LANDSING PACIFIC FUND INC
PRER14A, 1995-08-16
REAL ESTATE INVESTMENT TRUSTS
Previous: SCECORP, 8-K, 1995-08-16
Next: COOKER RESTAURANT CORP /OH/, 10-Q, 1995-08-16




                                  SCHEDULE 14A
                                 (Rule 14a-101)

                     INFORMATION REQUIRED IN PROXY STATEMENT

                            SCHEDULE 14A INFORMATION

   
           Proxy Statement Pursuant to Section 14(a) of the Securities
                     Exchange Act of 1934 (Amendment No. 1)
    

Filed by the registrant                                  X

Filed by a party other than the registrant

Check the appropriate box:
X Preliminary proxy statement
  Definitive proxy statement
  Definitive additional materials
  Soliciting material pursuant to Rule 14a-11(c) or Rule 14a-12


                           Landsing Pacific Fund, Inc.
                           ---------------------------
                (Name of Registrant as Specified in Its Charter)

                                   Dean Banks
                                   ----------
                   (Name of Person(s) Filing Proxy Statement)

Payment of filing fee (Check the appropriate box):
   
  $125 per Exchange Act Rule 0-11(c)(1)(ii), 14a-6(i)(1), or 14a-6(i)(2).
  $500 per each party to the controversy pursuant to Exchange Act Rule 14a 
-6(i)(3).
X Fee computed on table below per Exchange Act Rules 14a-6(i)(4) and 0-11.
    

(1) Title of each class of securities to which transaction applies:
                                  Common Stock
                                  ------------
(2) Aggregate number of securities to which transaction applies:
                                    5,953,137
                                    ---------
(3) Proposed maximum aggregate value of transaction:
   
             Not determinable - fee based on estimated net proceeds
             ------------------------------------------------------
    

  Check box if any part of the fee is offset as provided  by  Exchange  Act Rule
0-11(a)(2)  and  identify  the  filing  for  which the  offsetting  fee was paid
previously.  Identify the previous filing by registration  statement  number, or
the form or schedule and the date of its filing.

(1) Amount previously paid:

(2) Form, schedule or registration statement no.:

(3) Filing party:

(4) Date filed:

<PAGE>



                                 August 11, 1995

Landsing Pacific Stockholders

                  Re: Proxy Statement - Plan of Liquidation
                      -------------------------------------

Dear Stockholder:

                  Enclosed  is your Proxy  Statement  for the Annual  Meeting of
Landsing  Pacific Fund to be held on October   , 1995.  The  Statement  contains
                                             --
detailed  information about the Fund and the issues to be voted upon. We request
that you carefully read this material.

                  Stockholders   must  make  a  critical   decision   this  year
concerning  a Board  proposal  to  liquidate  the Fund.  The Board of  Directors
believes this plan to be in the best interest of stockholders  for the following
reasons:

                  1. The Board believes that  stockholders will receive a higher
value per share than if the Fund were merged into  another  entity,  even if one
were to assume  that  another  entity  could be found on a  satisfactory  basis.
Management has been seeking a merger partner, or other corporate transaction for
more than a year.  None of the proposals we have received to date would yield as
great a return to stockholders as the anticipated  proceeds from  liquidation as
set forth in the attached Proxy Statement, even at the low end of the range.

                  2. The Fund  operates  at a cash loss on a  continuing  basis,
thus eroding  stockholder  equity.  At its current size the Fund cannot  operate
profitably on a cash basis.

                  3. For the above reasons, dividends are not foreseeable.

                  Management   believes   that  the   Fund  can  be   liquidated
expeditiously.  If the Plan of Liquidation is adopted, it is our hope to be able
to start making cash distributions in the first quarter of 1996.

                  For many reasons,  the Fund has been an unprofitable  venture,
but this is no time for  reflecting  on  history.  It is time to  return  to the
stockholders  the current  value of their  investment so that these funds can be
more profitably employed in investments which will actually show a return. There
is no  foreseeable  prospect of a return on investment on Landsing  Pacific Fund
shares as the Fund is currently constituted.


<PAGE>
Landsing Pacific Shareholders
August 11, 1995
Page 2


                  We invite your careful review of the enclosed information.  We
are available to answer your questions at any time prior to the vote.

                  We recommend a vote FOR all matters  tendered for  stockholder
vote as the most expeditious way to maximize the benefit to stockholders.

                                             Very truly yours,

                                             LANDSING PACIFIC FUND, INC.



                                             By: 
                                                 -------------------------------
                                                 Martin I. Zankel
                                                 Chairman of the Board
<PAGE>



                           LANDSING PACIFIC FUND, INC.
                            155 Bovet Road, Suite 101
                           San Mateo, California 94402
   
                                 (415) 513-5252
    


                    NOTICE OF ANNUAL MEETING OF STOCKHOLDERS

TO THE STOCKHOLDERS:

   
         The Annual Meeting of  Stockholders of Landsing  Pacific Fund,  Inc., a
Maryland  corporation (the "Fund"),  will be held at the Hotel Sofitel, 223 Twin
Dolphin  Drive,  Redwood  City,  California,  on October 13, 1995, at 9:00 a.m.,
local time, to consider the following proposals:
    

         o   To approve the Fund's Plan of Liquidation and Dissolution;

         o   To amend the Fund's Charter to eliminate the classified board 
             provisions thereof;

   
         o   To elect two directors; and
    

         o   To transact such other business as may properly come before the 
             meeting.

