermodal Container - C20   Sep-93                2,245  Mar-98           1,284          1,353
     Corporation
Tyson Foods, Inc.               Tractors                     Jun-93            1,585,000  Jul-96         637,500      1,027,080
Tyson Foods, Inc.               Tractors                     Aug-93            1,575,000  Jul-96         637,500      1,022,490
                                                                           --------------          -------------- --------------
                                                                            $ 58,936,879            $ 30,116,549   $ 46,276,857
                                                                           ==============          ============== ==============
</TABLE>


                                      A-61
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                    Excess of
                                                                              Equipment                             Rents Over
                                                         Acquisition         Acquisition              Sale           Expenses
Lessee                          Type of Equipment         Date (1)            Price (2) Sale Date     Price (3)         (4)    Notes
------                          -----------------         --------            --------- ---------     ---------         ---    -----
<S>                             <C>                          <C>           <C>            <C>      <C>            <C>            <C>
ATEL CASH DISTRIBUTION FUND VI
American President Trucking     Tractors                     Nov-95            $ 759,092  Jul-96 to    $ 327,062      $ 225,942
     Co., Ltd.                                                                              Apr-97
Armco, Inc.                     Linkbelt Sl6000 Scrapmaster  Sep-95 to           566,238  Nov-98 to      166,938        691,107
                                                                Jun-96                      Jan-99
At&T Communications, Inc.       Printers/Folders             Aug-95 to         1,607,661  Dec-98 to      155,000      1,953,642
                                                                Jan-96                      Mar-99
Burlington Northern & Santa     48'Aluminum External Post    Sep-94               20,068  Jul-98 to       16,287         53,407
     Fe Railroad Co.               Containers                                               Apr-99
Coors Transportation Company    Utility Refrigerated         Nov-95               52,024  Jul-98 to       19,683         26,969
                                   Trailers                                                 Aug-98
Coors Transportation Company    Utility Refrigerated Trailer Nov-95               17,341  May-98           8,507          8,990
Coors Transportation Company    Utility Refrigerated Trailer Nov-95               17,341  Apr-98           8,507          8,990
Coors Transportation Company    Utility Refrigerated Trailer Nov-95               17,341  Apr-98           7,366          8,990
Coors Transportation Company    Utility Refrigerated Trailer Nov-95               17,341  Jan-98           8,080          8,990
Coors Transportation Company    Utility Refrigerated Trailer Nov-95               17,341  Apr-98           8,507          8,990
Coors Transportation Company    Utility Refrigerated Trailer Nov-95               17,341  Mar-98           8,380          8,990
Coors Transportation Company    Utility Refrigerated Trailer Nov-95               17,341  May-98           6,734          8,990
Coors Transportation Company    Utility Refrigerated Trailer Nov-95               17,341  Mar-98           8,507          8,990
Coors Transportation Company    Utility Refrigerated Trailer Nov-95               17,341  May-98           8,507          8,990
Coors Transportation Company    Utility Refrigerated Trailer Nov-95               17,341  May-98           8,507          8,990
Coors Transportation Company    Utility Refrigerated Trailer Nov-95               17,341  Jan-98           8,024          8,990
Coors Transportation Company    Utility Refrigerated Trailer Nov-95               17,341  Feb-98           9,530          8,990
Coors Transportation Company    Utility Refrigerated Trailer Nov-95               17,341  May-98           8,507          8,990
Coors Transportation Company    Utility Refrigerated Trailer Nov-95               17,341  Feb-98           8,380          8,990
Coors Transportation Company    Utility Refrigerated Trailer Nov-95               17,341  Jan-98           8,080          8,990
Coors Transportation Company    Utility Refrigerated Trailer Nov-95               17,341  Jan-98           8,024          8,990
Coors Transportation Company    Utility Refrigerated Trailer Nov-95               17,341  Jan-98           8,080          8,990
Coors Transportation Company    Utility Refrigerated Trailer Nov-95               17,341  Apr-98           8,507          8,990
Coors Transportation Company    Utility Refrigerated Trailer Nov-95               17,341  Apr-98           9,507          8,990
Coors Transportation Company    Utility Refrigerated Trailer Nov-95               17,341  May-98           8,507          8,990
Coors Transportation Company    Utility Refrigerated Trailer Nov-95               17,341  Jan-98           8,080          8,990
Coors Transportation Company    Utility Refrigerated Trailer Nov-95               17,341  May-98           8,507          8,990
Coors Transportation Company    Utility Refrigerated Trailer Nov-95               17,341  Mar-98           8,380          8,990
Coors Transportation Company    Utility Refrigerated Trailer Nov-95               17,341  Mar-98           8,507          8,990
Coors Transportation Company    Utility Refrigerated Trailer Nov-95               17,341  Jan-98           8,080          8,990
Genaral Motors Corporation      Roboform CNC EDM Machines    Jul-95              652,232  Nov-98         240,000        397,992
Hastings Leasing Limited        Office Equipment             Aug-96              103,752  Sep-98          41,247        231,841
International Paper Company     Materials Handling           Apr-95 to         1,307,495  Oct-98 to      614,655        991,589
                                                                Dec-96                      Jun-99
Louis Dreyfus Corporation       Jumbo Covered Hopper         Mar-96              176,313  Sep-98 to      114,125         62,160
                                   Railcars                                                 Apr-99
Mobil Oil Corporation           Petroleum Wax Car            Feb-96               59,953  Jan-97          64,717          3,597
Mobil Oil Corporation           Liquid Petroleum Tank Cars   Nov-95 to           135,997  May-99 to      144,809        360,686
                                                                Feb-96                      Jul-99
Omnicom Group, Inc.             Office Automation            Mar-95 to         1,339,140  Jul-98 to      170,696      1,402,467
                                                                Jun-95                      Mar-99
Perdue Transportation Incorpor  Freightliner Tandem Tractor  Nov-95              280,829  Nov-98          51,452        331,500
Perdue Transportation           Tractors                     Nov-95               47,038  Feb-96          45,838          3,900
     Incorporated
Tasc, Inc.                      Office Automation            Mar-95 to           973,844  Jul=98 to       94,413      1,044,037
                                                                Sep-96                      Jun-99
The Atchison Topeka & Santa     Intermodal Containers        Jan-94               20,068  Jan-95          21,084            567
     Fe Railroad Company
The Atchison Topeka & Santa     Intermodal Containers        Sep-94               10,034  Jan-95          10,446            335
     Fe Railroad Company
The Atchison Topeka & Santa     Intermodal Containers        Sep-94               20,068  Jan-96          19,973          2,543
     Fe Railroad Company
The Atchison Topeka & Santa     Intermodal Containers        Nov-94               10,034  Feb-95          10,446          1,159
     Fe Railroad Company
The Atchison Topeka & Santa     Intermodal Containers        Nov-94               10,034  Jan-96          10,113            968
     Fe Railroad Company
The Atchison Topeka & Santa     Intermodal Containers        Nov-94                9,633  Apr-96           9,588          1,240
     Fe Railroad Company
</TABLE>


                                      A-62
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                    Excess of
                                                                              Equipment                             Rents Over
                                                         Acquisition         Acquisition              Sale           Expenses
Lessee                          Type of Equipment         Date (1)            Price (2) Sale Date     Price (3)         (4)    Notes
------                          -----------------         --------            --------- ---------     ---------         ---    -----
<S>                             <C>                          <C>           <C>            <C>      <C>            <C>            <C>
ATEL CASH DISTRIBUTION FUND V
The Atchison Topeka & Santa     Intermodal Containers        Nov-94                6,453  Apr-96           6,567            788
     Fe Railroad Company
The Burlington Northern &       Ext. Post Container          Nov-94                9,633  Oct-97           8,767          3,379
     Santa Fe Railway Company
The Burlington Northern &       Intermodal Container         Sep-94               10,034  Jul-96           9,717          2,225
     Santa Fe Railway Company
The Burlington Northern &       Intermodal Container         Nov-94               10,034  Jul-96           9,855          1,614
     Santa Fe Railway Company
The Burlington Northern         Utility Refrigerated         Nov-95              312,145  Sep-97 to      144,951        161,813
     Railroad Company              Trailers                                                 Dec-97
The Burlington Northern         Covered Hopper Cars          Mar-96               70,526  Sep-97 to       67,033         10,100
     Railroad Company                                                                       Dec-97
The Burlington Northern         Covered Hopper Cars          Mar-96               70,000  Dec-96 to       59,553            619
     Railroad Company                                                                       Jan-97
Tracy Locke, Inc.               Printers                     Mar-95               12,470  Sep-95          12,179          1,662
Trans Ocean Container           Intermodal Containers        Dec-95               53,198  Jul-98 to       52,101         22,908
     Corporation                                                                            Jun-99
Trans Ocean Container           Intermodal Containers        Dec-95               17,748  Oct-96 to       20,730          1,107
     Corporation                                                                            Jan-97
Trans Ocean Container           Intermodal Containers        Dec-95               11,063  Jul-97 to       12,070          1,986
     Corporation                                                                            Dec-97
Trans Ocean Container           Intermodal Containers        Dec-95                9,529  Jun-96          11,167            700
     Corporation
Tyson Foods, Inc.               Computers                    Jun-95              563,411  Jun-97 to       66,323        522,877
                                                                                            Nov-97
Tyson Foods, Inc.               Computers & Related          Jun-95              195,152  Jun-97          23,080        181,113
                                    Equipment
                                                                           --------------          -------------- --------------
                                                                             $ 9,946,468             $ 3,060,967    $ 8,925,289
                                                                           ==============          ============== ==============
</TABLE>


                                      A-63
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                    Excess of
                                                                              Equipment                             Rents Over
                                                         Acquisition         Acquisition              Sale           Expenses
Lessee                          Type of Equipment         Date (1)            Price (2) Sale Date     Price (3)         (4)    Notes
------                          -----------------         --------            --------- ---------     ---------         ---    -----
<S>                             <C>                          <C>           <C>            <C>      <C>            <C>            <C>
ATEL CAPITAL EQUIPMENT FUND VII

Anchor Glass Container          Glass Packaging Equipment    Dec-97            $ 325,684  Nov-98       $ 357,890      $ 116,336
     Corporation
Anchor Glass Container          Glass Packaging Equipment    Apr-98               45,598  Jun-98          60,611         10,086
     Corporation
Burlington Northern & Santa Fe  48'Aluminium Domestic        Aug-98 to            27,840  Jan-99          30,081          1,224
                                   Container                    Sep-98
Cargill, Inc.                   Railcars                     Jan-97               99,000  May-97 to       96,747          9,415
                                                                                            Oct-97
Consolidated Diesel Company     Minolta Copiers              Dec-97               15,697  Nov-98 to        2,249         16,690
                                                                                            Mar-99
Consolidated Rail Corporation   Domestic Container           Aug-97               10,255  Jan-98          10,752          9,646
Costain Coal, Inc.              Vme/Euclid 339Sd Rear        Apr-98              805,181  Jun-98         886,985        161,683
                                   Dump Truck
Danskin, Inc.                   Textile Manufacturing        Dec-97              255,717  Aug-98 to      248,350        110,500
                                   Equipment                                                Dec-98
Exel Logistics, Inc.            1993 International 8200      Apr-98               88,610  May-98          89,307         16,341
                                     Tractor
Exel Logistics, Inc.            1993 Monon Semi-Trailer      Apr-98               45,337  May-98          45,693          8,360
Hartz Foods, Inc.               Thermo Kings Refrigeration   Dec-97               18,422  Oct-98               1         22,671
                                   Unit
Hyplains Beef, L.C.             Food Processing Equipment    Dec-97            1,235,019  Jan-99       1,145,190        684,040
IBM Corporation                 Stereolithography            Dec-97               30,026  Dec-98          50,000         36,010
International Rectifier Corp.   Two Zone Thermal Shock       Dec-97              190,911  Aug-98 to      148,000         76,091
                                   Chamber                                                  Oct-98
International Rectifier Corp.   Furnace/Heat Base            Apr-98              153,515  Jun-98         154,782         71,669
International Rectifier Corp.   Bdf-41 Furnace W/Attachments Apr-98              124,193  Jun-98         125,218         57,233
International Rectifier Corp.   Wafer Cleaning System        Apr-98               86,791  Jun-98          95,000         26,672
International Rectifier Corp.   Optical Assoc.Handler        Apr-98               13,336  May-98          12,000          4,480
                                   Assy W/Kit
International Rectifier Corp.   VSLI Critical Dim. Measure   Apr-98               12,056  May-98          16,805          1,139
                                     System
International Rectifier Corp.   Itc5511D Energy Testing      Apr-98                9,027  Jun-98           6,000          3,518
                                     System
ITO Corporation                 Taylor Stacker W/Fork        Dec-97              104,878  Apr-99               -        119,136
                                     Shifter
Louisiana Workers               Printer                      Dec-97                2,200  Jun-99               -         11,393
     Compensation Corp.
Nippon Yusen Kaisha             20'Aluminum Refrigerated     Dec-97               17,432  Feb-99          20,995          3,059
     (N.Y.K.Line)                  Container
North American Chemical Co.     Mini Magnetic Flow Meters    Dec-97               18,809  Dec-98               -         22,771
Plasmaquest, Inc.               Tatung Sparcstations         Dec-97                6,406  Aug-98           5,445          7,104
Riceland Foods, Inc             23,700 Gal Uni-Temp Tank Car Jan-98               17,594  Apr-98          17,594          1,981
Sarif, Inc.                     ECR Enhanced CVD System      Dec-97              224,702  Apr-99          89,826        225,348
Smitty'S Super Valu, Inc.       Furniture,Fixtures &         Apr-98              451,861  Jun-98         601,960        139,202
                                    Equipment
Southern Pacific                EMD SD45-T2 Locomotive       Dec-97              397,658  Mar-99         520,000        391,486
     Transportation Company
Southwest Health Center, Inc.   Siemens Mammographic X-Ray   Apr-98               13,000  May-98          18,500          1,331
Stater Brothers Markets         Grocery Store Equipment      Apr-98               13,643  Jun-98               -         16,315
Tarmac America, Inc.            Tractors                     Mar-97               35,000  Aug-97          33,666          6,119
Tasc, Inc.                      Office Equipment             Oct-97 to            27,247  Dec-98 to       21,441         26,974

                                                                Jul-98                      Jun-99
The Burlington Northern &       General Electric C30-7       Dec-96              208,790  Jun-99         125,000        143,520
     Santa Fe Railroad Company     Locomotive
Thompson Pipe & Steel Company   Office Furniture & Fixtures  Apr-98               31,918  May-98          25,000          6,012
Thomson Saginaw Ball Screw Co.  Machine Tools                Dec-97              488,917  Aug-98         382,771        242,618
Triad Intl Maintenance Corpora  Aircraft Access and Ground   Dec-97              954,124  Jul-98 to    1,306,184        367,159
                                   Support Equipment                                        Aug-98
Wagner College                  Various Desktop Computers    Dec-97               91,951  Aug-98 to       34,289         77,503
                                                                                            Oct-98
                                                                           --------------          -------------- --------------
                                                                             $ 6,698,343             $ 6,784,332    $ 3,252,836
                                                                           ==============          ============== ==============

                                                TOTALS OF ALL FUNDS:        $300,359,436            $148,927,884  $ 260,739,360
                                                                           ==============          ============== ==============
</TABLE>

                                      A-64
<PAGE>
[FN]
               TABLE VI SALES OR DISPOSALS OF EQUIPMENT FOOTNOTES


     (1) "Acquisition  Date" is the date the Equipment was acquired by the prior
program.

     (2)  "Equipment  Acquisition  Price"  is the  actual  cost  of the  item of
Equipment,  including  Acquisition Fees, and any other expenditures  incurred by
the prior program in the acquisition of the Equipment.

     (3) "Sale  Price" is the  actual  cash  received  for the  purchase,  early
termination  or casualty of the  Equipment  upon Lease  termination,  net of any
direct out-of-pocket  closing costs incurred by the prior program as a result of
such termination.

     (4) "Excess of Rents Over Expenses" is a total amount of Lease rents,  less
any applicable direct  out-of-pocket  costs incurred by the prior program during
the term of the Lease for the particular Lease transaction.

     (5) "Sale Price" represents cash and non-cash amounts distributed by Lessee
as a result of U.S. Bankruptcy  Court-approved  Chapter 11 Reorganization  Plan.
Distributions  were as  follows:  Cash  $9,512;  Senior  Secured  Notes  $1,000;
Convertible  Subordinated  Notes $700;  Common  Stock $296  (market  value as of
7/16/92).

     (6) The  original  lease  included  a mobile  MRI unit and a  tractor.  The
tractor leased under the original lease was sold to the lessee. The MRI unit has
been leased to a third party on a 24 month term with a bargain  purchase  option
to be exercised at the end of the lease term. The Equipment  under this lease is
owned 1/3 by ATEL Cash  Distribution Fund and 2/3 By ATEL Cash Distribution Fund
II.

     (7) "Sale Price" represents cash and non-cash amounts distributed by Lessee
as a result of U.S.  Bankruptcy  Court-approved  pre-packaged  Chapter  11 Plan.
Distributions  were as follows:  Cash  $602,435;  Senior  Secured Notes $72,800;
Convertible Subordinated Notes $50,900; Common Stock $21,482 (market value as of
7/16/92).

     (8) "Sales  Price"  represents  cash and non-cash  amounts  distributed  by
Lessee as a result of U.S.  Bankruptcy  Court-approved  pre-packaged  Chapter 11
Plan.  Distributions  were as  follows:  Cash  $431,499;  Senior  Secured  Notes
$51,600;  Convertible  Subordinated Notes $36,100;  Common Stock $15,233 (market
value as of 7/16/92).

     (9) "Equipment  Acquisition Price" represents a 2/3 beneficial  interest in
the  transaction.  The  Equipment  was  foreclosed  in  September  1990  by  the
non-recourse lender, John Hancock Leasing. Actual cash/equity amount paid by the
prior program for the Equipment was  $1,430,345,  the balance of the Acquisition
Price was financed with non-recourse debt. "Sale Price" represents the amount of
the non-recourse debt written off at the time of foreclosure.

     (10) The "Sales Price" represents the sum of cash received from the sale of
the aircraft  pre-bankruptcy  petition,  plus all amounts received by the lessor
under its  unsecured  claim  filed in the  lessee's  Chapter 11  reorganization,
through the date of this table.  Through September 30, 1996, such claim payments
have amounted to 40% of the allowed claim amount of $776,542, or $310,617.

     (11)  On  January  10,  1996,  Barney's,   Inc.,  a  lessee  of  ATEL  Cash
Distribution Fund III, ATEL Cash Distribution Fund IV and ATEL Cash Distribution
Fund V filed for  protection  under Chapter 11 of the U. S.  Bankruptcy  Act. In
July of 1996,  the lessors sold their  unsecured  claim in the bankruptcy for an
amount  equal  to  approximately  73%  of  the  unsecured  claim,  which,  after
satisfaction of the non-recourse loan due to the CIT Group/Equipment  Financing,
Inc.  (and taking  into  account all prior  rents  received,  security  deposits
retained and loan  proceeds  previously  received),  resulted in proceeds to the
lessors in excess of their original investments in the equipment.

     (12) "Equipment  Acquisition Price" represents a 1/3 beneficial interest in
the  transaction.  The  Equipment  was  foreclosed  in  September  1990  by  the
non-recourse lender, John Hancock Leasing. Actual cash/equity amount paid by the
prior program for the Equipment  was  $715,172,  the balance of the  Acquisition
Price was financed with non-recourse debt. "Sale Price" represents the amount of
the non-recourse debt written off at the time of foreclosure.