   
         Only stockholders of record at the close of business on August 25, 1995
are  entitled  to  notice  of and to vote at said  meeting  and any  adjournment
thereof.
    

         THE PRESENCE AT THE  MEETING,  IN PERSON OR BY PROXY,  OF  STOCKHOLDERS
HOLDING A  MAJORITY  OF ALL THE  OUTSTANDING  SHARES  OF COMMON  STOCK AS OF THE
RECORD DATE IS REQUIRED FOR A QUORUM.  IF YOU CANNOT ATTEND THE MEETING,  PLEASE
COMPLETE,  DATE,  SIGN AND RETURN THE  ACCOMPANYING  PROXY CARD IN THE  ENCLOSED
ENVELOPE AS PROMPTLY AS POSSIBLE.

<PAGE>

         THE  PROMPT  RETURN OF YOUR  PROXY  CARD  WILL HELP THE FUND  AVOID THE
EXPENSE OF FURTHER REQUESTS FOR PROXIES TO OBTAIN A QUORUM.

                                              By Order of the Board of Directors


                                              DEAN BANKS, Secretary

San Mateo, California
                , 1995
----------------

<PAGE>

       
                                TABLE OF CONTENTS
                                                                            Page
                                                                            ----
   
INTRODUCTION...............................................................    1
SUMMARY....................................................................    3
Proposal One: Approval of the Plan of Liquidation and
Dissolution................................................................    3
     Reasons for the Proposed  Liquidation.................................    3
     The Board's  Conclusions..............................................    4
     Estimate of Net Proceeds  of  Liquidation.............................    5
     The Plan..............................................................    5
     Benefits to Certain  Affiliates.......................................    7
     Risks Attendant  to the Adoption of the Plan..........................    8
     Effect of Failure to Approve the Plan.................................    9
     Appraisal Rights......................................................    9
     Proposal Two: Approval of Proposal to Eliminate the
     Classified Board Provisions from the Fund's Charter...................    9
     Certain Considerations................................................   10

THE FUND..................................................................    12
     Description Of Business..............................................    12
     Description of the Properties........................................    15
     Market For Common Equity and Related Stockholder Matters.............    19
     Selected Financial Data..............................................    21
     Management's Discussion and Analysis Of Financial Condition
          and Results of Operations.......................................    22
     Additional Financial Information.....................................    34

PROPOSAL ONE:  APPROVAL OF PLAN OF LIQUIDATION AND DISSOLUTION............    35
     Reasons for the Proposed Liquidation.................................    35
     Issuance of Securities...............................................    36
     Mergers and Acquisitions.............................................    36
     The Board's Conclusions..............................................    38
   Summary of the Plan....................................................    38
   Appraisal Rights.......................................................    41
   Effect of Failure to Approve the Plan..................................    42
   Estimate of Net Proceeds of Liquidation................................    43

                                       i

<PAGE>

                                TABLE OF CONTENTS
                                   (continued)

                                                                            Page
                                                                            ----
     Interest of Certain  Affiliates in the Liquidation and Dissolution...    45
     Risks Attendant to the Adoption of the Plan..........................    46
     Certain Federal Income Tax Consequences..............................    48
     Summary of Reasons to Vote for the Adoption of the Plan..............    53
PROPOSAL TWO: APPROVAL OF PROPOSAL TO ELIMINATE THE CLASSIFIED 
     BOARD PROVISIONS FROM THE FUND'S CHARTER.............................    55
     Reasons for the Proposal ............................................    55
     Certain Considerations...............................................    55

PROPOSAL THREE:  ELECTION OF DIRECTORS ...................................    58
     Current Charter Provisions...........................................    58
     Nominees.............................................................    58
     1996 Annual Meeting..................................................    59

DIRECTORS AND  EXECUTIVE  OFFICERS........................................    61
     Beneficial Ownership.................................................    62
     Compliance with Section 16(a) of the Securities Exchange Act of 1934.    65
     Committees...........................................................    65

EXECUTIVE COMPENSATION....................................................    66
     Summary Compensation Table...........................................    66
     Options Granted in Last Fiscal Year..................................    68
     Aggregated Option/SAR Exercised in Last Fiscal Year and FY
          -End Option/SAR Values..........................................    68
     Director Compensation................................................    69
     Management Incentive Plan............................................    70
     Employee Stock Incentive Plan .......................................    70
     Severance Payment Plan...............................................    70
     Compensation Committee Interlocks and Insider Participation..........    71
     Certain Relationships and Related Transactions.......................    71

INDEPENDENT ACCOUNTANTS...................................................    71

INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE...........................    71

STOCKHOLDER PROPOSALS.....................................................    72
    

                                       ii

<PAGE>
                                TABLE OF CONTENTS
                                   (continued)

                                                                            Page
                                                                            ----

EXHIBITS
--------


Exhibit A      Plan of Liquidation and Dissolution........................   A-1
       
SCHEDULES
---------

Schedule 1     Financial Statements as set forth in the Fund's
               Form 10-KSB for the fiscal year ended December 31,
               1994.

   
Schedule 2     Financial Statements as set forth in the Fund's
               Form 10-QSB for the three months and
               six months ended          June 30, 1995.
    
                                       iii

<PAGE>

                           LANDSING PACIFIC FUND, INC.
                            155 Bovet Road, Suite 101
                           San Mateo, California 94402
   
                                 (415) 513-5252
    

                                 PROXY STATEMENT

   
 INTRODUCTION
                  The  accompanying Proxy is solicited by the Board of Directors
(the  "Board") of Landsing  Pacific  Fund,  Inc.,  a Maryland  corporation  (the
"Fund"),  for use at the Annual Meeting of  Stockholders  (the "Meeting") of the
Fund to be held on October 13,  1995,  and at any  adjournment  or  postponement
thereof,  for the purposes set forth in the attached Notice.  The votes entitled
to be cast by the shares of Common Stock  represented by the accompanying  proxy
will be cast in accordance with the specification of the holder of the shares of
Common Stock,  as properly  indicated by the holder on the proxy. In the absence
of a specification thereon,  proxies will be voted for each proposal and for the
nominees for  director.  A holder of the Fund's  Common Stock (a  "Stockholder")
giving a proxy may revoke it at any time prior to its  exercise  by filing  with
the Secretary of the Fund a written  revocation or a duly executed proxy bearing
a later date, or by attending the Meeting and voting in person.
    

                  The cost of solicitation of proxies will be borne by the Fund.
In addition to  solicitation  by mail,  officers  and  directors of the Fund may
solicit proxies by mail,  telephone,  facsimile or personal interview.  The Fund
intends  to  engage   Corporate   Investor   Communications,   Inc.  to  solicit
Stockholders'  proxies.  The Fund estimates  that the cost of such  solicitation
will be approximately $6,000.

   
                  Only Stockholders of record at the close of business on       
 August 25, 1995 (the "Record Date") will be entitled to notice

                                        1

<PAGE>

of and to vote at the  Meeting.  As of the close of  business on August 1, 1995,
there were outstanding 5,953,137 shares of Common Stock in the Fund (the "Common
Stock").  There is no  cumulative  voting;  each  share of Common  Stock will be
entitled to one vote on all matters.
    

                  This Proxy Statement and accompanying form of Proxy will first
be sent or given to Stockholders on or about                , 1995.
                                             ---------------

   

                  The affirmative vote of the holders of a majority of the 
outstanding  shares of Common  Stock is  required  for  approval  of the Plan of
Liquidation  and  Dissolution  (Proposal  1) and of the  amendment to the Fund's
Charter  (Proposal 2). The affirmative vote of a plurality of all the votes cast
at the Meeting, in person or by proxy, is required for the election of directors
(Proposal 3).

                  Abstentions and broker non-votes (i.e., votes not cast by a
broker or other record holder in "street" or nominee name who returns a properly
executed proxy because such record holder does not have discretionary  authority
to vote on the  matter)  will be  counted  towards  the  presence  of a  quorum.
Abstentions and broker  non-votes will have the same effect as votes against the
amendment  to  the  Charter  and  the  approval  of  the  Plan  of  Liquidation.
Abstentions and broker non-votes will not be counted as votes cast and will have
no effect on the election of directors.

                                        2
    
<PAGE>
   
                                     SUMMARY


                  The  following  is a  brief  summary  of  certain  information
contained  elsewhere  in this Proxy  Statement  (the  "Proxy  Statement").  This
summary does not describe  Proposal 3 regarding the election of directors and is
not intended to be a complete  description of the matters  covered in this Proxy
Statement. This summary is subject to and qualified in its entirety by reference
to the more detailed  information  contained  elsewhere in this Proxy Statement,
including the Schedules and Exhibit hereto and the documents incorporated herein
by  reference.  Stockholders  are  urged  to read  carefully  the  entire  Proxy
Statement, including the Exhibits.


Proposal One: Approval of the Plan of Liquidation and Dissolution

               The Board of Directors of the Fund (the "Board") has  unanimously
approved a Plan of Liquidation and Dissolution of the Fund (the "Plan"),  a copy
of which is  attached  hereto as  Exhibit A.  Stockholders  will be asked at the
Annual  Meeting to adopt the Plan and  authorize  the Board of Directors to take
all action necessary or appropriate to implement the Plan.

               Reasons for the Proposed Liquidation
               
               The Fund has generated net  operating  losses since 1989,  due in
large part to provisions for losses on  investments  in real estate,  the Fund's
high  level of debt,  and the high  level of general  and  administrative  costs
associated with administering a public REIT relative to the revenue generated by
the Fund's  properties.  In light of such losses,  management's goal has been to
(i) raise additional  capital to finance an increase in the Fund's asset base to
a  level  necessary  to  generate  sufficient  revenue  to  offset  general  and
administrative costs, (ii) grow the Fund by merging it with another REIT or real
estate company, or (iii) terminate the Fund by entering into a merger or sale of
assets following which the Fund would not be the surviving entity.


                                        3

<PAGE>

               At present,  the Board believes,  after consultation with members
of the  investment  community,  that there would be  insufficient  demand  among
investors to complete a sale of additional  securities  primarily because of (i)
the Fund's poor operating record,  (ii) the Fund's small market  capitalization,
and (iii) its high level of debt in relation to its market capitalization.