     (13) The remaining equipment  originally leased to The Helen Mining Company
is now leased to Costain Coal. Quaker State  Corporation  continued to guarantee
payments through the original lease term. The new lease also includes a two year
extension of the lease term.
</FN>
                                      A-65


<PAGE>

EXHIBIT  B


                       ATEL CAPITAL EQUIPMENT FUND IX, LLC


                            LIMITED LIABILITY COMPANY
                               OPERATING AGREEMENT


                               September 27, 2000



<PAGE>



                       ATEL CAPITAL EQUIPMENT FUND IX, LLC

                            LIMITED LIABILITY COMPANY
                               OPERATING AGREEMENT

                                TABLE OF CONTENTS

                                                                            Page

 1.    NAME AND PRINCIPAL PLACE OF BUSINESS..................................B-1

 2.    DEFINITIONS...........................................................B-1

 3.    BUSINESS AND PURPOSE..................................................B-7

 4.    TERM..................................................................B-8

 5.    MANAGER...............................................................B-8

 6.    INITIAL AND ADDITIONAL MEMBERS........................................B-8
         Section 6.1  Initial Members........................................B-8
         Section 6.2  Additional Members.....................................B-8
         Section 6.3  Conditions to Admission................................B-8
         Section 6.4  Admission as a Member..................................B-8
         Section 6.5  Limitation on Additional Issuance......................B-8
         Section 6.6  Escrow.................................................B-8
         Section 6.7  Capital Account........................................B-9

7.     LIABILITY AND STATUS OF MEMBERS.......................................B-9

8.     COMPENSATION TO THE MANAGER AND/OR AFFILIATES.........................B-9
         Section 8.1  General Limitation.....................................B-9
         Section 8.2  Asset Management Fee...................................B-9
         Section 8.3  Asset Management Fee Limit ............................B-9
         Section 8.4  Other Services........................................B-10
         Section 8.5  Payment of Fees on Removal............................B-11
         Section 8.6 Employment of Broker-Dealers...........................B-11

 9.    FUND EXPENSES AND RESERVES...........................................B-11
         Section 9.1  Reimbursement of Manager..............................B-11
         Section 9.2  Limitation on Reimbursement...........................B-11
         Section 9.3  Fund Expenses.........................................B-12
         Section 9.4  Reserves..............................................B-13

10.    ALLOCATION OF INCOME, LOSS AND DISTRIBUTIONS.........................B-13
         Section 10.1  Allocation of Net Income and Net
                         Loss Prior to Initial Closing Date.................B-13
         Section 10.2  Allocation of Net Income and Net
                         Loss After Initial Closing Date....................B-13

                                       ii

<PAGE>

         Section 10.3  Special Allocations..................................B-13
         Section 10.4  Distribution of Cash From Operations.................B-15
         Section 10.5   Distribution of Cash From Sales or Refinancing......B-15
         Section 10.6   Distributions of Cash From Reserve Account..........B-15
         Section 10.7   Determination of Amounts to be Distributed..........B-15
         Section 10.8   Consent to Allocations..............................B-16
         Section 10.9   Limitation on Distributions.........................B-16
         Section 10.10  Allocation to Manager...............................B-16
         Section 10.11  Return of Unused Capital............................B-16
         Section 10.12  Distributions in Kind...............................B-16
         Section 10.13  Withholding Taxes...................................B-17

11.    ASSIGNMENT OF FUND INTERESTS.........................................B-17
         Section 11.1  Limitations on Transfer..............................B-17
         Section 11.2  Distributions and Effective Date of Transfer.........B-18
         Section 11.3  Governmental Restrictions............................B-18
         Section 11.4  Non-Complying Transfers..............................B-18
         Section 11.5  Misrepresentations and Forfeit.......................B-18

12.    SUBSTITUTED MEMBERS..................................................B-19
         Section 12.1  Limitations on Substitution..........................B-19
         Section 12.2  Consent to Admission.................................B-19
         Section 12.3  Amendment of Agreement...............................B-19

13.    REPURCHASE OF FUND INTERESTS.........................................B-19

14.    BOOKS, RECORDS, ACCOUNTINGS AND REPORTS..............................B-20
         Section 14.1  Books of Account and Records.........................B-20
         Section 14.2  Audited Annual Financial Statements..................B-21
         Section 14.3  Other Annual Reporting...............................B-21
         Section 14.4  Quarterly Reports....................................B-22
         Section 14.5  Unaudited Quarterly Financial Statements.............B-22
         Section 14.6  Other Quarterly Reports..............................B-22
         Section 14.7  Tax Returns..........................................B-23
         Section 14.8  Governmental Reports.................................B-23
         Section 14.9  Maintenance of Suitability Records...................B-23

15.    RIGHTS, AUTHORITY, POWERS AND RESPONSIBILITIES
             OF THE MANAGER.................................................B-23
         Section 15.1  Services of the Manager..............................B-23
         Section 15.2  Authority of the Manager.............................B-23
         Section 15.3  General Powers and Fiduciary Duty....................B-26
         Section 15.4  Limitations on Manager's Authority...................B-26
         Section 15.5  Limitation on Manager's Liability....................B-29
         Section 15.6  Tax Matters Member...................................B-29
         Section 15.7  Minimum Investment in
                       Equipment /Maximum Front-End Fees....................B-29
         Section 15.8  Reliance on Manager's Authority......................B-31

                                       iii

<PAGE>

16.    RIGHTS, POWERS AND VOTING RIGHTS OF THE MEMBERS......................B-31
         Section 16.1  Limitation on Member Authority.......................B-31
         Section 16.2  Voting Rights........................................B-31
         Section 16.3  Voting Procedures....................................B-31
         Section 16.4  Limitations on Member Rights.........................B-33
         Section 16.5  Limitations on Power to Amend Agreement..............B-33
         Section 16.6  Member List..........................................B-33
         Section 16.7  Dissenters' Rights and Limitations on
                       Mergers and Roll-ups.................................B-33

17.    TERMINATION OF A MANAGER AND TRANSFER OF THE
         MANAGER'S INTEREST.................................................B-34
         Section 17.1  Removal or Withdrawal................................B-34
         Section 17.2  Other Terminating Events.............................B-35
         Section 17.3  Election of Successor Manager;
                       Continuation of Fund Business........................B-35
         Section 17.4  Admission of Successor or Additional Manager.........B-35
         Section 17.5  Effect of a Terminating Event........................B-35
         Section 17.6  Election of Additional Manager.......................B-36
         Section 17.7  Assignment of Manager's Interest.....................B-36
         Section 17.8  Members' Participation in Manager's Bankruptcy.......B-36

18.    CERTAIN TRANSACTIONS.................................................B-37

19.    TERMINATION AND DISSOLUTION OF THE FUND..............................B-37
         Section 19.1  Termination and Dissolution..........................B-37
         Section 19.2  Accounting and Liquidation...........................B-37

20.    SPECIAL POWER OF ATTORNEY............................................B-38
         Section 20.1  Execution of Power of Attorney.......................B-38
         Section 20.2  Special Power of Attorney............................B-38

21.    INDEMNIFICATION......................................................B-39
         Section 21.1  Indemnification of the Manager.......................B-39
         Section 21.2  Limitations on Indemnification.......................B-39
         Section 21.3  Insurance............................................B-40

22.    MISCELLANEOUS........................................................B-40
         Section 22.1  Counterparts.........................................B-40
         Section 22.2  Successors and Assigns...............................B-40
         Section 22.3  Severability.........................................B-40
         Section 22.4  Notices..............................................B-40
         Section 22.5  Captions.............................................B-40
         Section 22.6  Number and Pronouns..................................B-40
         Section 22.7  Manager Address......................................B-40
         Section 22.8  Member Address.......................................B-40
         Section 22.9  Construction.........................................B-41
         Section 22.10 Qualification to Do Business.........................B-41

                                       iv

<PAGE>



                  LIMITED LIABILITY COMPANY OPERATING AGREEMENT
                     OF ATEL CAPITAL EQUIPMENT FUND IX, LLC


THIS LIMITED LIABILITY COMPANY OPERATING AGREEMENT (the "Agreement"), is entered
into  as of the 27th  day of  September,  2000, by  and  between  ATEL Financial
Corporation  ("ATEL"),  a California  Corporation,  as the Managing  Member (the
"Manager"),  and ATEL Capital Group as the initial  Member,  whereby the parties
together agreed to form a limited  liability  company pursuant to the California
Limited Liability Company Act.

1.       NAME AND PRINCIPAL PLACE OF BUSINESS

         The name of the Fund shall be ATEL  Capital  Equipment  Fund IX, LLC or
such other  name as the  Manager  shall  hereafter  designate  in writing to the
Members.  The Fund's  principal place of business shall be 235 Pine Street,  6th
Floor,  San Francisco,  California  94104,  or such other place or places in the
State of California as the Manager may hereafter determine.

2.       DEFINITIONS

         The following  terms used in this  Agreement  shall  (unless  otherwise
expressly  provided  herein or unless the context  otherwise  requires) have the
following respective meanings:

         "Acquisition  Expenses" shall mean expenses including,  but not limited
to,  legal  fees and  expenses,  travel  and  communication  expenses,  costs of
appraisals, accounting fees and expenses, and miscellaneous expenses relating to
selection and acquisition of Equipment, whether or not acquired.

         "Acquisition  Fees"  shall  mean the total of all fees and  commissions
paid by any party in  connection  with the initial  purchase or  manufacture  of
Equipment.  Included in the computation of such fees or commissions shall be any
commission,  selection fee, financing fee,  nonrecurring  management fee, or any
fee of a similar nature, however designated.

         "Adjusted  Capital  Account  Deficit"  shall mean,  with respect to any
Member,  the deficit balance if any, in such Member's  Capital Account as of the
end of the Fund taxable year, after giving effect to the following  adjustments:
(a) Crediting to such Capital Account any amounts which such Member is obligated
to  restore or is deemed to be  obligated  to restore  pursuant  to  Regulations
Sections  1.704-2(g)(1)  and  1.704-2(i)(5);  and (b) Debiting from such Capital
Account the items described in Regulations  Section  1.704-1(b)(2)(ii)(d)(4),(5)
and (6). This  definition  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.

         "Adjusted  Invested  Capital"  shall mean, as of any date, the Original
Invested Capital  attributable to the Units held by any Person on or before such
date,  as  decreased   (but  not  below  zero)  by  the  amount  which  (i)  all
Distributions from Cash from Operations and Cash from Sales and Refinancing with
respect  to such Units on or before the date of  determination  pursuant  to any
provision of this Agreement exceed (ii) the Priority  Distribution  attributable
to such Units for such period.


                                       B-1

<PAGE>

         "Affiliate"  of  a  Person  shall  mean  (i)  any  Person  directly  or
indirectly controlling,  controlled by or under common control with such Person;
(ii) any Person  owning or  controlling  10% or more of the  outstanding  voting
securities or beneficial interests of such Person, (iii) any officer,  director,
trustee  or  partner  of such  Person  and (iv) if such  Person  is an  officer,
director,  trustee, partner or holder of 10% or more of the voting securities or
beneficial  interests  of such Person,  any other  company for which such Person
acts in such  capacity.  However,  such term shall not include a Person who is a
partner in a  partnership  or joint  venture with the Fund if such Person is not
otherwise an Affiliate.

         "Asset  Management  Fee" shall mean the fee  payable to the Manager and
its Affiliates under the provisions of Section 8.2 of this Agreement.

         "Asset  Management Fee Limit" means the total fees calculated  pursuant
to the  alternative  fee schedule set forth under Section 8.3 of this Agreement,
equal to the aggregate of an Equipment Management Fee, Incentive Management Fee,
and  Equipment  Resale/Re-Leasing  Fee,  plus the  Manager's  Carried  Interest,
determined in the manner described herein.

         "Assignee"  shall mean a Person who has acquired a beneficial  interest
in one or more Units from a third party but who is neither a substituted  Holder
nor an Assignee of Record.

         "Assignee  of  Record"  shall  mean  an  Assignee  who has  acquired  a
beneficial  interest in one or more Units whose  ownership  has been recorded on
the books of the Fund and which ownership is the subject of a written instrument
of assignment, the effective date of which assignment has passed.

         "ATEL" shall mean ATEL Financial Corporation, a California corporation.

         "California Act" or "California  Limited  Liability  Company Act" shall
mean the Beverly-Killea Limited Liability Company Act, Title 2.5, Chapters 1-15,
of the California Corporations Code, as it may be amended from time to time.

         "Capital Account" shall mean, with respect to any Member, such Member's
Capital Account determined in accordance with Section 6.7.

         "Carried Interest" shall mean the allocable share of Fund Distributions
of Cash  from  Operations  and Cash from  Sales or  Refinancing  payable  to the
Manager, as Manager, pursuant to Sections 10.4 and 10.5 of this Agreement.

         "Cash from  Operations"  shall mean the excess of Gross  Revenues  over
cash disbursements (including the Asset Management Fee and amounts reinvested by
the Fund in Equipment in compliance with Section 15.4.18) without  reduction for
depreciation   and   amortization  of  intangibles   such  as  organization  and
underwriting  costs  but  after a  reasonable  allowance  for cash for  repairs,
replacements,  contingencies and anticipated  obligations,  as determined by the
Manager.  Cash from Operations  shall not include Cash from Sales or Refinancing
or Cash from Reserve Account.

         "Cash from Reserve Account" shall mean that portion of the Net Proceeds
not  utilized  in  the  acquisition  of  Equipment,  including  cash  maintained
according to the provisions of Section 9.4.

         "Cash from Sales or  Refinancing"  shall mean the net cash  realized by
the Fund  from the  sale,  refinancing  or other  disposition  of any  Equipment

                                       B-2

<PAGE>


(including insurance proceeds  or  lessee  indemnity  payments arising from the
loss or  destruction  of any Equipment  through  casualty)  after payment of all
expenses related to the transaction;  provided,  however that Cash from Sales or
Refinancing shall not include Cash from Reserve Account or Cash from Operations.

         "Closing  Date" shall mean such date  designated by the Manager for the
termination of the offering of Units, but not later than  ______________,  2002.
Extension of the offering beyond one year from the date of the Prospectus  shall
be subject to the  qualification of the offering for any such extension in those
jurisdictions  which may limit the offering period to one year. "Initial Closing
Date" shall mean the date on which subscribers for Units, other than the initial
Holders,  are first admitted to the Fund as Holders.  "Final Closing Date" shall
mean the last date on which  subscribers  for Units are  admitted to the Fund as
Holders.

         "Code" shall mean the Internal  Revenue  Code of 1986,  as amended,  or
corresponding provisions of subsequent federal revenue laws.

         "Distributions"  shall mean any cash,  tax  credits  or other  property
allocated  to or  distributed  to Holders  and the  Manager  arising  from their
respective interests in the Fund, but shall not include any compensation payable
to the  Manager  under the  provisions  of  Article 8 or  Article  9,  except as
otherwise provided herein.

         "ERISA" shall mean the  Employment  Retirement  Income  Security Act of
1974, as amended.

         "Equipment" shall mean the equipment  acquired and owned by the Fund to
be  leased  by the Fund to others  as well as any Fund  interest  in  equipment,
including  without  limitation its rights,  whether  direct or indirect,  in all
trusts, joint ventures, leases, chattel paper, options and other contract rights
with respect to equipment.

         "Equipment Management Fee" shall mean an element of the alternative fee
schedule  calculation  to  determine  the Asset  Management  Fee Limit under the
provisions of Section 8.3 of this Agreement as provided therein.

         "Equipment  Re-lease Fee" shall mean an element of the  alternative fee
schedule  calculation  to  determine  the Asset  Management  Fee Limit under the
provisions of Section 8.3 of this Agreement as provided therein.

         "Equipment  Resale  Fee" shall mean an element of the  alternative  fee
schedule  calculation  to  determine  the Asset  Management  Fee Limit under the
provisions of Section 8.3 of this Agreement as provided therein.

         "Front-End Fees" shall mean fees and expenses paid by any party for any
services rendered during the Fund's organization and acquisition phase including
Organization and Offering Expenses,  Leasing Fees, Acquisition Fees, Acquisition
Expenses,  and any other similar fees, however  designated.  Notwithstanding the
foregoing,  Front-End Fees shall not include any Acquisition Fees or Acquisition
Expenses paid by a manufacturer of Equipment to any of its employees unless such
Persons are Affiliates of the Manager.

                                       B-3

<PAGE>

         "Full Payout Lease" shall mean a lease under which the  non-cancellable
rental payments due during the initial term of the lease are at least sufficient
to cover the purchase price of the Equipment leased.

         "Fund"  shall mean the limited  liability  company  created  under this
Agreement.

         "Fund  Minimum  Gain"  shall  have  the  meaning  ascribed  to the term
"partnership minimum gain" in Regulations Section 1.704-2(d)(1).

         "Gross  Income"  shall  mean the gross  income of the Fund  within  the
meaning of section 61(a) of the Code.

         "Gross  Proceeds"  shall  mean  the  aggregate  total  of the  Original
Invested Capital of the initial and all of the additional Holders.

         "Gross  Lease  Revenues"  shall mean all revenues  attributable  to the
Equipment other than from security  deposits paid by lessees  thereof.  The term
"Gross Lease Revenues" shall not include revenues from the sale,  refinancing or
other disposition of Equipment.

         "High Payout  Lease" shall mean a lease under which the  noncancellable
rental  payments  and other  payment  obligations  of the lessee due through the
initial  term of the lease are  equal to at least 90% of the  original  purchase
price paid by the Fund for the Equipment.

         "Holders"  shall  mean  owners  of  Units  who are  either  Members  or
Assignees of Record,  and  reference to a "Holder"  shall be to any one of them.
The Manager  shall not be considered to be a Holder except to the extent it also
owns Units.

         "Incentive Management Fee" shall mean an element of the alternative fee
schedule  calculation  to  determine  the Asset  Management  Fee Limit under the
provisions of Section 8.3 of the Operating Agreement as provided therein.

         "Independent  Expert"  shall mean a person with no current  material or
prior  business  or  personal  relationship  with  the  Manager  or  any  of its
Affiliates  who is engaged to a substantial  extent in the business of rendering
opinions  regarding the value of assets of the type held by the Fund, and who is
qualified to perform such work.

         "IRA" shall mean an  individual  retirement  account  qualifying  under
Section 408 of the Code.

         "Investment  in  Equipment"  shall  mean the  amount of Gross  Proceeds
actually  paid or allocated  to the purchase of Equipment  acquired by the Fund,
any amount of Gross  Proceeds  reserved  pursuant  to Section 9.4 hereof up to a
maximum of 3% of Gross  Proceeds  and other cash  payments  such as interest and
taxes, but excluding Front-End Fees.

         "Leasing Fees" shall mean the total of all fees and commissions paid by
any party in  connection  with the initial  lease of  equipment  acquired by the
Fund.

         "Manager" or "Managing  Member" shall mean ATEL  Financial  Corporation
("ATEL"), a California corporation, or any other Person or Persons which succeed
it in such capacity.

                                       B-4

<PAGE>

         "Members"  shall mean the  Manager,  the initial  Members and any other
Persons  who are  admitted to the Fund as  additional  or  substituted  Members.
Reference to a "Member" shall refer to any one of them.

         "Member Nonrecourse Debt" has the meaning ascribed to the term "partner
nonrecourse debt" in Regulations Section 1.704-2(b)(4).

         "Member  Nonrecourse Debt Minimum Gain" shall have the meaning ascribed
to the term  "partner  nonrecourse  debt minimum gain" in  Regulations  Sections
1.704-2(i)(2).

         "Net  Income" or "Net Loss"  shall mean the  taxable  income or taxable
loss  of the  Fund  (including  the  Fund's  share  of  income  or  loss  of any
partnership, venture or other entity which owns a particular item of Equipment),
as determined for federal  income tax purposes,  computed by taking into account
each item of Fund income,  gain, loss,  deduction or credit not already included
in the computation of taxable income and taxable loss.

         "Net Lease Provisions" shall mean contractual  arrangements under which
the lessee assumes responsibility for, and bears the cost of, insurance,  taxes,
maintenance,  repair and operation of the leased asset and where non-cancellable
rental   payments   under  the  lease  are   absolutely   net  to  the   lessor,
notwithstanding  that some minor costs or responsibilities  remain with the Fund
as lessor or that the Fund  retains  the option to require  and pay for a higher
standard of care or greater  level of  maintenance  or  insurance  than would be
imposed on the lessee under the terms of the lease.

         "Net Proceeds"  shall mean the total Gross  Proceeds less  Organization
and Offering Expenses.

         "Nonrecourse  Deductions" shall mean items of Fund loss,  deductions or
Code Section  705(a)(2)(B)  expenditures  which are  attributable to Nonrecourse
Liabilities.

         "Nonrecourse Liability" means a Fund liability with respect to which no
Member or Related Person bears the economic risk of loss.

         "Operating  Agreement" or "Agreement" shall mean this Limited Liability
Company Operating Agreement of ATEL Capital Equipment Fund IX, LLC, as it may be
amended from time to time.

         "Operating  Lease" shall mean a lease under which the aggregate  rental
payments  due during the  initial  term of the lease are less than the  purchase
price of the Equipment leased.

         "Operating  Revenues" means the total for any period of all Gross Lease
Revenues plus all Cash from Sales or Refinancing.

         "Organization and Offering Expenses" shall mean those expenses incurred
in connection with preparing the Fund for registration and subsequently offering
and  distributing  Units to the public,  including  selling  commissions and all
advertising  expenses  except  advertising  expenses  related to the  leasing of
Equipment.

         "Original  Invested  Capital"  shall mean the original  gross  purchase
price of the Units contributed by each Member to the capital of the Fund for his
interest in the Fund,  which amount shall be attributed to Units in the hands of
a subsequent Holder.

                                       B-5

<PAGE>

         "Person"  shall  mean any  natural  person,  partnership,  corporation,
association or other legal entity.

         "Priority  Distribution"  shall mean a hypothetical  amount  determined
solely for purposes of the alternative fee schedule calculation to determine the
Asset  Management  Fee  Limit  under  the  provisions  of  Section  8.3 of  this
Agreement.  Such amount will equal,  for any calendar  year or other period with
respect to the Units held by any Person,  the average Adjusted  Invested Capital
with  respect to such  Units  during  such  period  multiplied  by 10% per annum
(calculated on a cumulative  basis,  compounded  daily, from the last day of the
calendar quarter in which the capital  contribution of the initial  purchaser of
such Units was received by the Fund and pro rated for any fraction of a calendar
year for which such calculation is made).

         "Prospectus"  shall mean the final  prospectus filed in connection with
the  registration  of the Units with the Securities  and Exchange  Commission on
Form  S-1,  as  amended,  together  with any  supplement  thereto  which  may be
subsequently filed with such Commission.

          "Purchase  Price of  Equipment"  shall  mean the  price  paid upon the
purchase or sale of a  particular  item of  equipment,  including  the amount of
Acquisition  Fees and all liens and  mortgages on the  equipment,  but excluding
points and prepaid interest.

         "Qualified  Plan" shall mean  employee  trusts (or employer  individual
retirement  accounts),  Keogh Plans and corporate  retirement  plans  qualifying
under Section 401(a) of the Code.

         "Regulations"  shall mean the income tax regulations  promulgated under
the Code,  as such  regulations  may be  amended  from  time to time  (including
corresponding provisions of succeeding regulations).

         "Reimbursable   Administrative   Expenses"   shall  mean  the  ordinary
recurring  administration expenses incurred by the Manager and reimbursed by the
Fund.  Such  expenses  shall  not  include  interest,  depreciation,   equipment
maintenance  or  repair,  third  party  services  or  other   non-administrative
expenses.

         "Reinvestment Period" shall mean the period commencing with the Initial
Closing  Date and  ending on a date 72 months  after the last day of the  fiscal
year during which the Final Closing Date occurs.

         "Related  Person"  means a Person having a  relationship  with a Member
that is described in Regulations Section 1.752-4(b).

         "Resident  Alien"  shall  mean a resident  alien as defined  within the
Federal  Aviation Act of 1958,  as amended from time to time,  or any  successor
statute,  or any  regulations  adopted  pursuant  to such  Act or any  successor
statute.

         "Roll-Up" shall mean a transaction  involving the acquisition,  merger,
conversion or consolidation,  either directly or indirectly, of the Fund and the
issuance of securities of a Roll-Up Entity. Such term does not include:

                                       B-6

<PAGE>

         (a) any  transaction  if the  securities of the Fund have been  for  at
least twelve months  traded  through  the  National  Association  of  Securities
Dealers, Inc. Automated Quotation National Market System; or

         (b) a  transaction  involving the  conversion  to  corporate,  trust or
association  form of only the Fund,  if, as a  consequence  of the  transaction,
there will be no significant adverse change in any of the following:

            (i)      the Members voting rights;
            (ii)     the term of existence of the Fund;
            (iii)    the terms of compensation of the Manager
                      and its Affiliates; or
            (iv)     the Fund's investment objectives.

         "Roll-Up  Entity" means the  partnership,  trust,  corporation or other
entity that would be created or would survive after the successful completion of
a proposed Roll-Up transaction.

         "Service" shall mean the United States Internal  Revenue Service or its
successor.

         "Sponsor" shall mean any Person directly or indirectly  instrumental in
organizing,  wholly  or in part,  a Program  or any  Person  who will  manage or
participate  in the  management  of a  Program,  and any  Affiliate  of any such
Person.  Sponsor  does not  include the  Program  itself or a Person  whose only
relation with the Program is that of an independent  equipment manager and whose
only compensation is as such.  Sponsor does not include wholly independent third
parties such as attorneys,  accountants and underwriters whose only compensation
is for professional services rendered in connection with the offering of Program
interests.