               The Fund has pursued mergers with other entities.  Initially, the
Fund  pursued  mergers  through  which the Fund would be the  surviving  entity.
Because of (i) the Fund's  lack of cash to  finance  an  acquisition  of another
entity,  (ii) the decline in the trading price of the Fund's  Common Stock,  and
(iii) the failure to pay dividends thereon,  the latter two of which reduced the
likelihood  that the  stockholders  of another  company  would accept the Fund's
Common Stock in a merger,  the Fund  changed its focus  toward  mergers or other
transactions through which it would be the acquired entity. The Fund has entered
into  extensive  negotiations  with  several  REITs  and real  estate  companies
concerning  this type of merger or sale of the Fund's  properties.  However,  it
ultimately  determined  that none of the proposed  transactions  would be in the
best interest of the Fund's Stockholders.

               The Board's Conclusions
               
               The  Board  has  determined  that a  liquidation  is in the  best
interest of the  Stockholders.  The  continuation  of the Fund's  operations  at
current levels will, most likely, cause further erosion of Stockholders' equity.
Based on  management's  analysis  and a report by Ernst & Young  indicating  the
likely  aggregate  value of the Fund's  properties,  the Board believes that the
trading price of the Common Stock does not reflect the  underlying  market value
of its investments.  See Proposal 1 - "Estimate of Net Proceeds of Liquidation".
There can be no assurance,  however,  that the estimate of liquidation  proceeds
will  prove  accurate.  See  "Risks  Attendant  to the  Adoption  of the  Plan -
Uncertainty of Amount and Timing of Liquidating  Distributions".  Therefore, the
amount ultimately received by Stockholders through liquidating distributions may
or may not exceed the current trading price of the Common Stock.


                                        4

<PAGE>

               Estimate of Net Proceeds of Liquidation
               
               The Fund engaged Ernst & Young,  LLP ("Ernst & Young") to conduct
a valuation analysis of sixteen of the Fund's eighteen Real Properties. Pursuant
to the report, Ernst & Young concluded that, as of March 15, 1995, the aggregate
market value of the sixteen Real Properties evaluated by it was between $[ ] and
$[ ]. Based on the dollar amount of offers to purchase the Fund's two additional
real properties, Nohr Plaza and Inwood Shopping Center, management believes that
the value of these  properties is  approximately  $[ ]. Based on the  foregoing,
management  believes that the liquidation  value of the Fund's real  properties,
net of the debt thereon and the cost of  liquidation as estimated by management,
would be  between  $[ ] and $[ ] on a per  share  basis.  It  should  be  noted,
however,  that this value represents the value as of the date of the report, and
that pending the  liquidation  process,  such value could decline.  In addition,
management's  estimate of costs may not prove accurate.  As a result of this and
other factors, the aggregate amount of any liquidating distributions pursuant to
the Plan may be materially  lower.  See "Risks  Attendant to the Adoption of the
Plan -Uncertainty of Amount and Timing of Liquidating Distributions".

               As of July 31, 1995,  the Fund entered into an agreement with one
of its  lenders  which  allows the Fund to pay off two loans  collateralized  by
Country Hills Towne Center under certain  conditions until December 31, 1995. If
the loans are paid off in accordance with the terms of the agreement, management
believes that the Fund will realize a discount of approximately $2,600,000,  and
that the estimate of the net liquidation  proceeds would be increased to between
[$ ] and [$ ] per share. See The Fund - "Description of the Properties".

               The Plan
               
               Upon approval of the Plan by the Stockholders, the Fund will take
all steps  necessary  to effect the sale of all of the Fund's  real  property as
well as its personal property. The Fund's real

                                        5

<PAGE>

property may be sold individually, as a whole, or in discrete groups, to any one
or more  buyers.  The  proceeds of the sale of the  properties  will be invested
pending any liquidating distributions.

               The  proceeds  of the  sale  of the  Fund's  properties  and  any
interest or other return thereon, less costs of sale, the repayment of debt, and
any  provision  for  reserves  and  costs  of  liquidating  the  Fund,  will  be
distributed  to the  Stockholders  at such times and in such amounts as shall be
determined by the Board, in its sole discretion.  Significantly,  the amount and
timing of any liquidating distributions will be determined by the Board and will
be contingent upon, among other things,  the sales of properties and the amounts
that the Board deems  necessary or appropriate to set aside for  liabilities and
continuing  expenses of the Fund. The Board is unable to predict when any of the
properties will be sold, and therefore when any distributions  will be made, and
if made, the amount that will be  distributed.  See Proposal 1 - "Summary of the
Plan", and - "Risks Attendant to the Adoption of the Plan".

               The  Board  may,  in its sole  discretion  and on  behalf  of the
Stockholders, create a liquidating trust (a "Liquidating Trust") for the purpose
of effecting the liquidation.  If the Board determines to effect the liquidation
through a Liquidating  Trust,  the Fund would transfer and assign to the trustee
of the Liquidating Trust all of its assets.  Effective upon such transfer,  each
of the Fund's  Stockholders on such date or as of any record date established in
connection  therewith  would  become a holder of a  beneficial  interest  in the
Liquidating  Trust equal to the  proportion  that such  Stockholder  held of the
outstanding  shares of  Common  Stock of the  Fund.  Although  the Fund does not
currently expect to create a Liquidating Trust, a vote "for" the approval of the
Plan also constitutes  authorization of the transfer of all of the Fund's assets
to the Trust.  See Proposal 1 - "Summary of the Plan", and - "Risks Attendant to
the Adoption of the Plan - Effect on Liquidity  and Price of Common Stock on the
Market".

               At such  time as the  Board  determines,  the Fund will take such
action as required under Maryland law to effect the dissolution of the Fund.


                                        6

<PAGE>


               Benefits to Certain Affiliates
               
               Severance  Payments.  Pursuant  to the Fund's  Severance  Payment
Plan, Joseph M. Mock, Chief Operating Officer of the Fund, and Dean Banks, Chief
Financial Officer,  will be entitled to receive a severance payment equal to one
year of salary, which currently would be $135,000 and $105,000, respectively, in
the event that their  employment is terminated as a result of a liquidation.  In
addition,  Messrs. Mock and Banks would receive additional compensation equal to
1 1/2% and 1%, respectively, of the value of aggregate distributions, if any, in
excess of $4.50 per share of Common Stock.  Based on the  estimated  maximum net
proceeds  of  liquidation  discussed  in  the  preceding  section,  the  maximum
additional  compensation  payable to Messrs. Mock and Banks could amount to $[ ]
and $[ ], respectively.  See Proposal 1 - "Interest of Certain Affiliates in the
Liquidation and  Dissolution",  and "Executive  Compensation - Severance Payment
Plan".

               Vesting and Deemed  Exercise of Options.  Effective upon approval
of the Plan,  all of the  outstanding  options  held by the Fund's  officers and
directors will become immediately  exercisable.  Thereafter,  to the extent that
the aggregate per share liquidating  distributions  exceed the exercise price of
such options,  then from and after the  distribution  date pursuant to which the
aggregate  per share  distribution  amount  exceeds  the  exercise  price of any
option, the option holder will be deemed to be a Stockholder with respect to the
shares of Common Stock subject to such options,  and will be entitled to receive
distributions  on such  deemed  shares of  Common  Stock pro rata with the other
Stockholders.  It should be noted that the  officers and  directors  will not be
required  to pay the  exercise  price with  respect  to the  options in order to
receive  those  distributions  and,   therefore,   this  represents  a  form  of
compensation.  Based on the range of potential net proceeds from  liquidation of
$[ ] to $[ ] per share as  discussed in the  preceding  section,  the  estimated
distributions  paid in connection with outstanding  stock options would range in
the aggregate from  approximately $[ ] to $[ ] for officers and $[ ] to $[ ] for
directors.

                                        7

<PAGE>

               Risks Attendant to the Adoption of the Plan
              
               Uncertainty of Amount and Timing of Liquidating Distributions.  A
number  of  factors  will  affect  the  amount  which  will  be  distributed  as
liquidating  distributions  under the Plan,  including the condition of the real
estate market pending the liquidation process, the cost of liquidation and other
matters,  many of which are beyond the control of the Fund.  As a result,  there
can be no assurance as to the timing or amount of liquidating  distributions  to
Stockholders.

               Effect on  Liquidity  and Price of  Common  Stock on the  Market.
Although it is  difficult  to predict the effect of  developments  in the Fund's
business on the market price of the Common Stock, the adoption of the Plan could
cause the market price of the Common Stock to decline. In addition, Stockholders
thereafter could experience  difficulty in locating  purchasers for their shares
of Common Stock. If, in the future, a Liquidating Trust is created to effect the
liquidation,  the  beneficial  interests  in such  Trust  which  will be held by
Stockholders in lieu of Common Stock will be  nontransferable by their terms. As
a result of the foregoing factors,  Stockholders may experience a decline in the
value and liquidity of their investment in Common Stock for a substantial period
prior to the receipt of liquidating distributions.

               Potential  Liability  of  Stockholders.   The  Board  expects  to
adequately  provide for all of the Fund's  liabilities prior to distributing any
of the proceeds of sales of properties to the  Stockholders.  If,  however,  the
Fund would be insolvent  after any  distribution to the  Stockholders,  then the
Stockholders  receiving such distribution  could be liable to return to the Fund
the amount causing the Fund to be insolvent,  but not exceeding the total amount
distributed in all of such distributions.

               Effect  on  Registration.  The  Fund  anticipates  that  it  will
continue to comply with the  registration and reporting  requirements  under the
Securities and Exchange Act of 1934, as amended. The Fund may, however,  seek to
reduce its reporting requirements at some time during the liquidation process in
order to reduce


                                        8

<PAGE>

administrative costs. In the event that all of the assets are transferred to the
Liquidating  Trust,  it is  expected  that the Trust  will not be subject to the
reporting requirements of the Exchange Act. The Fund anticipates,  however, that
the  trustees of the Trust will  provide the  beneficial  interest  holders with
periodic reports concerning the activities of the trust.