         "Substantially  All of the  Assets"  shall  mean,  unless  the  context
otherwise dictates, Equipment representing 66 2/3% or more of the net book value
of all Equipment as of the end of the most recently completed fiscal quarter.

         "Unit"  shall  mean  the  interest  in the Fund  representing  Original
Invested  Capital in the amount of $10 and shall  entitle the Holder  thereof to
the rights herein provided.

         "United States  Citizen" shall mean a "citizen of the United States" as
defined  within the Federal  Aviation Act of 1958, as amended from time to time,
or any successor statute, or any regulations adopted pursuant to such Act or any
successor statue.

3.       BUSINESS AND PURPOSE

         The primary  purpose of the Fund is to  purchase,  own,  lease and sell
various types of Equipment  pursuant to such  arrangements as the Manager in its
discretion  may  enter  into on behalf  of the  Fund.  The Fund may  enter  into
ventures, partnerships and other business arrangements with respect to Equipment
to the  extent  deemed  prudent by the  Manager  in order to achieve  successful
operations for the Fund,  subject to the provisions of Section 15.4.8.  The Fund
may also engage in such other lawful  activities as may be deemed by the Manager
to be  incident  to its  primary  purpose  or  prudent  and in the  Fund's  best
interest.  The  Fund's  investment  objectives  shall be those  set forth in the
Prospectus,  and the Manager may not make any material change to such investment

                                       B-7

<PAGE>

objectives  without  first   obtaining   the  written  consent  or  approval  of
Members owning more than 50% of the total outstanding Units entitled to vote.

4.       TERM

         The Fund commenced as of the 27th day  of  September,  2000  and  shall
continue until the 31st day of December, 2020, unless  previously  terminated in
accordance with the provisions of this Agreement.

5.       MANAGER

         The Manager has  contributed  $100 in cash to the Fund and at all times
during the existence of the Fund the Manager shall have a present and continuing
interest in Net Income, Net Losses and Distributions according to the provisions
of Article 10.

6.       INITIAL AND ADDITIONAL MEMBERS

         6.1  Initial  Members.  ATEL Capital Group, as the initial  Member, has
contributed the sum of $500 to the capital of the Fund and has received 50 Units
in return therefor.

         6.2 Additional  Members.  The Fund intends to sell and issue to Holders
not less than 120,000 nor more than 15,000,000  additional Units and to admit as
additional  Members the Persons who  contribute  cash to the capital of the Fund
for such Units.

         6.3 Conditions to Admission.  Subject to the provisions of Section 6.6,
each Person who acquires any such additional  Units shall become a Member in the
Fund at such time as he has: (i)  purchased 250 or more Units (200 Units in case
of an IRA or Keogh Plan),  (ii) contributed the sum of $10 in cash for each Unit
purchased (or such lesser net amount as may be provided in  accordance  with the
terms described in the Prospectus under "Plan of Distribution"),  (iii) executed
and filed with the Fund a written  instrument  which sets forth an  intention to
become a Member and requests  admission to the Fund in that  capacity,  together
with such other  instruments  as the Manager may deem  necessary or desirable to
effect such  admission,  including the written  acceptance  and adoption by such
Person of the provisions of this  Agreement,  and the execution,  acknowledgment
and delivery to the Manager of a special power of attorney,  the form, style and
content of which are more fully described  herein,  and (iv) the Manager accepts
such Person as a Member in the Fund.

         6.4 Admission as a Member.  Each Person who  subscribes for Units under
Section  6.2  shall  be  admitted  to the  Fund  promptly  after  the  Manager's
acceptance of such  subscription,  but, except as provided in Section 6.6, in no
event later than 30 days after the receipt by the Fund of such subscription.

         6.5  Limitation  on  Additional Issuance. The Fund shall  not issue any
additional Units after the Final Closing Date.

         6.6 Escrow.  All Original Invested Capital of Holders shall be received
by the Fund in trust, and shall be deposited in an escrow account with a banking
institution designated by the Manager as escrow holder for the Original Invested
Capital,  until  such time as  subscriptions  for a total of 120,000  Units,  in
addition to the Unit  purchased  by the initial  Holder,  representing  Original
Invested  Capital of $1,200,000  have been deposited  therein.  Not less than 15
days after  receipt  of a minimum  of  $1,200,000  of such  additional  Original
Invested  Capital,  the Fund will admit  subscribers into the Fund as additional
Holders.  At the time a subscriber  is admitted as a Holder,  the escrow  holder

                                       B-8

<PAGE>


shall transfer  the  subscriber's  Original  Invested  Capital to  the Fund.  If
the  $1,200,000  minimum is not  obtained  on or before a date one year from the
date of the Prospectus,  all Original Invested Capital will be promptly refunded
to the investors. In any event, any interest earned on Original Invested Capital
while in escrow shall be paid to investors.

         6.7 Capital Account.  An individual Capital Account shall be maintained
for each Member.  The Capital  Account of a Member shall consist of the Original
Invested Capital of such Member,  increased by (i) any additional  contributions
to capital and (ii) such Member's share of Fund Net Income, and decreased by (i)
Distributions  to such Member and (ii) such Member's  share of Fund Net Loss. In
the event a Member  transfers all or a portion of his Units,  the Assignee shall
succeed to the Capital  Account of the  transferor  (as  adjusted for all events
preceding the date the  transferee is deemed  admitted to the Fund under Section
10.3.1)  according  to the  number of Units,  and the  allocable  portion of the
transferor's  Capital  Account,  so  transferred.   No  Holder  shall  have  the
obligation  to restore any deficit in his Capital  Account upon  termination  or
dissolution  of the Fund.  The  foregoing  provisions  of this  Section  6.7 are
intended to comply with Regulation Section 1.704-1(b),  and shall be interpreted
and applied in a manner consistent with such Regulations.

7.       LIABILITY AND STATUS OF MEMBERS

         Holders  shall  not be bound  by,  or be  personally  liable  for,  the
expenses, liabilities or obligations of the Fund, except to the extent, but only
to the extent,  a Holder would be required to return any  Distribution  from the
Fund pursuant to Section 17254(e) of the California Act.

8.       COMPENSATION TO THE MANAGER AND/OR AFFILIATES

         8.1 General  Limitation.  The Manager and its Affiliates  shall receive
compensation   only  as  specified  by  this  Agreement.   In  addition  to  the
compensation  provided herein, the Manager will hold the Carried Interest and be
entitled  to  receive  Distributions  as  provided  in Article  10, and  receive
reimbursement  of costs and  expenses  advanced  as  provided  in Article 9. The
Manager may delegate to its Affiliates all or a portion of its management duties
hereunder,  as described in the  Prospectus,  and may assign all or a portion of
its  compensation  hereunder to one or more such  Affiliates or other parties in
its discretion.

         8.2  Asset  Management  Fee.  The Fund  will pay the  Manager  an Asset
Management Fee in an amount equal to 4.5% of Operating  Revenues as compensation
for the Manager's  services in establishing  and  supervising  management of the
Fund's portfolio of Equipment and its operations.  The Asset Management Fee will
be paid on a monthly  basis.  The amount of the Asset  Management Fee payable in
any year will be reduced for that year to the extent it would  otherwise  exceed
the Asset Management Fee Limit.

         8.3 Asset  Management Fee Limit. The Asset Management Fee Limit will be
calculated  each year during the Fund's term by calculating  the total fees that
would be paid to the Manager for the year in question if the Manager  were to be
compensated on the basis of an alternative fee schedule, to include an Equipment
Management Fee, Incentive Management Fee, and Equipment  Resale/Re-Leasing  Fee,
together with the Carried  Interest,  as provided herein. To the extent that the
total  amount paid to the Manager for the year as the Asset  Management  Fee and
the Carried  Interest would exceed the aggregate  amount of fees that would have
been payable as calculated  under this  alternative  fee schedule for that year,
the Asset  Management  Fee for that year will be  reduced  to equal the  maximum
aggregate fees under the alternative fee schedule.  The limitations set forth in

                                       B-9

<PAGE>


this Section 8.3 will be subject  to  adjustment  pursuant  to  the  limitations
imposed  under  Section 15.7  relating to the Minimum  Investment  in Equipment.
Under Section 15.7, a separate  calculation will be performed upon completion of
the  offering of Units,  final  commitment  of Net  Proceeds to  acquisition  of
Equipment  and  establishment  of  final  levels  of  permanent  portfolio  debt
encumbering such Equipment, and then annually thereafter. To the extent required
under the  provisions of Section 15.7,  the  alternative  fee schedule set forth
below will first be  adjusted  as provided  therein.  Thereafter,  the Asset Fee
Limitation,  using the alternative fee schedule as so adjusted,  will be imposed
under this Section 8.3 and applied to the total Asset Management Fee and Carried
Interest for the year. The  alternative  fee schedule to be used for calculating
the Asset Management Fee Limit shall include:

                  8.3.1 An Equipment  Management  Fee calculated for each fiscal
quarter  and in an amount  equal to (i) 3.5% of the Gross  Lease  Revenues  from
Operating  Leases,  except that if the services are  performed by  nonaffiliated
Persons under the active  supervision of the Manager or its Affiliate,  then the
amount  payable  to the  Manager  or such  Affiliate  shall  be 1% of the  Gross
Revenues from such  Operating  Leases,  and (ii) 2% of Gross  Revenues from Full
Payout Leases which contain Net Lease Provisions;

                  8.3.2 An  Equipment  Resale/Re-Leasing  Fee  calculated  in an
amount equal to the following:  for resale services, the lesser of (i) 3% of the
sales price of the Equipment,  or (ii) one-half the normal competitive equipment
sale commission charged by unaffiliated parties for such services, but in either
case  payable only after the Holders  have  received a return of their  Original
Invested Capital plus a Priority Distribution; plus, for re-leasing services, an
amount equal to the lesser of (i) the competitive  rate for comparable  services
for similar  equipment,  or (ii) 2% of gross  rental  payments  derived from the
re-lease  of such  Equipment  after the time the  re-lease is  consummated  as a
result of the recipient's efforts, payable as each rental payment is received by
the Fund over the term of the re-lease.  No such re-lease fee will be calculated
in  connection  with the  re-lease  of  Equipment  to a  previous  lessee or its
Affiliates;  and such fee will be  calculated  only to the extent the Manager or
its Affiliates have rendered substantial  re-leasing services in connection with
such re-lease;

                  8.3.3 An Incentive  Management  Fee will be  calculated  in an
amount equal to (i) 4% of all  Distributions  of Cash from Operations until such
time as the Holders have received aggregate  Distributions in an amount equal to
their  Original  Invested  Capital  plus  a  Priority  Distribution,   and  (ii)
thereafter,  in an  amount  equal  to 7.5%  of all  Distributions  of Cash  from
Operations and Cash from Sales or  Refinancing.  For the purposes of calculating
the Incentive  Management Fee for any period during which the Fund has available
both Cash from Operations and Cash from Sales or Refinancing,  Distributions  to
Holders  shall first be treated as  consisting  of Cash from  Operations  unless
specifically designated otherwise by the Manager; and

                  8.3.4 The  alternative  fee schedule  will include the Carried
Interest in Distributions provided in Article 10.

         8.4 Other Services. Except as set forth in this Article 8 and Article 9
hereof,  no other services may be performed by the Manager or its Affiliates for
the Fund except in  extraordinary  circumstances  (which  shall be defined as an
emergency  situation  requiring immediate action by the Manager or its Affiliate
and the service is not immediately  available from an unaffiliated  party).  Any
such other  services must meet the  following  criteria:  (i) the  compensation,
price or fee therefor must be comparable and competitive with the  compensation,
price or fee of any other Person who is rendering comparable services or selling
or leasing comparable goods which could reasonably be made available to the Fund

                                      B-10

<PAGE>



and shall be on competitive terms, (ii) the fees and other terms of the contract
shall be fully disclosed to Holders, (iii) the Manager or its Affiliates must be
previously  engaged in the  business of  rendering  such  services or selling or
leasing  such goods,  independently  of the Fund and as an ordinary  and ongoing
business and at least 75% of such  Person's  gross  revenues  from such activity
must be derived from other than Affiliates of the Manager, and (iv) all services
for which the Manager or its  Affiliates  are to receive  compensation  shall be
embodied in a written  contract  which  precisely  describes  the services to be
rendered and all compensation to be paid, which contract may only be modified by
a vote of the  majority of the Holders.  Said  contract  shall  contain a clause
allowing termination without penalty on 60 days notice.

         8.5 Payment of Fees on Removal.  Should the Manager be removed from the
Fund  according to  provisions  of Article 17, any portion of any fee payable to
the Manager  according to the provisions of this Article 8 which is then accrued
and due,  but not yet  paid,  shall be paid by the Fund to the  Manager  in cash
within  30 days of the date of  expulsion  as stated  in the  written  notice of
expulsion.

         8.6 Employment of Broker-Dealers.  The Fund may employ underwriters and
selected broker-dealers, including Affiliates of the Manager as set forth in the
Prospectus, for the sale of Units.

9.       FUND EXPENSES AND RESERVES

         9.1  Reimbursement  of Manager.  Except as set forth in this Article 9,
all of the Fund's expenses shall be billed directly to and paid by the Fund. The
Manager and its  Affiliates  may be reimbursed  for the following Fund expenses:
(i) Organization and Offering Expenses not in excess of 15% of Gross Proceeds up
to $25,000,000  plus 14% of all Gross  Proceeds in excess of $25,000,000  (or an
amount equal to 12% of the Gross  Proceeds if, upon  termination of the offering
of Units, the total Gross Proceeds are in an amount less than $2,000,000);  (ii)
the actual  cost of goods and  materials  used for and by the Fund and  obtained
from entities  unaffiliated with the Manager; and (iii) administrative  services
necessary to the prudent operation of the Fund, provided that such reimbursement
for administrative  services will be at the lower of (A) the actual cost of such
services,  or (B) the amount which the Fund would be required to pay independent
parties for comparable  administrative services in the same geographic location;
provided further that,  beginning with the first full year after the termination
of the  offering  of Units,  the total  amount  of  Reimbursable  Administrative
Expenses  payable  by the Fund for the  remainder  of its term may not  exceed a
cumulative  limit.  This cumulative  limit on such  Reimbursable  Administrative
Expenses will equal, as of any date, a maximum of (i) 0.5% of the Gross Proceeds
per annum if the total  Gross  Proceeds  are at least 90% of the  maximum  Gross
Proceeds; (ii) 0.75% of the Gross Proceeds per annum if the total Gross Proceeds
are at least 75%, but less than 90%, of the maximum Gross Proceeds; and (iii) 1%
of the Gross Proceeds per annum if the total Gross Proceeds are less than 75% of
the maximum  Gross  Proceeds.  In addition,  beginning  with the first full year
after  the  termination  of  the  offering  of  Units,  the  maximum  amount  of
Reimbursable  Administrative  Expenses  payable by the Fund for any single  year
shall be limited to an amount equal to 1% of the Gross Proceeds.

        9.2 Limitation on Reimbursement. The Manager and its Affiliates will not
be reimbursed by the Fund for the following expenses:

                  9.2.1 Services for which the Manager  or  its  Affiliates  are
entitled to compensation in the form of a separate fee  pursuant  to  Article  8
hereof;

                                      B-11
<PAGE>

                  9.2.2 Rent or depreciation, utilities or capital equipment and
other administrative items of the Sponsor;

                  9.2.3   Salaries,   fringe   benefits,   travel   expenses  or
administrative  items incurred by or allocated to any Controlling  Person of the
Manager or its  Affiliates.  For  purposes  of this  subparagraph,  "Controlling
Person" shall mean any person,  regardless of title,  who performs  executive or
senior management  functions for the Manager or its Affiliates  similar to those
of executive management or senior management, and directors, or those holding 5%
or more equity interest in the Manager or its Affiliates;  or persons having the
power to direct or cause the  direction  of the  Manager or  Affiliates  through
ownership of voting  securities,  by contract or  otherwise.  It is not intended
that  every  person  who  carries a title such as vice  president,  senior  vice
president,  secretary,  controller  or  treasurer be  considered  a  Controlling
Person;

                  9.2.4  Organization  and Offering  Expenses of the Fund to the
extent such  Organization and Offering Expenses exceed 15% of the Gross Proceeds
up to $25,000,000 plus 14% of all Gross Proceeds in excess of $25,000,000 (or an
amount equal to 12% of the Gross  Proceeds if, upon  termination of the offering
of Units, the total Gross Proceeds are in an amount less than  $2,000,000),  and
the Manager guarantees  payment of any such excess expenses,  which guarantee is
without recourse to, or reimbursement by, the Fund; and

                  9.2.5 All other expenses which are unrelated to  the  business
of the Fund.

         9.3 Fund Expenses.  Subject to Sections 9.1 and 9.2, the Fund shall pay
all  expenses  of the Fund which may  include,  but are not  limited to: (i) all
costs of personnel employed by the Fund and involved in the business of the Fund
(which  may  include  personnel  who are  employed  by a Manager  or one or more
Affiliates),  (ii) all taxes  and  assessments  on  Equipment  and  other  taxes
applicable to the Fund, (iii) legal, appraisal, audit, accounting, brokerage and
other fees,  (iv)  printing,  engraving and other expenses and taxes incurred in
connection with the issuance, distribution, transfer, registration and recording
of documents  evidencing  ownership of an interest in the Fund or in  connection
with  the  business  of the  Fund,  (v) fees and  expenses  paid to  independent
contractors, brokers and servicers, leasing agents, consultants, equipment lease
brokers,  insurance  brokers and other agents,  (vi) expenses in connection with
the  acquisition,  disposition,  replacement,  alteration,  repair,  leasing and
operation of Equipment  (including the costs and expenses of insurance premiums,
equipment  lease  brokerage and leasing  commissions  and of maintenance of such
Equipment),  (vii) the cost of  insurance  as  required in  connection  with the
business  of the  Fund,  (viii)  expenses  of  organizing,  revising,  amending,
converting,  modifying or terminating the Fund, (ix) the cost of preparation and
dissemination  of the  informational  material  and  documentation  relating  to
potential  sale or  other  disposition  of  Equipment,  (x)  costs  incurred  in
connection  with any  litigation  in which the Fund is involved,  as well as the
examination,  investigation  or other  proceedings  conducted by any  regulatory
agency,  including legal and accounting  fees incurred in connection  therewith,
(xi) costs of any computer  equipment or services used for or by the Fund, (xii)
costs of any accounting,  or statistical bookkeeping equipment necessary for the
maintenance  of the  books and  records  of the Fund,  and  (xiii)  the costs of
supervision  and expenses of  professionals  employed by the Fund in  connection
with any of the foregoing,  including  attorneys,  accountants  and  appraisers;
provided, however, that the cost of any services relating to items (vi) or (vii)
above must either be  attributable  to services  performed by Persons other than
the Manager or its  Affiliates,  be  compensated  by a specific fee described in
Article 8 (and thus  would not be  reimbursable  by the  Fund,  as  provided  in
Section  9.2.1) or comply  with the  requirements  for  compensation  for "other
services" as provided in Section 8.3.5.

                                      B-12

<PAGE>

         9.4  Reserves.  The Fund shall  initially  establish a cash reserve for
general working  capital  purposes in an amount equal to at least one-half of 1%
of the Gross Proceeds. Upon the disposition of each item of Equipment,  any cash
reserve  which  was  specifically  allocated  to  that  Equipment  need  not  be
maintained thereafter,  but may be applied as reserves for other Equipment.  Any
cash  reserve used as  aforesaid  need not be restored  and if restored,  may be
restored out of Gross Lease Revenues.

10.      ALLOCATION OF INCOME, LOSS AND DISTRIBUTIONS

         10.1  Allocation  of Net Income  and Net Loss Prior to Initial  Closing
Date.  From the  commencement  of the Fund until the  Initial  Closing  Date Net
Income and Net Loss shall be allocated  99% to the Manager and 1% to the initial
Holders.

         10.2  Allocation of Net Income and Net Loss After Initial Closing Date.

                  10.2.1  Commencing  with the Initial  Closing Date, Net Income
and Net Loss shall be allocated 92.5% to the Holders and 7.5% to the Manager.

                  10.2.2 Notwithstanding Section 10.2.1 of this Agreement, items
of Net Loss  arising out of the Fund's  payment of  expenditures  classified  as
syndication  expenses pursuant to Regulations section 1.709-2(b) with respect to
each Unit shall be specially allocated to the Holder who acquires such Unit.

         10.3  Special Allocations

                  10.3.1 Except as provided in section 10.3.2,  Net Income,  Net
Loss  and  Distributions  allocable  to the  Holders  shall be  determined  on a
quarterly  basis and shall be allocated  among the Holders in the ratio in which
the number of Units held by each of them bears to the total number of Units held
by all Holders as of the last day of the fiscal  quarter  with  respect to which
such Net Income, Net Loss and Distributions are attributable; provided, however,
that, with respect to Net Income, Net Loss and Distributions attributable to the
offering  period of the Units  (including the full quarter in which the offering
terminates),  such Net Income,  Net Loss and Distributions  shall be apportioned
among the  Holders  in the ratio in which (i) the  number of Units  held by each
Holder  multiplied by the number of days during such period that such Holder was
the owner of such Units bears to (ii) the amount obtained by totaling the number
of Units outstanding on each day during such period. No Net Income,  Net Loss or
Distributions   with  respect  to  any  quarter  shall  be  allocated  to  Units
repurchased by the Fund during such quarter,  and such Units shall not be deemed
to have been  outstanding  during  such  quarter for  purposes of the  foregoing
allocations.

                  10.3.2  Notwithstanding  anything  in  this  Agreement  to the
contrary,  the  following  items  of Fund  income  and loss  shall be  specially
allocated to the Members in the manner described below:


                  (i) Gain characterized as recapture income under Sections 1245
                  or 1250 of the Code shall be  allocated  to those  Members who
                  claimed the deductions giving rise to such recapture income.

                  (ii) Except as provided in Section 10.3.2(iii) and 10.3.2(iv),
                  in   the  event  any   Member   unexpectedly   receives    any
                  adjustments,    allocations   or    distributions    described
                  in   Sections    1.704-1(b)(2)(ii)(d)(4),   (5)   or   (6)  of
                  the    Regulations   or   any    other    event   creates   an

                                      B-13

<PAGE>

                  Adjusted  Capital  Account  Deficit for such Member,  items of
                  Fund gross income and gain  (consisting  of a pro rata portion
                  of each item of the Fund's income, including gross income, and
                  gain for such year)  shall be  allocated  to such Member in an
                  amount  and  manner  sufficient  to  eliminate,  to the extent
                  required by Regulations,  the Adjusted Capital Account Deficit
                  created by such  adjustments,  allocations or distributions as
                  quickly as possible.  This Section  10.3.2(ii)  is intended to
                  comply with the qualified income offset requirement in Section
                  1.704-1(b)(2)(ii)(d)   of  the   Regulations   and   shall  be
                  interpreted consistently therewith.