               Effect of Failure to Approve the Plan
              
               In the event that the  Stockholders  fail to approve  the Plan of
Liquidation, the Fund will, most likely, continue to operate at a loss as it has
in the past, thereby further eroding  Stockholders' equity.  Moreover,  the Fund
faces substantial debt payments in the near future. Management believes that the
Fund should be able to  refinance  at least a majority of the debt  scheduled to
mature in the next three years,  although the terms of the renegotiated debt may
be less  favorable  to the Fund.  With  respect to those debts which  management
cannot  refinance,  the Fund could lose the properties  financed thereby through
foreclosure.  See "Management's  Discussion and Analysis of Financial  Condition
and Results of Operations".

               Appraisal Rights
              
               Stockholders do not have any appraisal,  dissenters',  or similar
rights in connection with the approval of the Plan.

Proposal Two: Approval of Proposal to Eliminate the Classified
Board Provisions from the Fund's Charter

               As  currently  in effect,  the  Fund's  Charter  (the  "Charter")
provides that the Board shall be divided into three  classes of directors,  with
two directors in each class. The Board has passed a resolution  recommending for
Stockholder  approval  an  amendment  to the  Charter to delete  the  provisions
therein which divide the Board into classes.

               The Board believes that it is in the best interest of the Fund to
eliminate the classified  board  provisions in order to maximize  flexibility by
enabling the Board to reduce the number of directors


                                        9

<PAGE>


on the Board when it deems appropriate.  In addition, the need for continuity in
Board membership will be reduced if the liquidation is undertaken immediately.

               Certain Considerations
               
               Potential  Loss of Continuity of  Management.  Under the proposed
amendment to the Charter,  a Stockholder  holding a majority of the  outstanding
shares of Common  Stock (or perhaps  fewer  shares,  depending  on the number of
shares  represented at a meeting to elect  directors)  will be able to elect the
entire Board of Directors at the first annual meeting at which that  Stockholder
controls  such shares.  As a result,  the  Stockholders  could lose the benefits
attendant to continuity of the Board's membership and the Fund's management.

               Loss of Protection  from  Unsolicited  Takeovers.  The classified
board  provisions of the Charter  provide some measure of protection to the Fund
against unsolicited takeovers in that they could have the effect of delaying the
effective transfer of control of the Board to any Stockholder  purchasing shares
of Common Stock in order to gain control of the Fund.  Without those provisions,
a  Stockholder  holding  a  majority,  or in some  cases  fewer  shares,  of the
outstanding  Common  Stock would be able to replace the Board in its entirety at
the first meeting at which  directors are elected  following the  acquisition of
those shares. The removal of the classified board provisions could result in the
Fund becoming more vulnerable to unsolicited tender offers,  including coercive,
two-tiered, front-end loaded or partial offers which may not offer full value to
all Stockholders.

               Even if the proposal is approved, Maryland law would provide some
protection from such  transactions.  The Maryland  General  Corporation Law (the
"MGCL") prohibits,  for a period of five years, certain "business  combinations"
(including a merger, consolidation, share exchange or, in certain circumstances,
an asset  transfer  or  issuance  or a  reclassification  of equity  securities)
between a Maryland  corporation and any person who beneficially owns ten percent
or  more  of the  voting  power  of the  corporation's  shares  (an  "Interested
Stockholder"). Thereafter, any such business


                                       10

<PAGE>


               combination must either (i) result in the  Stockholders'  receipt
of a  minimum  price for their  shares  (as  defined  in the  MGCL),  or (ii) be
recommended  by the Board and approved by the  affirmative  vote of at least (a)
80% of the  outstanding  shares  of  voting  stock  of the  corporation  and (b)
two-thirds  of the  outstanding  shares  held by  Stockholders  other  than  the
Interested Stockholder. Currently, the Fund is not subject to these restrictions
on business combinations,  because the Board has adopted a resolution opting out
of their application.  The Board may, however,  repeal that opt-out, and thereby
subject the Fund to these provisions.  In addition, these provisions of the MGCL
do not apply to specific  business  combinations  that are approved by the Board
prior  to the  time  that  the  Interested  Stockholder  becomes  an  Interested
Stockholder. Therefore, these provisions would deter many transactions which the
Board did not approve, thereby providing some protection from transactions which
would be detrimental to the Fund or its Stockholders.

               In addition,  the Fund has entered into a Stockholder Rights Plan
dated July 26, 1990 (the "Rights Plan") which would have the effect of deterring
the  concentration  of  stockholdings  without  prior  approval  by  the  Board.
Generally,  the Rights  Plan would  subject  an  acquiror  of 25% or more of the
Fund's Common Stock to  substantial  dilution in the value of its  investment in
the Fund.  Under the Rights Plan,  the  acquisition of 25% or more of the Fund's
Common Stock without Board  approval would trigger the vesting of certain rights
to purchase Common Stock,  which rights are currently held by the  Stockholders.
The exercise price of the rights held by Stockholders other than the acquiror of
the Common  Stock  would  represent a  substantial  discount to the value of the
Common  Stock to be  received on  exercise.  As a result,  the  exercise of such
rights would dilute the value of the stock acquired by the acquiror.  The Rights
Plan would provide some protection to the Fund from any unsolicited  acquisition
of a substantial portion of the Fund's Common Stock.