                  (iii) If there is a net  decrease in Member  Nonrecourse  Debt
                  Minimum  Gain,   each  Member  with  a  share  of  the  Member
                  Nonrecourse  Debt Minimum Gain (as  determined  in  accordance
                  with  Regulations  Section  1.704-2(i)(5))  shall be specially
                  allocated items of Fund income and gain 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 the net decrease in Member  Nonrecourse  Debt Minimum
                  Gain during such year.  The items to be so allocated  shall be
                  determined  in  accordance  with  Regulations  Section  1.704-
                  2(i)(4).  This Section  10.3.2(iii) is intended to comply with
                  the   minimum   gain   chargeback   requirement   in   Section
                  1.704-2(i)(4)  of the  Regulations  and  shall be  interpreted
                  consistently therewith.

                  (iv) If there is a net  decrease in Fund  Minimum  Gain during
                  any  Fund  taxable  year,   each  Member  shall  be  specially
                  allocated items of Fund income and gain 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 the net  decrease  in Fund  Minimum  Gain during such
                  year  (within  the  meaning  of Section  1.704-2(g)(2)  of the
                  Regulations). The items to be so allocated shall be determined
                  in accordance with Section 1.704-2(f) of the Regulations. This
                  Section 10.3.2(iv) is intended to comply with the minimum gain
                  chargeback  requirement contained in Section 1.704-2(f) of the
                  Regulations and shall be interpreted consistently therewith.

                  (v)  After  giving  effect  to the  allocations  set  forth in
                  Sections  10.3.2(ii),  (iii) and (iv), in the event any Member
                  receives  any  actual  or  deemed  distribution  (i.e.,  under
                  section 752 of the Code) during a taxable  year which  exceeds
                  the  adjusted tax basis of such  Member's  Units at the end of
                  such taxable year (determined immediately before giving effect
                  to such  distribution),  such  Member  shall be  allocated  an
                  amount of gross income or gain equal to such excess.

                  (vi) In the event any fee to which the Manager or an Affiliate
                  thereof is entitled is treated as a Fund  distribution  by the
                  Service,  a special  allocation  of Fund gross income shall be
                  made  annually  to the Manager or an  Affiliate  thereof in an
                  amount equal to any such  recharacterized fee for that taxable
                  year.

                  (vii) The Manager  will  specifically  allocate  items of gain
                  from the sale or other  disposition  of items of Equipment for
                  any  year in  which  the  sale or  disposition  of any item of
                  Equipment occurs (and, if necessary,  subsequent years) to any
                  Holder in such  amounts  and in such  manner so as to equalize
                  the  Capital  Account  balances  of  the  Holders;   provided,
                  however, that such allocations are reasonably consistent with,
                  and reasonably supportable under, the Code.

                                      B-14

<PAGE>

                  (viii) Net Loss shall not be  allocated  to any Holder if such
                  allocation would cause or increase an Adjusted Capital Account
                  Deficit for such Holder at the end of any Fund  taxable  year,
                  and any  such Net  Loss  shall  instead  be  allocated  to the
                  Manager.  This  limitation  shall be  applied  on a Holder  by
                  Holder  basis so as to allocate  the maximum  permissible  Net
                  Loss to each Holder under Section  1.704-1(b)(2)(ii)(d) of the
                  Regulations.

                  (ix) To the extent an  adjustment  is made to the adjusted tax
                  basis of any Fund asset  pursuant  to Code  Section  734(b) or
                  Code Section 743(b),  the Members,  Capital  Accounts shall be
                  adjusted     as    provided     in     Regulations     Section
                  1.704-1(b)(2)(iv)(m).

                  (x)  Except  as   otherwise   provided   herein,   Nonrecourse
                  Deductions shall be allocated 92.5% to the Holders and 7.5% to
                  the Manager.

                  (xi) Any deduction  attributable  to Member  Nonrecourse  Debt
                  shall be allocated to the Members that bear the economic  risk
                  of loss for the Member Nonrecourse Debt.

         10.4  Distribution of Cash From Operations.  Cash from Operations shall
be distributed 92.5% to the Holders and 7.5% to the Manager.

         10.5  Distribution of Cash From Sales or Refinancing.  Cash from  Sales
or Refinancing shall be distributed  92.5%  to  the  Holders  and  7.5%  to  the
Manager.

         Notwithstanding  anything  to the  contrary  herein,  however,  no cash
Distribution  shall be made to a Holder to the extent that,  after giving effect
to all allocations under sections 10.1, 10.2 and 10.3 which would accompany such
Distribution  (including  allocations  of gross  income and gain  under  section
10.3.2(iv)),  such Distribution would exceed the tax basis of the Holder to whom
such Distribution is otherwise payable.

         10.6 Distributions of Cash from Reserve Account.  Distributions of Cash
from Reserve  Account,  if any,  shall be distributed in the same manner as Cash
from Sales or Refinancing.

         10.7 Determination of Amounts to be Distributed. The Manager shall have
sole  discretion  in  determining  the amount of any  Distributions.  Subject to
provisions of Section 15.4.18 of this  Agreement,  the Manager may use any funds
of the Fund not distributed to Holders to purchase  additional  Equipment during
the Reinvestment  Period or otherwise as permitted by this Agreement;  provided,
however,  that the Manager will not reinvest in Equipment,  but will distribute,
subject to payment of any  obligations  of the Fund,  such  available  Cash from
Operations and Cash from Sales or Refinancing as may be necessary to cause total
Distributions  to  Holders  to equal the  following  amounts  for the  specified
periods:

                  10.7.1  Through the first full fiscal  quarter ending at least
six months after  termination  of the offering of Units,  an amount equal to the
lesser of (a) a rate of return on their original capital  contribution  equal to
3.5% over the average yield on five-year  United States  Treasury  Bonds for the
fiscal quarter immediately preceding the date of distribution, as published in a
national  financial  newspaper from time to time (with a minimum of 8% per annum
and a  maximum  of 10%  per  annum),  or (b)  90% of the  total  amount  of cash
available for distributions; and

                                      B-15

<PAGE>

                  10.7.2 For each quarter during the balance of the Reinvestment
Period,  an  amount  equal  to a  rate  of  return  on  their  original  capital
contribution  equal to 3.5% over the average  yield on five-year  United  States
Treasury  Bonds for the period from the  commencement  of the  offering of Units
through a date six months following the termination date of the offering (with a
minimum  of 8% per annum and a maximum  of 10% per  annum),  as  published  in a
national financial newspaper.

                  10.7.3  Such  amounts  with  respect  to each  year  which are
sufficient  to allow a Holder in a 31%  federal  income tax  bracket  (but not a
higher  bracket) to pay the federal income taxes and state income taxes due with
respect to Net Income derived by him from the Fund for such year.

         10.8 Consent to Allocations. The methods hereinabove set forth by which
Distributions  and  allocations  of  Net  Income  and  Net  Loss  are  made  and
apportioned  are  hereby  expressly  consented  to by each  Member as an express
condition to becoming a Member.

         10.9  Limitation on Distributions. All Distributions are subject to the
payment of Fund expenses and to maintenance and repair of Equipment.

         10.10  Allocation  to  Manager.  To the  extent  that the Fund shall be
entitled to any  deduction  for federal  income tax  purposes as a result of any
interest in Net Income or Net Loss granted to a Manager, such deduction shall be
allocated for federal income tax purposes to such Manager.

         10.11  Return of Unused  Capital.  In the event that any portion of the
Net Proceeds  received by the Fund during the first twelve months after the date
of the  Prospectus is not invested or committed for investment  within  eighteen
months of the date of the  Prospectus,  or in the event any  portion  of the Net
Proceeds  received  by the Fund  thereafter  is not  invested or  committed  for
investment within six months from the Final Closing Date (except for any amounts
used to pay Fund operating expenses, including amounts set aside for reserves as
set forth in Section 9.4), such portion of the Net Proceeds shall be distributed
to the  Holders pro rata by the Fund as a return of capital.  In  addition,  the
Manager shall  contribute to the Fund, and the Fund shall distribute pro rata to
the Holders,  the amount by which (x) the amount of unused  capital  distributed
pursuant to the foregoing  sentence,  divided by (y) the percentage of the Gross
Proceeds  which remain after  payment of all Front End Fees,  exceeds the unused
capital so  distributed.  For the purposes of this Section 10.11,  funds will be
deemed to have been  committed  to  investment  and will not be  returned to the
Holders  to  the  extent   written   agreements   in  principle  or  letters  of
understanding  were  executed  at any  time  prior  to the end of  said  period,
regardless of whether any such  investment is actually  consummated,  and to the
extent any funds have been  reserved to make  contingent  payments in connection
with any Equipment, regardless of whether any such payment is actually made.

         10.12  Distributions  in  Kind.  Distributions  in  kind  shall  not be
permitted  except  upon  dissolution  and  liquidation,   and  then  only  to  a
liquidating  trust which has been established for the purpose of the liquidation
of the assets of the Fund, and the  distribution  of cash in accordance with the
terms of the Agreement.







                                      B-16

<PAGE>

         10.13  Withholding Taxes.

                  10.13.1  In the event the Fund pays to any  federal,  state or
local government  authority any amount of tax, penalty,  interest,  fee or other
expenditure  which  is  attributable  to the  particular  status  of one or more
Holders including,  without limitation,  the status of a Holder as a nonresident
of California or any other state imposing such a charge, the Manager shall treat
such tax,  penalty,  interest  or fee,  and in its  discretion  may treat  other
related Fund  expenditures,  as a distribution  of Cash from  Operations or Cash
from Sales or Refinancing as appropriate,  to such Holders.  Such a distribution
shall  reduce  the  amount  of Cash  from  Operations  or  Cash  from  Sales  or
Refinancing otherwise payable by the Fund to such Holders. Such Holders shall be
distributed  any  refund of any such tax,  penalty,  interest  or other  amounts
received by the Fund; provided,  however, that the distribution due such Holders
shall be reduced by any Fund  expenses  (and such  expenses  shall be  specially
allocated to such Holders)  incurred in connection with the payment or obtaining
of the refund of such taxes,  penalties,  interest or other amounts and the Fund
shall have no duty or obligation to seek to obtain or collect any such refund or
expend any amount to reduce the amount of any withholding,  penalty, interest or
other amount  otherwise  payable to any  government  authority.  The Manager may
require  from  a  Holder  the  appropriate  documentation  with  respect  to any
distribution hereunder.

                  10.13.2 As security  for any  withholding  tax or other amount
referred to in section  10.14.1 or other  liability or  obligation  to which the
Fund may be  subject  as a result of any act or status of any  Holder,  the Fund
shall have (and each Holder  hereby  grants to the Fund) a security  interest in
all Cash from Operations or Cash from Sales or Refinancing distributable to such
Holder to the extent of the amount of such withholding tax or other liability or
obligation.   The  Fund  shall  have  a  right  of  set-off   against  any  such
distributions  of Cash from  Operations or Cash from Sales or Refinancing in the
amount of such withholding tax or other liability or obligation.

11.      ASSIGNMENT OF FUND INTERESTS

         11.1 Limitations on Transfer.  A Holder may not transfer all or part of
his legal and  equitable  interest in his Units  except in  compliance  with the
provisions of this Agreement. The Manager may condition any proposed transfer on
receipt by the Fund of such representations and warranties of the transferor and
the  assignee,  opinions of counsel for the Fund and other  assurances as it may
deem necessary and appropriate to ensure that:

                  11.1.1 such  assignments  or transfers  do not result,  in the
opinion of counsel for the Fund, in the Fund being considered to have terminated
within the meaning of Section 708 of the Code;

                  11.1.2  the assignee is not a minor or an incompetent;

                  11.1.3  the transfer or assignment does not violate federal or
state securities laws;

                  11.1.4  the  transferor  or the  assignee  does not hold Units
representing  Original  Invested Capital of less than $2,500 ($2,000 in the case
of IRAs and Keogh Plans);

                  11.1.5  such assignee is a Citizen of the United States;

                  11.1.6  such assignment or transfer does not cause the  assets
of the Fund to be deemed "plan assets" for ERISA purposes;

                                      B-17

<PAGE>

                  11.1.7 such  assignment  or  transfer  does not  constitute  a
transfer "on a secondary market (or the substantial  equivalent thereof)" within
the meaning of Section 7704 of the Code or otherwise adversely affecting the tax
status of the Fund; and

                  11.1.8 the transferor  files with the Fund a duly executed and
acknowledged   counterpart  of  the  instrument  effecting  such  assignment  or
transfer,  which instrument  evidences the written acceptance by the assignee or
transferee  of all of the terms and  provisions  of this  Agreement,  contains a
representation  that such assignment or transfer was made in accordance with all
applicable   laws  and   regulations   (including   any   investor   suitability
requirements) and in all other respects being satisfactory in form and substance
to the Manager.

         11.2  Distributions  and  Effective  Date of  Transfer.  An Assignee of
Record shall be entitled to receive  Distributions from the Fund attributable to
the Units  acquired by reason of such  assignment  from and after the  effective
date of the assignment of such Units;  provided,  however,  that notwithstanding
anything  herein to the contrary,  the Fund and the Manager shall be entitled to
treat the assignor of such Units as the absolute  owner thereof in all respects,
and  shall  incur  no  liability  for  allocations  of Net  Income,  Net Loss or
Distributions,  or  transmittal  of reports and notices  required to be given to
Holders hereunder, which are made in good faith to such assignor until such time
as the  written  instrument  of  assignment  has been  received  by the Fund and
recorded on its books and the effective date of the  assignment has passed.  The
effective  date of such  assignment  on which  the  Assignee  shall be deemed an
Assignee  of  Record  shall be the last day of the  first  full  calendar  month
following  the  later of (i) the date set  forth on the  written  instrument  of
assignment  or (ii)  the  date on  which  the  Fund  has  actual  notice  of the
assignment of Units and has received  complete  documentation of the assignment.
Notwithstanding  anything to the contrary  contained  herein,  no  Distributions
shall be made in any calendar  quarter with respect to Units  repurchased by the
Fund during such calendar quarter.

         11.3 Governmental Restrictions. No assignment, sale, transfer, exchange
or other  disposition  of Units may be made except in  compliance  with the then
applicable  rules of any  other  applicable  governmental  authority.  All Units
originally  issued  pursuant to  qualification  under the  California  Corporate
Securities  Law of 1968 shall be subject to, and all documents of assignment and
transfer evidencing such securities shall bear, the following legend condition:

"IT IS  UNLAWFUL TO  CONSUMMATE  A SALE OR  TRANSFER  OF THIS  SECURITY,  OR ANY
INTEREST THEREIN,  OR TO RECEIVE ANY CONSIDERATION  THEREFOR,  WITHOUT THE PRIOR
WRITTEN CONSENT OF THE  COMMISSIONER OF CORPORATIONS OF THE STATE OF CALIFORNIA,
EXCEPT AS PERMITTED IN THE COMMISSIONER'S RULES."

No  transfer  of any such Unit shall be made  unless the  transferor  shall have
obtained,  if necessary,  the written consent of the California  Commissioner of
Corporations to such transfer.

         11.4 Non-Complying Transfers.  Any assignment,  sale, exchange or other
transfer in  contravention  of any of the provisions of this Article 11 shall be
void and shall not bind or be recognized by the Fund.

         11.5  Misrepresentation  and Forfeit.  Subject to the discretion of the
Manager,  in the event a Holder  who  originally  obtained  Units in the  Fund's
offering  misrepresented  that he was a Citizen of the United States, or that it
was not an IRA or Qualified  Plan or purchasing on behalf of an IRA or Qualified
Plan,  such  person  fails to  remain  a  Citizen  of the  United  States,  or a

                                      B-18

<PAGE>


subsequent  transferee  of Units is not or fails to  remain  a  Citizen  of  the
United States, such Person may, in the Manager's discretion if it deems that the
Fund will fail certain  citizenship  requirements with respect to its Equipment,
be required to forfeit  such Units to the Fund and no longer be entitled to cash
Distributions  or  allocations  of the Fund,  receipt of Fund reports and voting
privileges, although he may realize proceeds upon the transfer of his Units to a
Citizen of the United States,  which subsequent  transferee would be entitled to
the full economic benefits and other privileges attributable to such Units.

12.      SUBSTITUTED MEMBERS

         12.1 Limitations on  Substitution.  No Assignee shall have the right to
become a substituted  Member of the Fund in place of his assignor  unless all of
the following conditions are first satisfied:

                  12.1.1 A duly executed and acknowledged  written instrument of
assignment  covering  no less than 250 Units (200 in the case of an IRA or Keogh
Plan) shall have been filed with the Fund,  which  instrument  shall specify the
number of Units being  assigned and set forth the intention of the assignor that
the Assignee succeed to the assignor's interest as a substituted Member.

                  12.1.2 The  assignor  and  Assignee  shall have  executed  and
acknowledged  such  other  instruments  as the  Manager  may deem  necessary  or
desirable to effect such  substitution,  including  the written  acceptance  and
adoption by the Assignee of the provisions of this Agreement, as the same may be
amended  and his  execution,  acknowledgment  and  delivery  to the Manager of a
special power of attorney, the form and content of which are described herein;

                  12.1.3 The written consent of the Manager to such substitution
shall have been  obtained,  the granting of which may be withheld by the Manager
in its sole discretion, and any exercise of such discretion intended to preserve
the tax consequences of Unit ownership shall presumptively be deemed reasonable;

                  12.1.4 A transfer  fee not to exceed $100 shall have been paid
to the Fund to cover all reasonable  expenses  connected with such substitution;
and

                  12.1.5  The  provisions  of  Section  11.1  and  11.3  of this
Agreement are complied with.

         12.2 Consent to  Admission.  By executing or adopting  this  Agreement,
each Holder  hereby  consents to the  admission  of  additional  or  substituted
Holders by the Manager and to any Assignee  becoming a  substituted  Holder,  in
accordance with the provisions herein.

         12.3 Amendment of Agreement.  The Manager shall cause this Agreement to
be amended to reflect the admission and/or substitution of Members at least once
in each fiscal quarter.

13.      REPURCHASE OF FUND INTERESTS

         13.1 In the event a Holder  ceases  to be a United  States  Citizen  or
Resident Alien for any reason whatsoever,  he may be required,  in the Manager's
discretion,  to tender  his Units to the Fund for  repurchase  as of the date of
such event.  The Fund will have the absolute  right to purchase  such Units at a
price  equal to 100% of the  Holder's  Capital  Account as of such date,  in all

                                      B-19

<PAGE>

cases  determined  as of the last day  of  the  quarter  prior  to  the   fiscal
quarter  during  which such Units are  repurchased.  IT SHOULD BE NOTED THAT THE
FUND WILL NOT BE OBLIGATED TO PURCHASE UNITS FROM HOLDERS WHO CEASE TO BE UNITED
STATES CITIZENS OR RESIDENT ALIENS.

         13.2 The Manager may  otherwise  use  available  Reserves to repurchase
Units,  in its  discretion  and on terms it determines to be  appropriate  under
given  circumstances,  in the event the Fund Manager deems such repurchase to be
in the best interest of the Fund; provided,  the Fund shall never be required to
repurchase any Units. Upon the repurchase of any Units by the Fund, the tendered
Units shall be canceled  and shall no longer be deemed to  represent an interest
in the Fund; and,  provided  further,  that any such repurchase shall not impair
the capital of the Fund,  or cause the Fund or any of its  remaining  Members to
incur an adverse tax consequence as a result of such repurchase.

         13.3 The Manager  shall cause this  Agreement  to be amended to reflect
the change in the  interests  of the Holders  (including  the person whose Units
were  repurchased) in the Net Income,  Net Loss and Distributions of the Fund at
least once in each fiscal quarter.

         13.4  Neither the Manager  nor its  Affiliates  may request the Fund to
repurchase any Units owned by them.

14.      BOOKS, RECORDS, ACCOUNTINGS AND REPORTS

         14.1 Books of Account and Records.  The Manager  shall,  for income tax
purposes,  keep on an accrual basis adequate books of account and records of the
Fund wherein  shall be recorded and reflected  all of the  contributions  to the
capital of the Fund and all of the expenses and transactions of the Fund.

                  14.1.1  Such books of account and records shall include the
                          following:

                            (i) A current  list of the full name and last  known
                           business or residence address and business  telephone
                           number of each Member set forth in alphabetical order
                           together  with the  Original  Invested  Capital,  the
                           Units  held and the share in Net  Income and Net Loss
                           of each Member,  which list shall be updated at least
                           quarterly  to  reflect  changes  in  the  information
                           contained therein;

                           (ii) A copy of the Articles of  Organization  and all
                           amendments,  together  with  executed  copies  of any
                           powers of attorney  pursuant to which any certificate
                           has been executed;

                           (iii) Copies of the Fund's  federal,  state and local
                           income tax or  information  returns and  reports,  if
                           any, for the six most recent taxable years;

                           (iv) Copies of the  original of  this  Agreement  and
                           all amendments;

                           (v) Financial statements of the Fund for the six most
                           recent fiscal years; and

                           (vi) The Fund's  books and  records  for at least the
                           current and past three fiscal years.

                                      B-20

<PAGE>

                  14.1.2 Such books of account and records  shall be kept at the
principal  place of  business of the Fund in the State of  California,  and each
Member and his authorized representatives shall have, at all times during normal
business hours and at any other reasonable time, free access to and the right to
inspect and copy at their  expense  such books of account and all records of the
Fund.

                  14.1.3 Upon the request of a Member, the Manager shall mail to
such Member within ten days of the request a copy of the  information  described
in  Section  14.1.1(i),  (ii) and (iv).  The  information  described  in Section
14.1.1(i)  shall be printed in  alphabetical  order,  on white  paper,  and in a
readily  readable type size (in no event smaller than ten-point  type). The Fund
may require payment of a reasonable charge for copy work.

                  14.1.4 If the Manager neglects or refuses to exhibit,  produce
or mail a copy of the  information in Section  14.1.1(i)  above as requested and
required  under  this  Agreement,  the  Manager  shall be liable  to the  Member
requesting the information for the costs, including attorneys' fees, incurred by
the Member for compelling  production of the  information and for actual damages
suffered  by the  Member by reason of such  refusal  or  neglect.  It shall be a
defense that the actual  purpose and reason for the requests for  inspection  or
for a copy of the  information  is to  secure  the  list  of  Members  or  other
information for the purpose of selling such list or copies thereof,  or of using
the same for a commercial  purpose other than in the interest of the  requesting
person as a Member  relative to the affairs of the Fund. The Manager may require
that a Member  requesting the  information in Section  14.1.1(i) above represent
that  the  list is not  requested  for a  commercial  purpose  unrelated  to the
Member's  interest  in the Fund.  The  remedies  provided  hereunder  to Members
requesting  copies of the information in Section 14.1.1(i) above are in addition
to, and shall not in any way limit,  other remedies available to Limited Members
under federal law or the laws of any state.

                  14.1.5 Subject to any change pursuant to Section  15.2.8,  all
books and records of the Fund shall be kept on the basis of an annual accounting
period ending  December 31, except for the final  accounting  period which shall
end on the  dissolution or  termination of the Fund. All references  herein to a
"year of the Fund" are to such an annual accounting  period,  and all references
to a Fund  "quarter"  shall  refer to a calendar  quarter  unless and until such
periods are changed by an amendment hereto.  Accelerated methods of depreciation
with  respect to Fund assets and other  elections  available  to the Fund may be
used by the Fund for purposes of reporting federal or state income taxes.

         14.2  Audited  Annual  Financial  Statements.  The  Manager  shall have
prepared and  distributed  to the Holders at least  annually,  at Fund  expense,
financial statements (each of which shall include a balance sheet,  statement of
income or loss,  statement  of  Members'  equity,  and  statement  of cash flow)
prepared  in  accordance  with  generally  accepted  accounting  principles  and
accompanied  by a  report  thereon  containing  an  opinion  of  an  independent
certified  public  accounting  firm. Such opinion shall also state that reported
"Cash from Operations" is consistent with the definition of Cash from Operations
herein. Copies of such statements and report shall be distributed to each Holder
within 120 days after the close of each taxable year of the Fund.

         14.3 Other  Annual  Reporting.  The  Manager  shall have  prepared  and
distributed to the Holders at least annually,  at Fund expense:  (i) a statement
of cash flow, (ii) Fund information necessary in the preparation of the Holders'
and Assignees' federal income tax returns; (iii) a report of the business of the
Fund,  which  shall  include  for each  piece of  Equipment  which  individually
represents at least 10% of the Fund's total  investment  in Equipment,  a status
report to indicate: (a) the condition of the Equipment, (b) how the Equipment is
being used as of the end of the year (leased,  operated, held for lease, repair,

                                      B-21

<PAGE>

or sale), (c) the remaining term  of  the  Equipment  leases,  (d) the projected
use of Equipment for the next year (renewal of lease, re-lease,  retirement,  or
sale),  and (e)  such  other  information  relevant  to the  value or use of the
Equipment as the Manager deems  appropriate,  including the method used as basis
for valuation;  (iv) a statement as to the compensation  received by the Manager
and its  Affiliates  from the Fund during the year,  which  statement  shall set
forth the services  rendered or to be rendered by the Manager and its Affiliates
and the amount of fees received;  (v) a report identifying  Distributions  from:
(a) Cash from  Operations  for that year, (b) Gross Revenues of prior years held
in  reserves,  (c) Cash from  Sales or  Refinancing,  and (d) Cash from  Reserve
Account and other sources; and (vi) a special report prepared in accordance with
the American  Institute of Certified Public  Accountants  United States Auditing
Standards  relating to special reports,  containing an opinion of an independent
certified  public  accounting  firm,  to  report  the  breakdown  of  the  costs
reimbursed  by the Fund to the Manager or its  Affiliates.  Such special  report
shall at a minimum  provide:  (a) a review  of the time  records  of  individual
employees, the costs of whose services were reimbursed,  and (b) a review of the
specific  nature of the work  performed by each such  employee.  The  additional
costs of such  special  report  shall be  itemized  by the  auditors  among  all
programs  sponsored by the Manager and its  Affiliates  on a  program-by-program
basis and may be reimbursed to the Manager or its  Affiliates to the extent that
such reimbursement, when added to the cost for administrative services rendered,
does not  exceed the  competitive  rate for  comparable  services  performed  by
independent  parties  in the same  geographic  location.  Copies of the  reports
hereunder shall be distributed to each Holder within 120 days after the close of
each  taxable year of the Fund;  provided,  however,  that all Fund  information
necessary in the  preparation of the Holders' and Assignees'  federal income tax
returns shall be  distributed to each Holder and Assignee not later than 75 days
after the close of each taxable year of the Fund.

         14.4 Quarterly Reports.  The Manager shall have prepared quarterly,  at
Fund expense, commencing with the first full quarter after the Closing Date: (i)
a statement as to the  compensation  received by the Manager during such quarter
from the Fund which  statement  shall set forth the  services  rendered or to be
rendered by the Manager during such quarter from the Fund and the amount of fees
received,  and (ii) other relevant information.  Copies of such statements shall
be  distributed  to each Holder  within 60 days after the end of each  quarterly
period.

         14.5 Unaudited Quarterly Financial  Statements.  The Manager shall have
prepared,  at Fund expense,  a quarterly report covering each of the first three
quarters  of  Fund  operations  in  each  calendar  year,   unaudited  financial
statements (each of which shall include a balance sheet,  statement of income or
loss for said  quarterly  period and statement of Cash from  Operations and Cash
from Sales or Refinancing  for said  quarterly  period) and a statement of other
pertinent information regarding the Fund and its activities during the quarterly
period  covered by the report.  Copies of such  statements  and other  pertinent
information  shall be  distributed to each Holder within 60 days after the close
of the quarterly period covered by the report of the Fund.

         14.6 Other Quarterly Reports. The Manager shall have prepared,  at Fund
expense,  after the end of each quarter in which Equipment is acquired and until
the Net Proceeds  are fully  invested or returned to  investors,  a notice which
shall  describe  therein:  (i) a statement of the actual  purchase  price of the
Equipment,  including the terms of the  purchase,  (ii) a statement of the total
amount  of cash  expended  by the  Fund  to  acquire  such  items  of  Equipment
(including and itemizing all  commissions,  fees,  expenses and the name of each
payee), and (iii) a statement of the amount of proceeds in the Fund which remain
unexpended or  uncommitted.  Copies of such notice shall be  distributed to each
Holder within 60 days after the end of such quarter.  If deemed  appropriate  by
the  Manager  such notice may be prepared  and  distributed  to each Holder more
frequently than quarterly.

                                      B-22

<PAGE>



         14.7  Tax Returns. The Manager, at Fund expense, shall cause income tax
returns  for the  Fund  to  be  prepared  and  timely  filed  with   appropriate
authorities.

         14.8 Governmental Reports. The Manager, at Fund expense, shall cause to
be prepared and timely filed with  appropriate  federal and state regulatory and
administrative bodies, all reports required to be filed with such entities under
then current  applicable  laws,  rules and  regulations.  Such reports  shall be
prepared on the  accounting  or  reporting  basis  required  by such  regulatory
bodies. Any Holder shall be provided with a copy of any such report upon request
without expense to him.

         14.9 Maintenance of Suitability  Records. The Manager, at Fund expense,
shall maintain for a period of at least six years,  a record of the  information
obtained to indicate that a Holder meets the suitability  standards set forth in
the Prospectus.

15.      RIGHTS, AUTHORITY, POWERS AND RESPONSIBILITIES OF THE MANAGER.

         15.1  Services of the Manager.  The Manager shall  be  responsible  for
providing the following services to the Fund:

                  15.1.1  Supervising  the  organization  of  the  Fund  and the
offering and sale of Units;

                  15.1.2   Supervising  Fund  management,   which  includes  (i)
establishing  policies for the  operation  of the Fund;  (ii) causing the Fund's
agents or  employees to arrange for the  provision of services  necessary to the
operation of the Fund (including Equipment  management and investor,  accounting
and legal services,  and services relating to Distributions by the Fund);  (iii)
approving actions to be taken by the Fund; (iv) providing advice,  consultation,
analysis and  supervision  with respect to the functions of the Fund as an owner
of the Equipment (including, without limitation, decisions regarding adjustments
to rental  schedules,  the sale or disposition of Equipment and compliance  with
federal, state and local regulatory requirements and procedures);  (v) executing
documents on behalf of the Fund; (vi) having a fiduciary  responsibility for the
safekeeping  and use of all funds of the Fund,  whether or not in the  Manager's
immediate possession or control; and (vii) making all decisions as to accounting
matters; and

                  15.1.3 Approval of the terms of the sale or other  disposition
of  Equipment,  including  establishing  the  terms for and  arranging  any such
transaction.

         15.2 Authority of the Manager. The conduct of the Fund's business shall
be  controlled  solely by the Manager in  accordance  with this  Agreement.  The
Manager shall have fiduciary  responsibility  for the safekeeping and use of all
funds and assets of the Fund,  whether  or not in its  immediate  possession  or
control,  and shall have all authority,  rights and powers  conferred by law and
those required or appropriate to the management of the Fund business  which,  by
way of  illustration  but not by way of limitation,  shall,  subject only to the
provisions of Section 15.4, include the right, authority and power:

                  15.2.1 To acquire, lease, sell, hold and dispose of Equipment,
interests  therein  or  appurtenances  thereto,  as well as  personal  or  mixed
property  connected  therewith,  including  the  purchase,  lease,  improvement,
maintenance, exchange, trade or sale of such Equipment, at such price, rental or
amount,  for  cash,  securities  (in  compliance  with  appropriate   securities
regulations) or other property, and upon such terms, as the Manager deems in its
sole  discretion,  to be in the best interest of the Fund;  provided that, as of
the date of  the  final  investment  of  Net  Proceeds  and  completion  of  the

                                      B-23

<PAGE>

permanent  financing  of the  Equipment  portfolio,  at least 50% of the  Fund's
Equipment,  by aggregate purchase cost, shall be subject to initial leases which
are High Payout Leases.

                  15.2.2  To place  record  title  to,  or the right to use Fund
assets in, the name or names of a nominee or  nominees,  trustee or trustees for
any purpose convenient or beneficial to the Fund;

                  15.2.3 To acquire  and enter into any  contract  of  insurance
which the Manager deems  necessary or appropriate for the protection of the Fund
and  the  Manager,  for the  conservation  of Fund  assets,  or for any  purpose
convenient or beneficial to the Fund;

                  15.2.4 To employ  Persons in the operation  and  management of
the business of the Fund  including,  but not limited to,  supervisory  managing
agents, insurance brokers and equipment lease brokers and Persons to perform, on
behalf of the Fund, the activities  enumerated in Section 15.2.1,  on such terms
and for such compensation as the Manager shall determine,  subject,  however, to
the limitations with respect thereto as set forth in Article 8; provided that no
Person is employed to provide  duplicative  services;  and provided further that
agreements  with the Manager or their  Affiliates  for the services set forth in
Article 8 shall contain the terms and limitations as to fees and expenses as set
forth  in  said  Article  8 and  any of  such  agreements  shall  be  terminable
immediately upon dissolution of the Fund under Section 19.1;

                  15.2.5 To prepare or cause to be prepared reports,  statements
and other  relevant  information  for  distribution  to Holders,  as provided in
Article 14 and as they otherwise deem appropriate;

                  15.2.6 To open accounts and deposit and maintain  funds in the
name of the Fund in banks or savings and loan associations;  provided,  however,
that the Fund funds shall not be commingled with the funds of any other Person;

                  15.2.7  To  cause  the  Fund  to  make  or  revoke  any of the
elections referred to in the Code;

                  15.2.8  To select as the  Fund's  accounting  year  a calendar
year or such fiscal year as approved by the Service;

                  15.2.9  To determine  the  appropriate  accounting  method  or
methods to be used by the Fund;

                  15.2.10  To offer  and sell  Units  in the  Fund  directly  or
through any  licensed  Affiliate  of the Manager or  nonaffiliate  and to employ
personnel, agents and dealers for such purpose;

                  15.2.11 To amend this  Agreement  to reflect  the  addition or
substitution  of Holders,  the reduction of capital  accounts upon the return of
capital  to Members or the  change in the  interests  of the  Holders in the Net
Income, Net Loss and Distributions of the Fund after the repurchase of Units;

                  15.2.12 To require in all Fund  obligations  that the  Manager
shall not have any personal  liability  thereon but that the Person  contracting
with the Fund is to look solely to the Fund and its assets for  satisfaction  of
such obligations;  and in the event that the Manager has personal liability with
respect to any such obligation,  the Manager may require its satisfaction  prior
to  obligations  with  respect to which the Manager  has no personal  liability;
provided,  however,  that the  inclusion of the aforesaid  provisions  shall not
materially  affect the cost of the service or material  being  supplied  and all

                                      B-24

<PAGE>

Fund   obligations   are   satisfied   in   accordance  with   prudent  business
practices as to the time and manner of payment;

                  15.2.13  To execute and file  certificates  of  amendment  and
cancellation of the articles of organization, and certificates of dissolution of
the Fund;

                  15.2.14  Subject to the provisions of Article 10, to determine
the amount of Cash from  Operations and Cash from Sales or  Refinancing  used to
purchase additional Equipment and to make Distributions;

                  15.2.15 To purchase  Equipment in its own name, the name of an
Affiliate or in the name of a nominee, a trust or a corporation or otherwise and
hold title thereto on a temporary or interim basis  (generally  not in excess of
six months) for the purpose of facilitating the acquisition of such Equipment or
completion of manufacture of the Equipment,  or any other purpose related to the
business of the Fund; provided, however that: (i) the transaction is in the best
interest  of the  Fund;  (ii)  such  Equipment  is  purchased  by the Fund for a
purchase  price no greater  than the cost of such  Equipment  to the  Manager or
Affiliate (including any out-of-pocket  carrying costs), except for compensation
permitted by this  Agreement;  (iii) there is no difference in interest terms of
the loans  secured  by the  Equipment  at the time  acquired  by the  Manager or
Affiliate  and the time acquired by the Fund;  (iv) there is no benefit  arising
out of  such  transaction  to  the  Manager  or its  Affiliate  apart  from  the
compensation otherwise permitted by this Agreement; and (v) all income generated
by, and all expenses associated with,  Equipment so acquired shall be treated as
belonging to the Fund.

                  15.2.16  Subject to Sections  15.4.21 and  15.4.22,  to borrow
money and,  if  security  is  required  therefor,  to  mortgage  or subject  any
Equipment to any other security device,  to obtain  replacements of any mortgage
or other  security  device,  and to  prepay,  in  whole  or in part,  refinance,
increase,  modify,  consolidate or extend any mortgage or other security device,
all of the  foregoing at such terms and in such  amounts as the Manager,  in its
sole discretion, deems to be in the best interests of the Fund;

                  15.2.17  To invest  (i) the  Gross  Proceeds  or Net  Proceeds
temporarily prior to investment in Equipment, (ii) other funds of the Fund prior
to the  investment  in  Equipment or the  distribution  to Holders and (iii) the
Fund's capital reserves, in short-term, highly liquid investments where there is
appropriate safety of principal;

                  15.2.18 In addition  to any  amendments  otherwise  authorized
herein, this Agreement may be amended from time to time by the Manager,  without
the consent of any of the Holders

                  (i) to add to the  representations,  duties or  obligations of
                  the Manager or its  Affiliates or surrender any right or power
                  granted  to the  Manager  or its  Affiliates  herein,  for the
                  benefit of the Holders;

                  (ii) to cure any  ambiguity,  to  correct  or  supplement  any
                  provision  herein  which  may be  inconsistent  with any other
                  provision herein, or to make any other provisions with respect
                  to matters or questions  arising  under this  Agreement  which
                  will not be inconsistent with the provisions of this Agreement
                  provided  that no amendment  hereunder  will change the voting
                  rights of Holders;

                  (iii) to  delete  or  add  any  provision  of  this  Agreement

                                      B-25

<PAGE>

                  required to be so  deleted  or  added  by  the  staff  of  the
                  Securities and Exchange Commission or by  a  state  "Blue Sky"
                  administrator or  similar  such  official, which  addition  or
                  deletion is deemed by such staff or  official  to  be  for the
                  benefit or protection of the Holders; or

                  (iv) to amend the  provisions of Article 10 of this  Agreement
                  relating  to the  allocations  of Net  Income,  Net  Loss  and
                  Distributions  among Members or any other provisions hereof if
                  the Fund is advised at any time by the Fund's  accountants  or
                  legal counsel that the  allocations  or such other  provisions
                  set forth in this  Agreement  are  unlikely  to be  respected,
                  either because of promulgation  of Regulations  under Sections
                  704 or 706 of the Code or other  developments  in the law, but
                  only to the minimum extent  necessary in accordance  with such
                  advice of accountants  and/or counsel to cause such provisions
                  of  this   Agreement  to  be  respected.   Such  amendment  or
                  amendments  made by the Manager in reliance upon the advice of
                  the accountants or counsel  described above shall be deemed to
                  be made pursuant to the fiduciary obligation of the Manager to
                  the Fund and the Holders,  and no such amendment or amendments
                  shall give rise to any claim or cause of action by any Holder.

                  15.2.19  To  execute,  acknowledge  and  deliver  any  and all
instruments  to  effectuate  the  foregoing,  and to take  all  such  action  in
connection therewith as the Manager shall deem necessary or appropriate.

         15.3 General Powers and Fiduciary  Duty.  The Manager shall,  except as
otherwise  provided in this Agreement,  have all the rights and powers and shall
be subject to all the restrictions and liabilities provided for the manager of a
limited  liability company under the California Act.  Notwithstanding  any other
provision of this  Agreement,  in no event may the Manager modify or compromise,
by contract or otherwise, its fiduciary duty to the Fund or the Holders, whether
such duty is imposed under the common law or by statute.

         15.4  Limitations  on  Manager's Authority. Neither the Manager nor any
Affiliate shall have the authority to:

                  15.4.1 Enter into contracts with the Fund which would bind the
Fund after the expulsion, adjudication of bankruptcy or insolvency of a Manager,
or continue the business of the Fund with Fund assets  after the  occurrence  of
such an event;

                  15.4.2  Grant to the Manager or  any  Affiliate  an  exclusive
listing for the sale of Fund assets, including Equipment;

                  15.4.3 Sell  Substantially All of the Assets in a single sale,
or in  multiple  sales in the same  twelve-month  period,  except in the orderly
liquidation  and winding up of the business of the Fund upon its termination and
dissolution;

                  15.4.4 Pledge or encumber Substantially All of the Assets in a
single transaction or in multiple  transactions in the same twelve-month  period
other than in connection  with the  acquisition  or improvement of assets or the
refinancing of existing obligations;

                  15.4.5  Alter the primary purpose of the Fund as set forth in
Article 3;

                                      B-26

<PAGE>

                  15.4.6   Receive   from  the  Fund  a  rebate  or  give-up  or
participate in any reciprocal  business  arrangements which would circumvent the
provisions of this  Agreement,  nor shall any such person permit any  reciprocal
business  arrangement  which would  circumvent the  restrictions  herein against
dealing with the Manager and its Affiliates;

                  15.4.7  Sell or lease any  Equipment  to any entity in which a
Manager or any Affiliate has an interest,  other than a joint venture or similar
program which complies with the conditions set forth in Section 15.4.8 hereof;

                  15.4.8 Cause the Fund to invest in any program, partnership or
other venture unless:  (i) the other Member or joint owner is not a Manager (but
it may be an  Affiliate  of a  Manager,  provided  the  Affiliate  is formed and
operated for the primary  purpose of investment in and operation of or gain from
an interest in equipment,  and has substantially identical investment objectives
to those of the Fund);  (ii) such joint  venture  owns and  operates  particular
Equipment and the Fund or the Fund and  Affiliate,  as the case may be,  acquire
the  controlling  interest  in such  partnership,  or joint  venture;  (iii) the
agreement  of joint  venture  does not  authorize  the Fund to do  anything as a
Member or joint  venturer  with respect to the  Equipment  which the Fund,  or a
Manager, could not do directly because of the provisions of this Agreement; (iv)
the Fund's  investment is on substantially  the same terms and conditions as the
investment of any Affiliate;  (v) no compensation (other than as provided for by
this Agreement) is received in connection therewith by the Manager or any of its
Affiliates,  there are no duplicate equipment  management or any other duplicate
fees and such  investment  shall not  result in the  impairment,  abrogation  or
circumvention  of any of the terms or  provisions  of this  Agreement;  (vi) the
joint venture is in the best interest of both  co-venturers;  and (vii) in joint
venture  arrangements  with an Affiliate of a Manager,  if all of the  following
additional  conditions are met: the compensation of the Manager is substantially
identical  to that  received  by the sponsor of such  Affiliate,  the Fund has a
right of first refusal to buy, if such Affiliate wishes to sell,  equipment held
in the joint  venture,  and the joint  venture  is  established  either  for the
purpose  of  effecting  appropriate  diversification  of the  Fund's  investment
portfolio  or for the  purpose of  relieving  the Manager or its  Affiliates  or
nominees  from a  commitment  entered into  pursuant to Section  15.2.15 of this
Agreement;  for the  purposes of this  Section,  a  controlling  interest  shall
include:  (1) ownership of more than 50% of the venture's capital or profits; or
(2) provisions in the venture agreement giving the Fund effective control;

                  15.4.9 Except as provided in the Sections 15.2.15,  15.4.7 and
15.4.8,  purchase or lease Equipment from the Fund or sell or lease Equipment to
the Fund;

                  15.4.10  Cause the Fund to loan any funds or property  to  any
Manager or Affiliate of a Manager;

                  15.4.11  Cause the Fund to borrow  from any of the  Manager or
its Affiliates on terms which provide for interest, financing charges or fees in
excess of the amounts  charged by unrelated  lending  institutions on comparable
loans for the same purpose,  or in excess of the ledger's cost of funds,  or, in
any  event,  to cause  the Fund to  obtain  "permanent  financing"  (defined  as
financing with a term in excess of 12 months) from any such Person;

                  15.4.12  Cause the Fund to exchange  Units for  property other
than cash;

                  15.4.13 Do any action in  contravention  of this  Agreement or
which would make it impossible to carry on the ordinary business of the Fund;

                                      B-27

<PAGE>

                  15.4.14  Confess a judgment against  the  Fund  in  connection
with any threatened or pending legal action;

                  15.4.15  Possess any Equipment or  assign  the  rights  of the
Fund in specific Equipment for other than a Fund purpose;

                  15.4.16  Admit a Person as a Manager except with  the  consent
of the Holders as provided in Article 17 hereof;

                  15.4.17  Perform any act (other  than an act  required by this
Agreement or any act taken in good faith reliance upon counsel's  opinion) which
would,  at the time such act  occurred,  subject  any Holder to  liability  as a
Manager in any jurisdiction;