                                       11
<PAGE>

                                    THE FUND

Description Of Business
               
               Landsing Pacific Fund was initially a Delaware corporation formed
for the purpose of merging the assets and liabilities of Landsing  Institutional
Properties  Trust-V,  Landsing  Institutional  Properties  Trust-VI and Landsing
Institutional  Properties Trust-VII.  The merger of these predecessor trusts was
completed on November 28, 1988.  On September  30, 1993,  Landsing  Pacific Fund
merged into Landsing  Pacific Fund,  Inc., (the "Fund") a newly-formed  Maryland
corporation.  As a result of the  merger,  the former  stockholders  of Landsing
Pacific Fund became stockholders of the Fund and the Delaware corporation ceased
to exist.  The Fund has elected to be treated as a real estate  investment trust
under the  Internal  Revenue  Code of 1986 and will not be  subject  to  federal
income tax as long as real estate  investment trust status is maintained and all
of its taxable income is distributed to stockholders. 

               The  Fund is  currently  engaged  in the  business  of  operating
income-producing real estate investments.  As discussed in Proposal 1, the Board
of  Directors  of the Fund has  approved a  conditional  resolution,  subject to
Stockholder  approval,  to liquidate all of the assets of the Fund in an orderly
fashion and to dissolve the Fund in accordance with a Plan of Liquidation. 
    

   
               During  1994,  the Fund  initiated a program to dispose of all of
its real estate  investments  which are not  industrial  properties and its real
estate investments  located outside of its core markets in Northern  California,
Colorado and Oregon (the "Non-Core Properties"). As a result of the program, the
Fund has withdrawn from Oklahoma City,  Oklahoma and Boise,  Idaho.  The Fund is
exploring  the  disposition  of other  properties  in Southern  California,  San
Leandro, California, St. Paul, Minnesota and Houston, Texas. 
    
               Pending the  liquidation  of the Fund,  management  continues  to
focus on managing the Fund's portfolio, which as of June 30, 1995,


                                       12

<PAGE>

   
consisted of fee title  ownership of 18 properties.  These include 14 industrial
properties and 4 retail properties. See "Description of the Properties", below.
    

               The results of the Fund's  operations  depend  primarily upon the
successful  operations  of its  existing  investments.  The  return  on  capital
available from equity  ownership of real estate  investments  depends to a large
extent  upon the ability to lease or rent  property,  to improve  properties  to
increase rents,  competition  and other factors,  none of which can be predicted
with any  certainty.  The  Fund  competes  for  tenants  with  other  owners  of
comparable  types of  properties  in the local  geographical  areas in which the
Fund's  properties are located.  The principal  methods of  competition  include
rental  rate  charged,  term  of  lease,  free  rent  concessions,   and  tenant
improvement allowances. In recent years, the combination of overbuilding and the
impact of a real  estate  recession  has  significantly  increased  the level of
competition.  This intense  competition has resulted in decreasing rental rates,
particularly in the Houston,  Southern  California and Portland markets in which
the Fund has properties.  See "Management's Discussion and Analysis of Financial
Condition  and Results of  Operations",  for a more  specific  discussion of the
impact of the foregoing  factors on the Fund's financial  condition,  operations
and liquidity.

               The Fund has not made, nor does it anticipate making,  during the
remainder of its current fiscal year or during its  succeeding  fiscal year, any
material capital  expenditures for environmental  control  facilities.  The Fund
does not expect any  material  effects upon  capital  expenditures,  earnings or
competitive  position to result from compliance with present  federal,  state or
local environmental control provisions. The Fund has previously obtained Phase I
and, in several cases, Phase II surveys of all of its properties relative to the
potential  existence of hazardous  materials as defined by environmental  impact
legislation.  With the  exception  of the Country  Hills Towne Center in Diamond
Bar, California and the 466 Forbes Building in South San Francisco,  California,
only minor amounts of any such  materials,  if any, have been  indicated.  Those
materials representing a potential hazard,


                                       13

<PAGE>

either now or in the future, have been or are being removed.  Materials which do
not represent such a hazard,  e.g., floor tile, have not been removed but rather
an abatement program has been implemented in connection therewith.

         The Country Hills Towne Center has soil partially contaminated
   
by dry cleaning solvents.  Preliminary estimates indicate that the
cost of remediation will not exceed $35,000.
    

               The 466  Forbes  property  has  soil  partially  contaminated  by
gasoline which leaked from  underground  storage tanks on an adjacent  property.
The owner of the adjacent property has initiated action to develop and implement
a remediation  program. It is unlikely that the Fund will be required to perform
investigative work or undertake remedial actions at the property.

   
               The  Multnomah  Building in Portland,  Oregon,  which was sold in
March 1995, contained asbestos. The purchaser of the property agreed to complete
the clean-up of the property with no further  financial  obligation to the Fund.
At an adjoining property, the Imperial Garage, there was a partial contamination
of the soil caused by leakage from underground storage tanks. In connection with
the  sale of the  property  in  March  1995,  the  tanks  were  removed  and the
contamination remediated at a cost to the Fund of approximately $150,000.

               At June  30,  1995  the  Fund  had 8  full-time  employees  and 1
part-time  employee.  All of the  Fund's  operations  are  located in the United
States.
    