                  15.4.18  Reinvest  any funds of the Fund  after the end of the
Reinvestment  Period other than to invest in Equipment  pursuant to  commitments
entered into prior to the expiration of the Reinvestment  Period or in Equipment
to be used in connection with Equipment under an existing lease, or reinvest any
funds of the Fund during the  Reinvestment  Period unless such  reinvestment  is
effected for all Holders on the same terms and is otherwise in  compliance  with
Section 10.7 hereof;

                  15.4.19  Invest any of the Gross Proceeds in  Equipment  which
is non-income producing;

                  15.4.20 Employ,  or permit any Person to employ,  the funds or
assets of the Fund in any manner except for the  exclusive  benefit of the Fund;
this  provision  shall not  prohibit  the Manager  from causing Fund funds to be
deposited in a separate Fund account with a bank or other financial  institution
which  aggregates  all funds held on behalf of the Manager and its Affiliates in
calculating  qualifying balances for purposes of discounts on service charges or
other account benefits, provided that the Fund benefits on a pro rata basis from
any such discounts or other favorable  terms,  and,  provided  further,  that no
creditor of any party other than the Fund shall have any  recourse to funds held
in the Fund's separate account;

                  15.4.21 Incur any indebtedness wherein the lender will have or
acquire,  at any time as a result of making  the loan,  any  direct or  indirect
interest in the profit,  capital or property of the Fund other than as a secured
creditor;  or incur any  indebtedness  specifically  for the  purpose of funding
operating  distributions,   provided  however  that  the  Fund  may  enter  into
refinancing  transactions  with  respect to its  Equipment  and  distribute  net
proceeds from any such refinancing to the extent  consistent with its investment
objectives;

                  15.4.22 Incur aggregate Fund borrowings  which, as of the date
of the final  investment  of the Net Proceeds and,  thereafter,  on the date any
subsequent  indebtedness is incurred, are in excess of 50% of the purchase price
of all  Equipment  on a combined  basis.  "Purchase  price" for purposes of this
Section 15.4.22 shall mean the sum of the cash  downpayment and any indebtedness
incurred in connection with the acquisition of an item of Equipment by the Fund,
or to which the Equipment is taken subject,  plus any Acquisition Fees paid, but
does not include loan points, prepaid interest, or other prepaid expenses;

                  15.4.23  Commingle Fund funds with those of any other Person;

                                      B-28

<PAGE>


                  15.4.24 Except as otherwise provided herein, cause the Fund to
enter into any transaction with any other  partnership in which a Manager or any
of its  Affiliates  have  an  interest,  including,  but  not  limited  to,  any
transaction  involving  the sale,  lease or purchase of any Equipment to or from
the Fund,  the  rendering of services to or from the Fund, or the lending of any
monies or other property to or from the Fund;

                  15.4.25 Directly or indirectly pay or award any finder's fees,
commissions or other  compensation to any Person engaged by a potential investor
for  investment  advice as an inducement to such advisor to advise the purchaser
regarding the purchase of Units;  provided,  however, that the Manager shall not
be prohibited from paying the normal sales  commissions  payable to a registered
broker-dealer or other properly-licensed Person for selling Units;

                  15.4.26  Operate the Fund in such a manner as to have the Fund
classified as an "investment company" for purposes of the Investment Company Act
of 1940;

                  15.4.27  Except as  provided  herein,  invest any of the Gross
Proceeds in units of limited partnership  interest,  junior mortgages,  deeds of
trust or other similar instruments or obligations;

                  15.4.28  Cause the Fund to enter  into any  agreements  with a
Manager or any  Affiliate  of a Manager  which are not  subject  to  termination
without  penalty  by either  party upon not more than 60 days'  written  notice,
except for  agreements  which comply with the  provisions of Section  15.2.15 or
those  which  comply  with the  provisions  of Section  15.4.8 and relate to the
purchase of Equipment by the Fund and an Affiliate as joint venturers;

                  15.4.29 Cause the Fund to acquire any single item of Equipment
that has a contract purchase price in excess of $1,000,000 unless prior to final
funding of the  acquisition it obtains a future value appraisal of the Equipment
from a qualified independent third party appraiser;

                  15.4.30  Cause the Fund to invest cash in an aggregate  amount
in excess of $30,000,000 in Equipment leased to a single lessee.

         15.5  Limitation  on  Manager's  Liability.  The Manager  shall have no
personal  liability  for the repayment of the Original  Invested  Capital of any
Holder or to repay the Fund any  portion or all of any  negative  balance in its
Capital Account, except as otherwise provided in Section 5.2.

         15.6 Tax Matters Member.  ATEL is hereby designated as the "Tax Matters
Member" in  accordance  with Section  6231(a)(7)  of the Code and, in connection
therewith  and in addition to all other  powers  given  therein,  shall have all
other powers needed to perform fully hereunder  including,  without  limitation,
the power to retain all attorneys and accountants of its choice and the right to
settle any audits without the consent of Members.  The designation  made in this
paragraph  is hereby  consented  to by each  Member as an express  condition  to
becoming a Member. The Fund hereby indemnifies ATEL from and against any damages
or losses  (including  attorney's fees) arising out of or incurred in connection
with  any  action  taken  or  omitted  to be  taken  by it in  carrying  out its
responsibilities  as tax matters Member,  subject to the same  conditions  under
which indemnification is provided the Manager in Article 21 hereof.

         15.7 Minimum  Investment  in Equipment / Maximum  Front-End  Fees.  The
Manager must commit not less than 85.875% of the Gross Proceeds to Investment in
Equipment,  with the balance thereof  available to pay Organization and Offering
Expenses and Front End Fees, however designated.

                                      B-29

<PAGE>



Under the North American Securities Administrators  Association,  Inc. ("NASAA")
Statement of Policy concerning  Equipment  Programs,  as amended through October
24, 1991 (referred to herein as the "NASAA Guidelines"), the Fund is required to
commit a minimum  percentage  of the Gross  Proceeds to Investment in Equipment,
calculated as the greater of: (i) 80% of the Gross  Proceeds  reduced by 0.0625%
for each 1% of  indebtedness  encumbering the Fund's  Equipment;  or (ii) 75% of
such Gross  Proceeds.  Based on the  formula in the NASAA  Guidelines,  with 50%
portfolio  leverage  the Fund's  minimum  Investment  in  Equipment  would equal
76.875%  of Gross  Proceeds  (80% - [50% x .0625%] =  76.875%),  and the  Fund's
minimum  Investment  in Equipment  would  therefore  exceed the NASAA  Guideline
minimum by 9%. The NASAA  Guidelines  permit the Manager and its  Affiliates  to
receive  compensation in the form of a carried interest in Fund Net Income,  Net
Loss and  Distributions  equal to 1% for the first 2.5% of excess  Investment in
Equipment over the NASAA Guidelines  minimum, 1% for the next 2% of such excess,
and 1% for each additional 1% of excess Investment in Equipment.  With a minimum
Investment  in  Equipment  of 85.875%  and 50%  leverage,  the  Manager  and its
Affiliates  may  receive an  additional  carried  interest  equal to 6.5% of Net
Profit, Net Loss and Distributions under the foregoing formula (2.5% + 2% + 4.5%
= 9%;  1% + 1% +  4.5% =  6.5%].  At  the  lowest  permitted  level  of  minimum
Investment in Equipment,  the NASAA  Guidelines would permit the Manager and its
Affiliates to receive a promotional  interest  equal to 5% of  Distributions  of
Cash from  Operations and 1% of  Distributions  of Sale or Refinancing  Proceeds
until Members have received total Distributions equal to their Original Invested
Capital  plus an 8% per  annum  cumulative  return  on their  Adjusted  Invested
Capital, and, thereafter,  the promotional interest could increase to 15% of all
Distributions.  With the  additional  carried  interest  calculated as described
above,  the maximum  aggregate fees payable to the Manager and Affiliates  under
the NASAA  Guidelines as carried  interest and promotional  interest would equal
11.5% of Distributions of Cash from Operations (6.5% + 5% = 11.5%),  and 7.5% of
Distributions  of Sale or Refinancing  Proceeds  (6.5% + 1% = 7.5%),  before the
subordination level was reached, and 21.5% of all Distributions thereafter.  The
maximum  amounts to be paid under the terms of this Agreement are subject to the
application  of the Asset  Management  Fee Limit  provided in Section 8.3, which
limits the annual amount  payable to the Manager and its Affiliates as the Asset
Management Fee and the Carried  Interest to an aggregate not to exceed the total
amount of fees that would be payable to the Manager and its Affiliates under the
alternative  fee schedule set forth in Section 8.3.  This overall  limitation on
annual  fees will  include,  in  addition to the  Equipment  Management  Fee and
Equipment  Resale/Releasing Fee, amounts equal to 11.5% of Distributions of Cash
from  Operations  (4% as an  Incentive  Management  Fee  plus  7.5% as the  Fund
Manager's  Carried  Interest) and 7.5% of  Distributions  of Sale or Refinancing
Proceeds  (as the Fund  Manager's  7.5%  Carried  Interest)  before the Priority
Return, and 15% of all Distributions thereafter (7.5% as an Incentive Management
Fee plus 7.5% as the  Carried  Interest).  Upon  completion  of the  offering of
Units,  final  commitment  of Net  Proceeds  to  acquisition  of  Equipment  and
establishment  of final  levels of permanent  portfolio  debt  encumbering  such
Equipment,  the  Manager  shall  calculate  the  maximum  carried  interest  and
promotional  interest  payable to the Manager and its Affiliates under the NASAA
Guidelines  and compare such total  permitted fees to the total of the Incentive
Management  Fees  and  Carried  Interest.  If and to the  extent  that  the fees
calculated  under the  alternative  fee schedule  provided in Section 8.3 as the
Incentive  Management  Fee and the Carried  Interest  should  exceed the maximum
promotional interest plus carried interest permitted under the NASAA Guidelines,
as described  above, the fees payable to the Manager and its Affiliates shall be
reduced as described herein. In such event,  Section 8.3 of this Agreement shall
be  amended  immediately  to reduce  the  amounts  calculated  as the  Incentive
Management Fee and/or the Carried Interest by an amount  sufficient to cause the
total  of  such  compensation  to  comply  with  the  limitations  in the  NASAA
Guidelines on the aggregate of promotional  interests and carried  interests.  A
comparison  of the  Front  End Fees  actually  paid by the  Fund  and the  NASAA
Guideline  maximums  shall be repeated,  and any required  adjustments  shall be
made, at least annually thereafter.

                                      B-30

<PAGE>



         15.8  Reliance on Manager's  Authority.  The Manager  shall conduct the
business of the Fund,  devoting such time thereto as it, in its sole discretion,
shall  determine to be  necessary to manage the Fund  business and affairs in an
efficient manner.  Any Person dealing with the Fund or the Manager may rely upon
a  certificate  signed by the  Manager as  authority  with  respect  to: (i) the
identity  of  the  Manager  or  any  Holder   hereof;   (ii)  the  existence  or
non-existence  of any fact or facts which  constitute  a condition  precedent to
acts by the  Manager or are in any other  manner  germane to the  affairs of the
Fund; (iii) the Persons who are authorized to execute and deliver any instrument
or document on behalf of the Fund; or (iv) any act or failure to act by the Fund
as to any other matter whatsoever involving the Fund or any Members.

16.      RIGHTS, POWERS AND VOTING RIGHTS OF THE MEMBERS

         16.1 Limitation on Member Authority.  Members shall take no part in the
control,  conduct or  operation of the Fund and shall have no right or authority
to act for or bind the Fund except as expressly provided herein.

         16.2  Voting  Rights.  Members  shall  have the  right,  by the vote of
Members who own more than 50% of the total outstanding Units entitled to vote (a
"majority-in-interest"),  to approve the following  matters  affecting the basic
structure of the Fund:

                  16.2.1  Removal or withdrawal of a Manager;

                  16.2.2  Subject to the  further  requirements  of Article  17,
continuation  of  the  Fund  and  election  of  a  successor  Manager  upon  the
termination of a Manager;

                  16.2.3  Termination and dissolution of the Fund;

                  16.2.4 Amendment of this Agreement, provided such amendment is
not for any of the purposes set forth in Sections  16.4 or 16.5,  and  provided,
further,  that the  Members  shall have the right to approve  or  disapprove  by
separate vote each proposed amendment to this Agreement;

                  16.2.5 The pledge or  granting of a security  interest  in, or
sale of, Substantially All of the Assets in a single transaction, or in multiple
transactions  in the same  twelve-month  period,  except in the  liquidation and
winding up of the business of the Fund upon its termination and dissolution; and

                  16.2.6  The extension of the term of the Fund.

         16.3 Voting Procedures.  In any vote of the Members,  each Member shall
be  entitled  to cast one vote for each Unit which he owns as of the  designated
record date.  Notwithstanding  any other provision of this Agreement,  any Units
held by a Manager or an Affiliate of a Manager will not be entitled to vote, and
will not be considered to be "outstanding"  Units for purposes of any vote, upon
matters which  involve a conflict  between the interests of such Manager and the
Fund,  including,  but not  limited  to,  any vote on the  proposed  removal  or
withdrawal of such Manager or on any proposed  amendment to this Agreement which
would expand or extend the rights, authorities or powers of such Manager.

                  16.3.1  Meetings of the Members to vote upon any matters as to
which the Members are  authorized  to take action under this  Agreement,  as the
same may be amended from time to time,  may be called at any time by the Manager
or  by  one  or  more  Members  holding  more  than  10%  of   the   outstanding

                                      B-31

<PAGE>


Units by delivering  written notice,  either in person or by registered mail, of
such meeting to the Manager. Promptly, but in any event within 10 days following
receipt of such  request,  the Manager shall cause a written  notice,  either in
person or by certified mail, to be given to the Members entitled to vote at such
meeting,  which  notice  shall  state that a meeting  will be held at a time and
place fixed by the Manager, which is to be convenient to the Members as a group,
and which is not less than 15 days nor more than 60 days  after the  mailing  of
the notice of the meeting;  provided,  however, that such maximum period for the
giving of notice and the holding of meetings may be extended  for an  additional
60 days if such  extension  is necessary  to obtain the  qualification  with the
California  Commissioner of Corporations of the matters to be acted upon at such
meeting,  the  clearance  by the  Securities  and Exchange  Commission  or other
appropriate  governing agency of the  solicitation  materials to be forwarded to
Members  in   connection   with  such   meeting  or  any  other   administrative
authorizations  which may be  required.  Included  with the  notice of a meeting
shall be 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 this Agreement. All expenses of the meeting and
notification shall be borne by the Fund.

                  16.3.2 In order to establish the Members of record entitled to
act upon matters by vote or written consent, the Manager or Members holding more
than 10% of the Units may fix in advance a record date (the "Record Date") which
is not more than 60 nor less than 10 days  prior to the date of the  meeting  or
the date upon which written  consents are to be delivered.  If no Record Date is
fixed in the notice of meeting or action by  written  consent,  the Record  Date
shall  be  deemed  to be at the  close  of  business  on the  business  day next
preceding the date on which notice is given. A new Record Date shall be fixed if
a meeting is adjourned  for more than 45 days from the date set for the original
meeting.

                  16.3.3 Upon adjournment of a meeting to another time or place,
notice  of the new time or place  shall be  announced  at the  meeting  at which
adjournment is taken.  If the  adjournment is for more than 45 days or 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  entitled to
vote at the meeting.

                  16.3.4 Personal presence of the Members at a meeting shall not
be required,  provided that sufficient Units are represented at the meeting,  by
Members appearing in person and/or by duly executed proxies,  to take any action
proposed for a vote at such  meeting.  Attendance by a Member at any meeting and
voting in person shall revoke any proxies of such Member  submitted with respect
to action proposed to be taken at such meeting. Submission of a later proxy with
respect to any action shall  revoke an earlier one as to such  action.  Only the
votes,  whether in person or by proxy, of Members holding Units as of the Record
Date established for such meeting shall be counted.

                  16.3.5 Any matter as to which the  Members are  authorized  to
take  action  under  this  Agreement  or under  law may be taken by the  Members
without a meeting  and shall be as valid and  effective  as action  taken by the
Members at a meeting duly assembled,  if written  consents to such action by the
Members  are (i) signed by the  Members  entitled  to vote upon such action at a
meeting who held,  as of the Record Date for such  actions,  the number of Units
required to  authorize  such action and (ii)  delivered to the Manager as of the
date set for such action.  Any action taken without a meeting shall be effective
15 days after the required minimum number of Members have signed the consent and
shall be effective  immediately  if the Manager and Limited  Members  holding at
least  90% of the  outstanding  Units as of the  Record  Date  have  signed  the
consent.

                                      B-32

<PAGE>

                  16.3.6  In the  event  that  there  shall be no  Manager,  the
Members  may take  action  without a meeting by the  written  consent of Members
having the requisite voting power of the Members entitled to vote.

         16.4  Limitations on Member  Rights.  No Holder shall have the right or
power to: (i)  withdraw  or reduce his  contribution  to the capital of the Fund
except as a result of the repurchase of the Units as provided in Article 13, the
dissolution  of the Fund or as otherwise  provided by law,  (ii) bring an action
for partition  against the Fund,  (iii) cause the termination and dissolution of
the Fund by court decree or otherwise, except as set forth in this Agreement, or
(iv) demand or receive property other than cash in return for his  contribution.
No Holder shall have  priority  over any other Holder either as to the return of
contributions of capital or as to Net Income,  Net Loss or Distributions.  Other
than  upon the  termination  and  dissolution  of the Fund as  provided  by this
Agreement  there  has been no time  agreed  upon when the  contribution  of each
Holder may be returned.

         16.5  Limitations  on Power to Amend  Agreement.  Except as provided in
Section 15.2.18, and notwithstanding  anything to the contrary contained in this
Agreement,  this  Agreement may not,  without the consent of each of the Members
who would be adversely affected thereby, be amended to:

                  16.5.1 Convert a Holder into a Manager;

                  16.5.2 Modify the limited liability of a Holder;

                  16.5.3 Alter the interest of any Member  in  Net  Income,  Net
Loss or Distributions; or

                  16.5.4 Affect the status  of  the  Fund as  a  partnership for
federal income tax purposes.

         16.6  Member  List.  Upon the  written  request of a Member and for any
non-commercial  purpose  reasonably related to the exercise of rights under this
Agreement, the Manager will furnish to such Member or his representative, at his
expense, a list containing the name and address of, and the Units held of record
by, each Member, as provided in Section 14.1.3.

         16.7  Dissenters' Rights and Limitations on Mergers and Roll-ups.

                  16.7.1 Any  proposal  that the Fund enter into a Roll-Up  will
require  approval  by  Members  of not less than 90% of the  outstanding  Units.
Members who dissent with respect to a Roll-Up proposal will have the rights of a
dissenting  Member as provided under Sections  15679.1  through  15679.14 of the
California  Act. The Fund shall not reimburse the sponsor of a proposed  Roll-Up
for the costs of its proxy contest or any other costs of the  transaction in the
event the Roll-Up is not approved by the Members as provided herein.

                  16.7.2 In connection with a proposed Roll-Up,  an appraisal of
all Fund assets shall be obtained from a competent,  independent expert (defined
as a Person with no current material or prior business or personal  relationship
with the Manager or its Affiliates who is engaged to a substantial extent in the
business of rendering opinions regarding the value of assets of the type held by
the Fund,  and who is qualified to perform such work).  If the appraisal will be
included in a Prospectus used to offer the securities of a Roll-Up  Entity,  the
appraisal  shall  be filed  with the SEC and the  states  as an  Exhibit  to the
Registration  Statement  for the  offering.  Accordingly,  an  issuer  using the
appraisal  shall be  subject to  liability  for  violation  of Section 11 of the
Securities   Act   of    1933    and    comparable    provisions   under   state

                                      B-33

<PAGE>

laws for any material misrepresentations or material omissions in the appraisal.
Fund assets shall be appraised on a consistent  basis.  The  appraisal  shall be
based on an evaluation of all relevant information, and shall indicate the value
of the Fund's assets as of a date  immediately  prior to the announcement of the
proposed Roll-Up transaction.  The appraisal shall assume an orderly liquidation
of Fund  assets  over a  12-month  period.  The terms of the  engagement  of the
Independent Expert shall clearly state that the engagement is for the benefit of
the Fund and its Holders. A summary of the independent appraisal, indicating all
material assumptions underlying the appraisal,  shall be included in a report to
the Holders in connection with a proposed Roll-Up transaction.

                  16.7.3 In  connection  with a  proposed  Roll-Up,  the  Person
sponsoring the Roll-Up  transaction  shall offer to Holders who vote "no" on the
proposal the choice of:

                  (a)  accepting the securities offered in the proposed  Roll-Up
transaction; or

                  (b)  one of the following:

                           (i)  remaining as Holders in the Fund, and preserving
their interests therein on the same terms and conditions as existed  previously;
or

                           (ii)  receiving  cash  in  an  amount  equal  to  the
Holders' pro-rata share of the appraised value of the net assets of the Fund.

                  16.7.4 The Fund shall not participate in any proposed  Roll-Up
transaction which would result in Holders having democracy rights which are less
than those  provided  for under this  Agreement.  If the  resulting  entity is a
corporation,  the voting rights of Holders shall correspond to the voting rights
provided for in this Agreement to the greatest extent possible.

                  16.7.5 The Fund shall not participate in any proposed  Roll-Up
transaction  which includes  provisions which would operate to materially impede
or frustrate the  accumulation  of shares by any purchaser of the  securities of
the Roll-Up Entity  (except to the minimum extent  necessary to preserve the tax
status of the entity).  The Fund shall not  participate in any proposed  Roll-Up
transaction  which would  limit the  ability of a Holder to exercise  the voting
rights of the  securities  of the  Roll-Up  Entity on the basis of the number of
Units held by that Holder.

                  16.7.6 The Fund shall not participate in any proposed  Roll-Up
Transaction  in which  Holders'  rights of access to the  records of the Roll-Up
Entity will be less than those provided for under this Agreement.

17.      TERMINATION OF A MANAGER AND TRANSFER OF THE MANAGER'S INTEREST

         17.1  Removal or Withdrawal.  The following conditions shall govern the
voluntary withdrawal or removal of the Manager:

                  17.1.1 The Manager may not voluntarily  withdraw from the Fund
without the approval of Members  holding more than 50% of the total  outstanding
Units entitled to vote.

                  17.1.2  The  Manager  may be  removed  upon a vote of  Holders
owning more than 50% of the total  outstanding  Units entitled to vote.  Written

                                      B-34

<PAGE>

notice of removal of the Manager  shall be served  either  by  certified  or  by
registered mail, return receipt requested,  or by personal service.  Such notice
shall set forth the date upon which the removal is to become effective.

         17.2 Other  Terminating  Events.  In the event of the  adjudication  of
bankruptcy,  filing of a certificate of  dissolution,  death or  adjudication of
insanity  or  incompetency  of the  Manager  (each  of such  events,  as well as
removal,  resignation and withdrawal of a Manager, being herein referred to as a
"Terminating  Event"), the Fund shall be dissolved and shall be liquidated under
the provisions of Article 19, subject to the provisions of Section 17.3.

         17.3 Election of Successor Manager;  Continuation of Fund Business. The
following  provisions  shall  govern the  election  of a  successor  Manager and
continuation  of the business of the Fund upon the  occurrence  of a Terminating
Event with respect to a Manager (the "Retiring Manager"):

                  17.3.1 If at the time of a Terminating  Event the Fund has one
or more Managers  other than the Retiring  Manager,  any remaining  Manager or a
majority-in-interest   of  the  Limited  Members  may  elect,   within  90  days
thereafter,  to  continue  the Fund  business,  in which case the Fund shall not
dissolve. So long as there is at least one remaining Manager which so elects, or
if a  majority-in-interest  of the Members so elect and a remaining Manager does
not so elect,  any  remaining  Manager which is not willing to elect to continue
the Fund  business  will be deemed to have been removed from the Fund by vote of
the Members.

                  17.3.2  If at the time of a  Terminating  Event  the  Retiring
Manager is the sole  remaining  Manager,  the Fund shall be  dissolved  unless a
majority-in-interest  of the Members elect to continue the Fund business. In the
event of such election, the Fund business may be continued if the Members making
such  election,  within 90 days after the occurrence of the  Terminating  Event,
elect a successor Manager and continue the Fund's business on the same terms and
conditions as are contained herein, but with a name which does not include or in
any way refer to the name of any Retiring Manager.

         17.4  Admission of  Successor  or  Additional  Manager.  The  following
conditions shall be satisfied before any Person shall become a successor Manager
or an additional Manager:

                  17.4.1  Such Person shall have been elected in accordance with
Section 17.3 or 17.6;

                  17.4.2  Such Person shall have accepted and agreed to be bound
by all the terms and provisions of this Agreement;

                  17.4.3 If such Person is a corporation, it shall have provided
the Fund with evidence  satisfactory to counsel for the Fund of its authority to
become a Manager and to be bound by this Agreement; and

                  17.4.4 Any  amendments  and filings  required  or  appropriate
under the California Act shall have been made.

       17.5  Effect of a Terminating Event. Upon the occurrence of a Terminating
Event, the following provisions shall be applicable:

                  17.5.1 The Retiring  Manager shall  immediately  cease to be a
Manager and shall not have any right to  participate  in the  management  of the

                                      B-35

<PAGE>


affairs of the Fund or to receive any fees  under  this  Agreement  not  already
paid or earned;  provided,  however, that the Retiring Manager shall receive all
amounts  then  accrued and  payable by the Fund and shall be, and shall  remain,
liable as a Manager for all  obligations  and  liabilities  incurred by the Fund
prior to the effective date of the Terminating Event, but shall be free from any
obligation or liability  incurred on account of the  activities of the Fund from
and after such time.

                  17.5.2 If the business of the Fund is continued, as aforesaid,
the Retiring Manager shall be entitled to receive from the Fund the then present
fair market  value of its interest in the Fund,  determined  by agreement of the
Retiring Manager and the remaining or new Managers, or, if they cannot agree, by
arbitration  in  accordance   with  the  then  current  rules  of  the  American
Arbitration Association.  The expense of such arbitration shall be borne equally
by the Fund and the Retiring Manager, and such arbitration shall be conducted in
San Francisco,  California  unless  otherwise  agreed by both parties.  The Fund
shall forthwith pay to the Retiring  Manager an amount equal to the then present
fair market value of the  interest so  determined.  If the Retiring  Manager has
voluntarily  withdrawn  from  the  Fund,  payment  shall  be in  the  form  of a
non-interest  bearing unsecured  promissory note with principal  payable,  if at
all, out of  Distributions  the Retiring  Manager would  otherwise have received
under this  Agreement  had such  Manager not been  terminated.  If the  Retiring
Manager has been terminated  involuntarily,  the payment shall be in the form of
an interest bearing promissory note payable in equal annual  installments over a
term of not less than five  years.  Such  payment  when  made  shall  constitute
complete  and full  discharge  of all amounts to which the  Retiring  Manager is
entitled in respect to such interest.

                  17.5.3  All  executory  contracts  between  the  Fund  and the
Retiring  Manager or any  Affiliate  thereof  (unless such  Affiliate is also an
Affiliate of the  remaining or new Manager or Members) may be  terminated by the
Fund  effective  upon written  notice to the party so  terminated.  The Retiring
Manager or any Affiliate  thereof (unless such Affiliate is also an Affiliate of
the remaining or new Manager or Members) may also  terminate and cancel any such
executory  contract  effective  upon  60  days'  prior  written  notice  of such
termination and  cancellation  given to the remaining or new Manager or Members,
if any, or to the Fund.

         17.6 Election of Additional Manager. Members owning in excess of 50% of
the outstanding  Units may at any time and from time to time elect an additional
Manager, and, upon satisfaction of the conditions set forth in Section 17.4, the
Person so elected  shall be admitted as an additional  Manager.  Admission of an
additional Manager shall not cause dissolution of the Fund.

         17.7 Assignment of Manager's Interest. The Manager may not transfer its
Membership in the Fund without the consent of Members owning in excess of 50% of
the total  outstanding  Units,  unless such an  assignment is to an entity which
succeeds to all of the assets of the assigning Manager and of which at least 80%
of the voting and beneficial  interest is controlled by Persons  controlling 80%
or more of the voting and  beneficial  interest of the  assigning  Manager.  Any
entity to which the  entire  interest  of a Manager in the Fund is  assigned  in
compliance  with this  Section  17.7  shall be  substituted  as a Manager by the
filing  of  appropriate  amendments  to  this  Agreement.   Notwithstanding  the
foregoing,  the  Manager  may  delegate  to  any of its  subsidiaries  or  other
Affiliates responsibility for specific services to be performed for the Fund and
may  assign  all or a  portion  of the  compensation  due  the  Manager  to such
subsidiaries or other Affiliates.

         17.8 Members'  Participation in Manager's Bankruptcy.  In the event the
Manager is subject to a voluntary or involuntary  petition for reorganization or
liquidation  under the federal  Bankruptcy  Act, the Manager will cause separate
counsel to be retained on behalf of the Fund,  at  Fund  expense,  to  represent

                                      B-36

<PAGE>


the Members'  interests in the bankruptcy  action.  In such event, the Fund will
also bear any reasonable and necessary expenses of a duly appointed committee of
Members  incurred  while  acting on behalf of all of the  Members  as a group in
connection with such bankruptcy action.

18.      CERTAIN TRANSACTIONS

         18.1 The Manager and its  Affiliates,  the  Holders,  any  shareholder,
officer,  director,  Member or employee thereof, or any Person owning a legal or
beneficial  interest therein,  may engage in or possess an interest in any other
business  or venture  of every  nature and  description,  independently  or with
others,  including,  but not  limited  to, the  ownership,  financing,  leasing,
operation,  management  and brokerage of  equipment.  Except as described in the
Prospectus,  and  subject to their  fiduciary  duties to the Fund,  neither  the
Manager  nor its  Affiliates  shall  be  obligated  to  present  to the Fund any
particular investment opportunity,  regardless of whether such opportunity is of
such character  that the Fund could take advantage  thereof if it were presented
to the Fund, and the Manager and its Affiliates shall have the right to take for
their own accounts  (individually  or  otherwise)  or to recommend to others any
such investment opportunity.

19.      TERMINATION AND DISSOLUTION OF THE FUND

          19.1  Termination  and  Dissolution.  The  Fund  shall  be  terminated
and dissolved upon the earliest to occur of the following:

                  19.1.1 The  withdrawal,  removal,  adjudication of bankruptcy,
insolvency, insanity or incompetency, death or dissolution of a Manager unless a
remaining Manager or a  majority-in-interest  of the Members,  within 90 days of
the date of such event,  elects to continue  the  business of the Fund,  and, if
necessary,  elects a replacement  Manager, in the manner provided in Article 17;
provided that expenses  incurred on behalf of the Manager  and/or Members in the
continuation or reformation,  or attempted  continuation or reformation,  of the
Fund hereunder shall be deemed expenses of the Fund;

                  19.1.2  The  Members   owning  more  than  50%  of  the  total
outstanding Units vote in favor of dissolution and termination of the Fund;

                  19.1.3  The term of the Fund expires; or

                  19.1.4 The Fund disposes of all interests in Equipment and its
other  assets  and  receives  final  payment  in  cash of the  proceeds  of such
dispositions.

         19.2 Accounting and  Liquidation.  Upon the dissolution and termination
of the Fund for any  reason,  the  Manager  shall take full  account of the Fund
assets and liabilities,  shall liquidate the assets as promptly as is consistent
with  obtaining  the fair value  thereof,  and shall  apply and  distribute  the
proceeds therefrom in the following order:

                  19.2.1 To the payment of creditors  of the Fund but  excluding
secured creditors whose obligations will be assumed or otherwise  transferred on
the liquidation of Fund assets;

                  19.2.2  To the repayment of any outstanding loans made  by the
Manager to the Fund; and

                                      B-37

<PAGE>

                  19.2.3 To the  Manager and  Holders in  accordance  with their
respective  Capital  Account  balances,  after giving effect to all  allocations
described in Article 10 of this Agreement;  provided, however, that prior to any
allocation  under Section 10 of this Agreement,  Gross Income shall be specially
allocated to the Manager to the extent,  if any,  necessary to cause its Capital
Account  balance to be zero as of the close of such final  taxable  year  (after
crediting the Manager's Capital Account with the Manager's share of Fund Minimum
Gain). For purposes of making the foregoing allocation,  Net Income and Net Loss
for the final  taxable year of the Fund shall first  tentatively  be computed by
including all Gross Income as an element thereof;  then, to the extent,  if any,
that the Capital  Account  balance of the Manager is negative as of the close of
such final taxable year (after giving effect to all Fund  distributions),  Gross
Income shall be separately stated and allocated away from the Holders and to the
Manager pursuant to this Section 19.2.3.

                  19.2.4  Distributions in liquidation  shall be made by the end
of the taxable year in which the liquidation occurs or, if later, within 90 days
of the liquidating  event and shall otherwise  comply with  Regulations  Section
1.704-1(b).

20.      SPECIAL POWER OF ATTORNEY

         20.1 Execution of Power of Attorney. By executing this Agreement,  each
Holder is hereby granting to the Manager a special power of attorney irrevocably
making,  constituting and appointing ATEL, its duly appointed officers,  and any
one of them, as the  attorney-in-fact  for such Holder, with power and authority
to act alone in his name and on his behalf to execute,  acknowledge and swear to
the execution, acknowledgement and filing of the following documents:

                  20.1.1  This  Agreement,  the  Articles of  Organization,  any
separate  certificates,  as well as any amendments to the foregoing which, under
the laws of the State of California or the laws of any other state, are required
to be filed or which the Manager deems advisable to file;

                  20.1.2 Any other  instrument or document which may be required
to be filed  by the Fund  under  the  laws of any  state or by any  governmental
agency, or which the Manager deems advisable to file; and

                  20.1.3 Any  instrument  or  document  which may be required to
effect  the  continuation  of  the  Fund,  the  admission  of an  additional  or
substituted  Holder,  or the  dissolution  and termination of the Fund (provided
such  continuation,  admission or dissolution  and termination are in accordance
with the terms of this  Agreement),  or to reflect any  reductions  in amount of
contributions of Members.

         20.2  Special Power of Attorney.  The special power of  attorney  being
granted hereby:

                  20.2.1  Is  a  special  power  of  attorney  coupled  with  an
interest,  is  irrevocable,  shall survive the death or legal  incapacity of the
granting Holder, and is limited to those matters herein set forth;

                  20.2.2 May be exercised  by the Manager  acting alone for each
Holder by a facsimile signature of such Manager or by one of its officers, or by
listing all of the Holders executing any instrument with a single signature of a
Manager, or of one of the Manager's officers, acting as attorney-in-fact; and

                                      B-38

<PAGE>

                  20.2.3 Shall  survive an  assignment by a Holder of all or any
portion of his Units  except  that,  where the  Assignee of the Units owned by a
Holder  has  been  approved  by the  Manager  for  admission  to the  Fund  as a
substituted  Holder, the special power of attorney shall survive such assignment
for the sole  purpose of enabling the Manager to execute,  acknowledge  and file
any instrument or document necessary to effect such substitution.

21.      INDEMNIFICATION

         21.1  Indemnification  of the  Manager.  The Fund,  its receiver or its
trustee, shall indemnify, save harmless and pay all judgments and claims against
the Manager and any of its Affiliates who perform services for the Fund from any
liability,  loss or  damage  incurred  by them or the Fund by  reason of any act
performed or omitted to be performed by them when acting in connection  with the
business  of the Fund,  including  costs  and  attorneys'  fees and any  amounts
expended in the settlement of any claims or liability, loss or damage; provided,
however,  that,  if such  liability,  loss or claim  arises out of any action or
inaction of the Manager or  Affiliates  who perform  services for the Fund,  the
Manager or Affiliates who perform services for the Fund must have determined, in
good faith, that such course of conduct was in the best interest of the Fund and
did not constitute fraud, negligence,  breach of fiduciary duty or misconduct by
the  Manager or  Affiliates  who perform  services  for the Fund;  and  provided
further, that any such indemnification shall be recoverable only from the assets
of the Fund and not from the assets of the Holders.  All  judgments  against the
Fund and the  Manager,  wherein a Manager is entitled to  indemnification,  must
first be satisfied from Fund assets before such Manager may be held responsible.
Persons  entitled  to  indemnification  hereunder  shall be  entitled to receive
advances for attorney's  fees and other legal costs and expenses  arising out of
claims made against  them,  provided  that (i) no such  advances may be made for
such fees,  costs or expenses  resulting  from claims made by Holders;  and (ii)
advances  for such fees and  expenses  relating to claims made by parties  other
than Holders may only be made if the action relates to the performance of duties
or  services by the  indemnified  party on behalf of the Fund,  the  indemnified
party obtains an opinion of independent counsel that such party will be entitled
to indemnification  pursuant to this Agreement under the specific  circumstances
of the claim in question,  and the indemnified party undertakes in writing prior
to receipt of such advances that such party will repay in full any such advanced
funds  together  with  interest  thereon in the event  that,  upon the  ultimate
disposition  of the claim,  the party would not be  entitled to  indemnification
hereunder. Nothing contained herein shall constitute a waiver by a Holder of any
right  which he may have  against any party  under  federal or state  securities
laws.

         21.2 Limitations on  Indemnification.  Notwithstanding  anything to the
contrary contained in the foregoing Section 21.1, neither the Manager nor any of
its  Affiliates  performing  services  for the Fund nor any  party  acting  as a
broker-dealer  shall be indemnified from any liability,  loss or damage incurred
by them in connection with (i) any claim or settlement  involving  violations of
state or federal  securities laws by the Manager or by any Affiliate  performing
services for the Fund; or (ii) any  liability  imposed by law, such as liability
for fraud, bad faith or negligence; provided, however, that 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 (x) approves the  settlement  and finds
that  indemnification  of any payment in settlement  and related costs should be
made;  or (y)  approves  indemnification  of  litigation  costs if a  successful
defense is made, or a dismissal with prejudice is obtained, as to the indemnitee
on the merits of each count involving alleged securities law violations; and (z)
the parties  seeking  indemnification  apprise the court of the positions of the
securities  law  administrators  of any state in which the Units were offered or
sold, including the Massachusetts  Securities  Division,  and the Securities and

                                      B-39

<PAGE>


Exchange  Commission   with  respect  to  indemnification  for  securities  laws
violations before seeking court approval for indemnification.  Furthermore,  the
Manager  shall  indemnify  the Fund against any loss or  liability  which it may
incur as a result  of the  violation  by the  Manager  or any of its  Affiliates
performing services for the Fund of any state or federal securities laws.

         21.3  Insurance.  The Fund  shall  not pay for any  insurance  covering
liability of the Manager or any of its  Affiliates  for actions or omissions for
which  indemnification  is not  permitted  hereunder;  provided,  however,  that
nothing  contained herein shall preclude the Fund from purchasing and paying for
such types of insurance,  including extended coverage liability and casualty and
worker's  compensation,  as would be customary for any Person owning  comparable
Equipment  and engaged in a similar  business or from naming the Manager and any
of its Affiliates as additional insured parties  thereunder,  provided that such
addition does not add to the premiums payable by the Fund.

22.      MISCELLANEOUS

         22.1   Counterparts.   This   Agreement  may  be  executed  in  several
counterparts and all so executed shall constitute one Agreement,  binding on all
parties hereto, notwithstanding that all of the parties are not signatory to the
original or the same counterpart.

         22.2 Successors and Assigns. The terms and provisions of this Agreement
shall be  binding  upon and shall  inure to the  benefit of the  successors  and
assigns of the respective Members.

         22.3  Severability.  In the event any  sentence  or  paragraph  of this
Agreement  is declared by a court of  competent  jurisdiction  to be void,  such
sentence  or  paragraph  shall be  deemed  severed  from the  remainder  of this
Agreement and the balance of this Agreement shall remain in effect.

         22.4 Notices.  All notices under this Agreement shall be in writing and
shall be given to the Person entitled  thereto,  by personal service or by mail,
posted to the  address  maintained  by the Fund for such Person or at such other
address as he may specify in writing.

         22.5 Captions. Article and section titles or captions contained in this
Agreement are inserted only as a matter of convenience  and for reference.  Such
titles and  captions in no way define,  limit,  extend or describe  the scope of
this Agreement nor the intent of any provision hereof.

         22.6 Number and Pronouns.  Whenever required by the context hereof, the
singular shall include the plural,  and vice-versa;  the masculine  gender shall
include the feminine and neuter genders, and vice-versa.

         22.7  Manager Address. The address of the Manager is:

                           ATEL Financial Corporation
                           235 Pine Street, 6th Floor
                         San Francisco, California 94104

         22.8 Member Addresses.  The names,  addresses and capital contributions
of the Members are set forth on Exhibit I attached  hereto,  which exhibit shall
be maintained at the principal place of business of the Fund.

                                      B-40

<PAGE>

         22.9 Construction.  Notwithstanding  the place where this Agreement may
be executed by any of the parties hereto,  the parties  expressly agree that all
the terms and provisions  hereof shall be construed  under the laws of the State
of  California  and that the Fund shall be  governed by the  California  Act, as
amended, governing limited liability companies formed under California law.

         22.10  Qualification  to Do Business.  In the event the business of the
Fund  is  carried  on or  conducted  in  states  in  addition  to the  State  of
California,  then the parties agree that this Fund shall exist under the laws of
each  state in which  business  is  actually  conducted  by the  Fund,  and they
severally  agree to execute such other and further  documents as may be required
or requested in order that the Manager may qualify the Fund to conduct  business
in such states.  The power of attorney  granted to the Manager by each Holder in
Article 20 shall constitute authority for the Manager to perform the ministerial
duty of qualifying the Fund under the laws of any state in which it is necessary
to file documents or instruments  of  qualification.  A Fund office or principal
place of business in a state may be designated from time to time by the Manager.

INITIAL MEMBERS:

ATEL FINANCIAL CORPORATION, Manager

By: /s/ A. J. BATT
    ----------------------------------------
         A. J. Batt, President

 ATEL CAPITAL GROUP, Initial Member

By: /s/ A. J. BATT
    ----------------------------------------
         A. J. Batt, President














                                      B-41

<PAGE>



                                    EXHIBIT I


                               Schedule of Members


                                                Capital
Name Address                                    Contribution

ATEL Capital Group                              $500/50 Units
235 Pine Street
6th Floor
San Francisco, CA 94104

ATEL Financial Corporation                      $100
235 Pine Street
6th Floor
San Francisco, CA 94104



















                                      B-42

<PAGE>
                                    EXHIBIT C


HOW TO INVEST
TO THE INVESTOR:

Prior to the satisfaction of the escrow condition (sale of 120,000 Units),  make
your check payable to "U.S. Bank - ACEF IX Escrow".  Thereafter, make your check
payable  to"ATEL  Capital  Equipment  Fund  IX".  Investments  must  be  made in
increments of $10,  minimum of $2,500 (or $2,000 for an IRA,  Keogh or qualified
plan)  in most  states.  See the  discussion  under  Plan of  Distribution-State
Requirements in the prospectus for exceptions.

IMPORTANT INSTRUCTIONS:
----------------------
Fully complete sections 1, 2, and 3 of the Subscription Agreement.

All subscribers must:
1) sign each appropriate  section where  indicated,  2) initial each appropriate
section  (sections 3A - 3D) where  indicated  on the bottom of the  subscription
agreement.

If you would  like your  distributions  sent to an  address  other than your own
(mutual fund,  bank,  etc.).  please fill in the optional check address  section
(section 6).

ADD-ON INVESTMENTS
The subscription agreement  accompanying  additional investments in Fund IX must
have an  authorized  signature  of a  Broker/Dealer,  but does not  require  the
signature of the investor.  Add-on investments must bear the exact name in which
the previous  investment was registered,  or a new signed subscription form will
be required.

FOREIGN INVESTOR OPTION
As  described  in the  Prospectus,  the Manager  has  elected to permit  limited
investment  in  Units  by  nonresident  alien  investors.  In  section  1 of the
Subscription  Agreement  there are three boxes,  one of which must be checked to
indicate  whether an investor  is a resident  alien,  nonresident  alien or U.S.
citizen  residing  outside  the  United  States.  If none of the three  boxes is
checked,  the executed  Subscription  Agreement  will  constitute the investor's
representation that he or she is a U.S. citizen residing in the United States.

                                       C-1

<PAGE>



TO THE SELLING REPRESENTATIVE:

Please complete the Broker/Dealer  Information section (Box 7) using your office
address rather than the home office address.  This section must be completed for
all investments,  including add-on investments by previous  subscribers.  Please
make  sure  that the exact  same  name is used for the  registered  owner if the
investment is an additional subscription.

Please have the  subscription  document  signed by your branch  manager or other
authorized signatory.

Mail original white, pink and yellow copies
Retain blue copy for Broker/Dealer
Retain  green copy for the  investor  unless  otherwise  specified  by your home
office,  (all IRA  investments  must be submitted  directly to the custodian and
they will then forward the subscription on to ATEL) to:

ATEL SECURITIES CORPORATION
SUBSCRIPTION PROCESSING DESK
235 PINE STREET, Suite 600
SAN FRANCISCO, CA 94104
(415) 989-8800
(800) 543-ATEL
E-mail: [email protected]

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


The  investor  whose  signature  appears in Section 2 on the reverse side hereof
(the  "Investor")  hereby  subscribes  for the  number of Units of ATEL  Capital
Equipment Fund IX, LLC (the "Fund") set forth in Section I of this  subscription
Agreement in the manner  described in the  prospectus to which this agreement is
an exhibit (the "Prospectus"). Prior to the satisfaction of the escrow condition
(sale of 120,000 Units), there is transmitted herewith as the subscription price
a check  payable  to "U.S.  Bank - ACEF IX Escrow"  in the  amount  required  to
purchase such Units ($10 per Unit). Such funds will be promptly  transmitted (as
defined in Rule 15c2-4 under the Securities Exchange Act of 1934 and NASD Notice
to members 84-64). No subscription funds will be released to the Fund unless and
until  subscriptions  for a minimum of  120,000  units  have been  received  and
collected  by the escrow  agent prior to a date 12 months  after the date of the
Prospectus. After the escrow condition of 120,000 Units sold has been satisfied,

                                       C-2

<PAGE>


checks should be made payable  to  "ATEL  Capital  Equipment  Fund IX".  Minimum
initial investment is 250 Units (200 Units for Individual Retirement Accounts or
Qualified Plans).

The  Investor  agrees  that if this  subscription  is  accepted it will be held,
together with the accompanying payment, on the terms described in the Prospectus
and that, if accepted as a holder of the Units ("Holder"), the Investor shall be
bound by the  terms  and  conditions  of the  Operating  Agreement  set forth as
Exhibit B to the  Prospectus,  including the special power of attorney set forth
therein.  The subscription may be cancelled by the subscriber at any time during
a  period  of five  days  after  the  subscriber  has  submitted  this  executed
subscription agreement to the Fund.

The  assignability  and  transferability  of the Units will be  governed  by the
Agreement and all applicable  laws, and the Investor must have adequate means of
providing for his current needs and personal contingencies and must have no need
for liquidity in this investment.

The Investor may not be able to  consummate a sale or transfer of the Units,  or
any interest therein, or receive any consideration  therefor,  without the prior
written consent of the  Commissioner of Corporations of the State of California,
except as permitted in the Commissioner's  Rules, and the Units, or any document
of assignment or transfer  evidencing the Units,  will bear a legend  reflecting
the  substance  of the  foregoing  understanding  if such Units have been issued
pursuant to qualification under the California Corporate Securities Law of 1968.

The undersigned acknowledges that U.S. Bank Trust National Association is acting
only as an escrow agent in  connection  with the offering of the Units,  and has
not endorsed, recommended or guaranteed the purchase, value or repayment of such
Units.

INSTRUCTIONS  FOR COMPLETING  THE  SUBSCRIPTION  AGREEMENT  Note- Please type or
print legibly when completing the Subscription Agreement.

Section 1: Units Purchased.
-        Fill in the total dollar amount and the number of Units to be acquired.
         Please note there are no fractional  Units.  All  purchases  must be in
         increments of $10.
-        Indicate  whether  this is an  original  investment  in the  Fund or an
         additional  investment  to an existing Fund account with the exact same
         registration by checking the  appropriate  box. Please note the minimum
         requirements. Only the dollar amount, subscriber name and broker/dealer
         information  sections of the  subscription  forms need be completed for
         additional subscriptions by the same investor.


                                       C-3

<PAGE>



Section 2: Registered Owner.
-      Fill in the name(s) and  addresses  for the  investment  as  they  should
       appear in the registration.
-      Check the applicable citizen status boxes.
-      Enter  the  appropriate    taxpayer    identification   number  for  this
       investment,  depending  on  the  type of  ownership.  For IRAs and Keoghs
       please  include   both   the  custodian's  taxpayer   identification  and
       investor's social security number.
-      Check whether monthly or quarterly distributions are desired.
-      Please read the Subscription Agreement, then sign and date the form.
-      Single Ownership - one signature required
-      Joint Tenants     - all parties must sign
-      Community Property - one signature required
-      Tenants in Common - all parties must sign
-      Tenants in Entirety - one signature required
-      In all other cases, the custodian, trustee, general partner or authorized
       corporate  officer must sign.  Where  the  documents   establishing  such
       representative  capacity  require more than one  signature  for execution
       of instruments on behalf of the represented entity, then  all  signatures
       required by such documents are required here.

Section 3: Subscriber Confirmation of Suitability
-        Each item must be initialed.

Section 4: Legal Form of Ownership.
-        Mark only one box.  Fill in any  information  requested  and note whose
         signature(s) is (are) required in Section 2.

Section 5:  Investor Mailing Addresses.
-        Fill in name and address if different  from Section 1, as with IRAs and
         Keoghs.

Section 6:  Optional Check Addresses.
-        Complete this section only if you want your distribution  checks mailed
         to an address other than that shown in Section 2.

Section 7: Broker/Dealer Information.
-        Fill in the name of the licensed  Broker/Dealer  firm,  the name of the
         Account Executive,  and the telephone number and mailing address of the
         Account  Executive.  The name,  address and phone number of the Account
         Executive  are  required so he/she can receive  copies of all  investor
         communications.


                                       C-4

<PAGE>



-        An  authorized   Branch   Manager  or   Registered   Principal  of  the
         Broker/Dealer  firm  must  sign the form.  Orders  cannot  be  accepted
         without Broker/Dealer authorization.

Mailing Address.
-        Mail the completed form with a check payable as indicated in  Section 1
to:

ATEL Securities Corporation
Attention: Subscription Processing Desk
235 Pine Street, Suite 600
San Francisco, CA 94104

If  you  have  any  additional  questions  about  completing  this  Subscription
Agreement,  please call ATEL Securities Corporation Subscription Processing Desk
at (800) 543-ATEL.
---------------------------------------------------------------------------

ATEL CAPITAL EQUIPMENT FUND IX, LLC - SUBSCRIPTION AGREEMENT

Please type or print the following  information:  1.UNITS  PURCHASED Make checks
payable to "ATEL Capital Equipment Fund IX" $_________ is for the purchase, as a
Holder, of _______ Units
and should be registered as indicated  in  the  Registered  Owner  section
below.

2. REGISTERED OWNER.
Name(s) and addresses will be recorded exactly as printed below.
(Include custodial address if applicable.)
___Mr.    ___Ms.    ___Mr. and Mrs.    ___Mrs.
Investor(s) Name and/or
Custodian/Nominee_________________________________________________________
Investor Name(s)__________________________________________________________
Address___________________________________________________________________
City ______________________________________State_____ZipCode______________
Investor Phone Number (____)______________E-mail__________________________
Investor Account # (if any)_______________________________________________

X______________________________________________Date_______________________
Subscriber's Signature

X______________________________________________Date_______________________
Subscriber/Custodian/Nominee or Authorized Signature

                                       C-5

<PAGE>



___INITIAL  INVESTMENT $10 per unit  ($2,500/250  Unit Minimum,  $2,000/200 Unit
Minimum for IRA or Qualified  Plan,  unless a higher  minimum is required in the
investor's state - see the Prospectus)

___ ADDITIONAL INVESTMENT ($500/50 Units, unless a higher minimum is required in
the investor's state - see the Prospectus)

___ Check if you are a resident alien.
___ Check if  you  are  a  nonresident  alien (please include W-8 form).
___ Check if you are a U.S. citizen residing outside the U.S.

TAXPAYER IDENTIFICATION NUMBER
Note: If the account is in more than one name, the  number should be that of
the first person listed.
-- --   -- -- -- -- -- -- --
Include BOTH numbers for IRAs and Keoghs.

SOCIAL SECURITY NUMBER
-- -- --   -- --   -- -- -- --

HAVE YOU INVESTED IN ANY PRIOR ATEL FUND?
___YES    ___NO

DISTRIBUTION OPTION  (check one)
___ Quarterly    ___Monthly


PRIVACY ELECTION (check if desired)

____ By  checking  this box the  undersigned  directs  the  Manager to treat all
information  concerning the undersigned as confidential,  and not to disseminate
any such information to any party, without the undersigned's consent,  except as
may be required  under an applicable  statute or regulation or by the order of a
court or governmental agency.

No  representations  should be relied  upon other than  those  contained  in the
Prospectus, as amended and/or supplemented. The subscriber represents,  warrants
and agrees as set forth on the reverse side of this signature page; further, the
undersigned  declares under penalty of perjury that to the best of his knowledge
the information supplied above is true and correct and may be relied upon by the
Manager and the Fund in connection  with his investment as a Holder in the Fund.
The  subscriber   hereby   subscribe(s)  for  the  purchase  of  fully-paid  and
nonassessable Units of the Fund as indicated.


                                       C-6

<PAGE>



3. SUBSCRIBER AGREES AS FOLLOWS (EACH ITEM MUST BE INITIALED):
In order to induce the Manager to accept this subscription, the
Investor hereby represents to you as follows (initial in the space provided):

A. The  Investor  has (a) a net  worth of at least  $150,000  in  excess  of his
investment in Units, or (b) has a net worth of at least $45,000 in excess of his
investment  in Units and had during the last tax year or estimates  that he will
have during the current tax year a minimum of $45,000  annual gross  income.  In
all cases net worth is exclusive of home, home furnishings and automobiles.  The
Investor  further  represents  that he/she  satisfies any other  minimum  income
and/or net worth standards  imposed by the jurisdiction in which he/she resides,
if any  different  standards are set forth in the  Prospectus or any  supplement
thereto.
INITIAL HERE________

B. If the undersigned is acting in a representative  capacity for a corporation,
partnership,  trust or other  entity,  or as agent for any person or entity,  he
hereby  represents  and warrants  that he has full  authority to enter into this
agreement in such capacity.
INITIAL HERE________

C. If the  undersigned  is  purchasing  the  Units  subscribed  for  hereby in a
fiduciary capacity, the representations and warranties herein shall be deemed to
have been made on behalf of the person or persons for whom the undersigned is so
purchasing.
INITIAL HERE________

D. Under the penalties of perjury, the undersigned certifies that (l) 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  is  currently  subject to
backup  withholding,  he has stricken the language under clause (2) above before
signing).
INITIAL HERE________

4. LEGAL FORM OF OWNERSHIP (Check Only One)
___ Single Ownership
___ Joint Tenants  With  Rights of Survivorship
___ Husband and Wife as Community Property
___ Tenants in Common
___ Tenants in  Entirety

                                       C-7

<PAGE>



___ Sep IRA
___ IRA  __regular   __rollover
___ Trust   -   Trust Date (Month/Day/Year)  ___/___/___
___ Custodian
___ Custodian  for___________________________________
___ UGMA / UTMA - State of:_______
___ Pension Plan
___ Profit Sharing Plan
___ Corporation
___ Partnership
___ Non-Profit Organization
___ Other__________________

5. INVESTOR MAILING ADDRESS
(if different from above, as with IRAs and Keoghs)
Name________________________________________________________________________
Name________________________________________________________________________
Address_____________________________________________________________________
City__________________________________________State_____Zip Code____________
Investor Phone Number (_____)_______________________________________________

6. OPTIONAL CHECK ADDRESS  If you would like your distribution checks mailed  to
an address other than registered owner's address, please complete.
___ Designated for all Units or,
___ Designated for Partial Units ________
Receiving Entity____________________________________________________________
Address_____________________________________________________________________
City__________________________________________State_____Zip Code____________
Fund Name______________________________Account Number_______________________

7.  BROKER/DEALER  INFORMATION  The  Broker/Dealer  must sign below to  complete
order.  Broker/Dealer  hereby warrants that it is a duly licensed  Broker/Dealer
and may lawfully offer Units in the state designated as the Investor's residence
and, further,  that it has reasonable  grounds to believe,  based on information
obtained  from  the  Subscriber  concerning  his  investment  objectives,  other
investments,  financial  situation and needs and any other  information known by
the Broker/Dealer, that investment in the Fund is suitable for the Subscriber in
light  of  his/her   financial   position,   net  worth  and  other  suitability
characteristics,  and that the  Broker/Dealer  has informed the Subscriber as to
the  limited   liquidity  and   marketability  of  the  Units.  The  undersigned
Broker/Dealer   warrants  that  a  current   Prospectus  was  delivered  to  the
Subscriber.


                                       C-8

<PAGE>


Licensed Firm Name__________________________________________________________
Account Executive Name_________________________________B/D Rep #____________
A/E Mailing Address____________________________________________Suite#_______
City__________________________________________State_____Zip Code____________
Telephone(____)____________________ NumberFax(____)_________________________
E-mail______________________________________________________________________

X_____________________________________________________Date__________________
Authorized signature (Branch Manager or Registered Principal).
Order cannot be accepted without signature.
This transaction, for Blue Sky purposes, took place in the State of ______.


ACCEPTANCE BY MANAGER
FOR MANAGER'S USE ONLY
Received and Subscription Accepted
ATEL Financial Corporation, Manager
By__________________________________________________________________________
Amount___________________________ Date______________ B/D Rep #______________

RETURN TOP 3 COPIES:  WHITE - ATEL COPY,  YELLOW - BROKER/DEALER COPY,
PINK - INVESTOR COPY

RETAIN:  BLUE - BROKER/DEALER COPY, GREEN - INVESTOR COPY

ATEL SECURITIES CORPORATION
235 PINE STREET - 6th FLOOR - SAN FRANCISCO, CA 94104
(800) 543-2835 - E-Mail: [email protected]
















                                       C-9
<PAGE>



                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13.          Other Expenses of Issuance and Distribution.

                  Assuming the offer and sale of the maximum  offering of Units,
estimated  expenses in  connection  with the  issuance and  distribution  of the
Units, other than Sales Commissions, in the aggregate are as follows:

         Registration fee .........................$  39,600
         Printing costs............................  450,000
         Advertising expenses......................  450,000
         Legal fees and expenses ..................  200,000
         Accounting fees...........................  125,000
         Blue Sky fees and expenses................  250,000
         NASD fees and expenses....................   15,500
         Travel, telephone and
            mailing expenses.......................  450,000
         Broker-Dealer due
            diligence reimbursements...............  625,000
         Broker-Dealer seminars....................  415,000
         Investor seminar expense reimbursements..   125,000
         Other wholesaling fees and expense
            reimbursements..................   ....  500,000
         Other.....................................  554,900
                                                     -------

               Total............................. $4,205,000

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

ITEM 14.          Indemnification of Directors and Officers.

                  (a) The directors and officers of ATEL Financial  Corporation,
the  Registrant's  Manager,  may be indemnified by such  corporation for certain
liabilities,  including  liabilities  under the  Securities  Act of 1933 and the
Securities  Exchange Act of 1934,  pursuant to its Articles of Incorporation and
Bylaws and Section 317 of the California Corporations Code.

                  Generally,   directors   and   officers   of  ATEL   Financial
Corporation  may seek  indemnification  from the  corporation  for  liabilities,
damages,  costs, attorney's fees and other charges assessed or otherwise payable
by them arising in connection with the discharge of their duties as directors or
officers (unless such  liabilities  arise as the result of willful or deliberate
misconduct) under one or more of the governing instruments referenced above.

                  (b)  The  Registrant  has  agreed,  pursuant  to  the  Limited
Liability Company Operating  Agreement  included as Exhibit B to the Prospectus,
to  indemnify  the  Manager  and its  Affiliates  against  certain  liabilities,
excluding liabilities under the Securities Act of 1933.

ITEM 15.          Recent Sales of Unregistered Securities.

                  The Registrant has recently been formed but has not issued any
securities other than (i) The Manager's interest to ATEL Financial  Corporation,
for a  capital  contribution  of $100,  and (ii) 50 units of  limited  liability
company  interest  issued to ATEL Capital  Group as the  original  Member of the
Registrant,  for a price of $10 per Unit. These sales occurred in September 2000
in reliance upon the exemption  from  registration  contained in Section 4(2) of
the  Securities  Act of 1933,  as  amended.  These sales were for the purpose of
organizing  the  Registrant as a limited  liability  company and for  investment
purposes and not with a view to the distribution of such securities.


                                      II-1

<PAGE>



ITEM 16.          Exhibits and Financial Statement Schedules.

         (a)      Exhibits.

         Number                             Exhibits

          1.1              Form of Dealer Manager Agreement

          1.2              Form of Selected Dealer Agreement

          3.1              Limited Liability Company Operating Agreement
                           (incorporated by reference to Exhibit B to
                           Prospectus)

          5.1              Opinion regarding legality

          8.1              Opinion regarding tax matters

         10.1              Form of Escrow Agreement

         23.1              Consent of Ernst & Young [TO BE PROVIDED BY
                           AMENDMENT]

         23.2              Consent of Derenthal & Dannhauser (included
                           in Exhibit 5.1 to this Registration
                           Statement)

         23.3              Consent of Derenthal & Dannhauser (included
                           in Exhibit 8.1 to this Registration
                           Statement)

         24.1              Powers of Attorney are set forth in this
                           Part II of the Registration Statement on Form S-1

         (b)      Financial Statements Included in the Prospectus.

                  ATEL Capital Equipment Fund IX, LLC

                   [TO BE PROVIDED BY AMENDMENT]

                  ATEL Financial Corporation

                   [TO BE PROVIDED BY AMENDMENT]

ITEM 17.          Undertakings.

                  The 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;

                                    (ii)  To reflect in the prospectus any facts
                    or events arising after the effective date of this
                    Registration Statement (or the most recent post-effective
                    amendment thereof) which, individually or in the

                                      II-2

<PAGE>



                    aggregate, represent a fundamental change in the information
                    set forth in this Registration Statement;  and

                                   (iii)  To include any material information
                    with respect to the plan of distribution  not  previously
                    disclosed in this Registration Statement or any material
                    change to such  information in this Registration Statement.

                           (2)    That, for the purpose of determining any
liability under the Securities Act of 1933, 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)      That all post-effective amendments will
comply with the applicable forms, rules and regulations of the commission in
effect at the time such post-effective amendments are filed.

                           (5)      To send to each Member at least on an annual
basis a detailed statement of any transactions  with the  Manager  or its
affiliates,  and of fees,  commissions, compensation  and  other  benefits paid,
or  accrued  to  the  Manager  or its affiliates for the fiscal year completed,
showing the amount paid or accrued to each recipient and the services performed.

                           (6)      To send to the Members, within 45 days after
the close of each quarterly fiscal period, the  information  specified  by the
Form 10-Q,  if such report is required to be filed with the Commission.

                           (7)      To send to the Members the financial
statements required by Form 10-K for the first full fiscal year of operations of
the Fund.

                  Insofar as indemnification  for liabilities  arising under the
Securities  Act of 1933 may be  permitted to the Manager of the  Registrant  (or
controlling  persons  of the  Manager  or of  the  Registrant)  pursuant  to the
provisions  described under Item 14 above 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 Securities Act of
1933  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 the Manager or controlling  person of
the  Registrant in the  successful  defense of any action suit or proceeding) is
asserted  by any such  Manager  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 of 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.

         The  registrant  further  undertakes  (i) to file a sticker  supplement
pursuant to Rule 424(c)  under the Act  describing  each lease  transaction  not
described in the prospectus or a prior supplement  promptly after there arises a
reasonable probability that such transaction will be acquired if the transaction
would require  commitment by the registrant of an amount of offering proceeds in
excess  of 10%  of  the  offering  proceeds  received  as of  that  date  by the
registrant;  and  (ii)  to  consolidate  all  such  sticker  supplements  into a
post-effective  amendment  filed at least once  every  three  months  during the
offering period.




                                      II-3

<PAGE>



                                   SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant  has duly  caused  this  registration  statement  to be signed on its
behalf  by the  undersigned,  thereunto  duly  authorized,  in the  City  of San
Francisco, State of California, on the 2nd day of October, 2000.

                                   ATEL CAPITAL EQUIPMENT FUND IX, LLC


                                   By:      ATEL Financial Corporation,
                                            a California corporation,
                                            Manager

                                            By:   /s/ A.J. BATT
                                                  A. J. Batt
                                                  President

         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.

         KNOW  ALL MEN BY  THESE  PRESENTS  that  the  undersigned  each  hereby
constitutes and appoints A.J. Batt and Dean L. Cash jointly and severally, their
true and lawful attorneys-in-fact,  each with power of substitution, for them in
any and all capacities,  to do any and all acts or things and to execute any and
all  instruments  which said  attorneys,  or any of them,  may deem necessary or
advisable to enable ATEL Capital Equipment Fund IX, LLC (the "Fund"),  to comply
with the  Securities  Act of 1933,  as amended  (the  "Act"),  and any rules and
regulations thereunder,  in connection with the registration under the Act of up
to  15,000,000  Units of limited  liability  company  interest  in the Fund (the
"Units"),  including,  but not limited to, the power and  authority  to sign the
name of the undersigned,  in any and all capacities, to a Registration Statement
on Form S-1 relating to the Units to be filed with the  Securities  and Exchange
Commission,  to any and all amendments thereto,  and to any and all documents or
instruments  filed in  connection  therewith;  and the  undersigned  each hereby
ratifies and  confirms all that each of said  attorneys,  or his  substitute  or
substitutes, shall do or cause to be done by virtue hereof.

Signature                     Capacity                      Date

/s/ A. J. BATT                Principal executive           October 2, 2000
A. J. Batt                    officer of
                              Registrant; chief
                              executive officer
                              and director of
                              ATEL Financial
                              Corporation

/s/ DEAN L. CASH              Director and                  October 2, 2000
Dean L. Cash                  Executive Vice
                              President of ATEL
                              Financial Corporation


/s/ PARITOSH CHOKSI           Principal financial           October 2, 2000
Paritosh Choksi               officer and principal
                              accounting officer of
                              Registrant; chief
                              financial officer and
                              chief accounting officer
                              of ATEL Financial
                              Corporation

                                      II-4

<PAGE>


                                INDEX TO EXHIBITS


Exhibit                                                            Sequentially
Number                  Exhibit                                    Numbered Page

 1.1             Form of Dealer Manager Agreement

 1.2             Form of Selected Dealer Agreement

 3.1             Limited Liability Company Operating
                 Agreement (incorporated by reference to
                 Exhibit B to Prospectus)

 5.1             Opinion regarding legality

 8.1             Opinion regarding tax matters

10.1             Form of Escrow Agreement

23.1             Consent of Ernst & Young [TO BE PROVIDED BY AMENDMENT]

23.2             Consent of Derenthal & Dannhauser (included
                 in Exhibit 5.1 to this Registration
                 Statement)

23.3             Consent of Jackson, Tufts, Cole &
                 Black (included in Exhibit 8.1 to
                 this Registration Statement)

24.1             Powers of Attorney are set forth
                 in Part II of the Registration
                 Statement on Form S-1

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




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