                                       14

<PAGE>

       
   

<TABLE>
Description of the Properties
-----------------------------

               A  description  of  the  Fund's  real  estate  investments  is as
follows:

                             Real Estate Investments
              (Amounts in thousands, except square footage amounts)

<CAPTION>
                                                                                               Net         Mortgage
                                                                                   Percent     Book         Loan
                                                                        Area       Leased      Value       Balance
Name and Location                                                      (Sq. Ft.)   6/30/95   6/30/95(1)    6/30/95
-----------------                                                     ---------    -------   ----------   --------
<S>                                                                    <C>          <C>      <C>          <C>
PACIFIC WEST COAST REGION
Pacific International Business Center
  301 East Grand Building               South San Francisco, CA         57,800      100%     $2,983       $ 2,099(2)
  342 Allerton Building                 South San Francisco, CA         69,300      100%      2,981         3,036(2)
  400 Grandview Building                South San Francisco, CA        107,000      100%      5,860         4,662(3)
  410 Allerton Building                 South San Francisco, CA         46,100      100%      1,390         1,646(2)
  417 Eccles Building                   South San Francisco, CA         24,600      100%      1,201           755(3)
  466 Forbes Building                   South San Francisco, CA         65,600      100%      3,436         2,196(2)
Auburn Court Industrial Park            Fremont, CA                     68,000      100%      5,404         2,468(3)
Westinghouse Building                   Fremont, CA                     24,000      100%      1,711           646(2)
Nohr Plaza Shopping Center              San Leandro, CA                 12,100       43%        889             -
Twin Oaks Business Park                 Beaverton, OR                   65,200       94%      3,496         1,133
Twin Oaks Technology Center             Beaverton, OR                   94,200       76%      5,152         1,167
                                                                       633,900       95%     34,503        19,808
ROCKY MOUNTAIN/MIDWEST REGION
Academy Place Shopping Center           Colorado Springs, CO            84,400       98%      5,997         3,736
Bryant Street Annex                     Denver, CO                      55,000      100%      1,285           930
Bryant Street Quad                      Denver, CO                     155,500      100%      4,427         2,173
St. Paul Business Center West           Maplewood, MN                  108,800       80%      2,892         2,869
St. Paul Distribution Center            Maplewood, MN                   77,000      100%      2,558         1,788

                                                                       480,700       95%     17,159        11,496

Portfolio Operations                                                         -        -         (30)(5)         -

TOTAL                                                                1,114,600       95%     51,632        31,304

Real estate under contract for sale:
  Country Hills Towne Center            Diamond Bar, CA                145,800       87%     12,245        14,144(4)
  Inwood Central Shopping Center        Houston, TX                     83,100       80%      1,764             -


<FN>
Footnotes
   (1) Net book value represents total acquisition cost plus cost capitalized subsequent to acquisition less provision for
       loss in value and accumulated deprecation.
   (2) Collateral for $9,623,000 term loan allocated according to property appraised value.
   (3) Collateral for $7,884,000 term loan allocated according to property appraised value.
   (4) Includes a construction loan with an outstanding balance of $142,000 at June 30, 1995.
   (5) Purchase price for trailing equity interest in properties, net of amortization, in addition to corporate assets offset
       by a general real estate reserve.
</FN>
</TABLE>
    
                                       15

<PAGE>

   

In  the  opinion  of  management,  the  properties  are  adequately  covered  by
insurance.

                           COUNTRY HILLS TOWNE CENTER

               Description.  The property is located in the northwest  corner of
Diamond Bar  Boulevard  and Cold Springs Lane in Diamond  Bar,  California.  The
street  addresses of the property are 21321-21385 Cold Sprigs Lane and 2711-2843
Diamond  Bar  Boulevard  and the  property  is  considered  to be located in the
Greater Los Angeles Area. The property's land area is approximately 17.15 acres.

               The Center is a shopping  center  originally  constructed in 1964
and  expanded  and  remodeled  during  1989  and  1990,  with  the  addition  of
approximately  60,000 square feet of new retail  space,  including an eight-plex
movie theater.  This expansion nearly doubled the size of the original  property
resulting in a center  totaling  156,300  square  feet.  During 1992 and 1993, a
major  grocery  store,  which  occupies  25,600  square  feet,  was expanded and
remodeled.

               The fee simple  title to Country  Hills Towne Center is currently
technically  vested in the Fund's  Maryland  predecessor.  By  operation of law,
however, the Fund is the legal owner of the property.  The Fund was previously a
joint venture  partner in the project and took active control of the property on
February 27, 1990. Prior to that time, the Fund was the major equity investor in
the project.

               Mortgage  Debt.  Country Hills Towne Center is  collateral  for a
first mortgage loan which had an outstanding  principal balance at June 30, 1995
of  $14,002,000.   The  property  also  is  collateral  for  a  second  mortgage
construction loan which had an outstanding principal balance of $142,000 at June
30, 1995. Subsequent to June 30, 1995, the Fund executed a forbearance agreement
with its lender for these two loans which  permits the Fund to pay off the loans
by payment  of  $11,500,000.  The  lender has agreed to accept the lower  payoff
amount until September 29, 1995 and will extend that date until October 31, 1995
upon  payment of a $50,000  fee.  The payoff  date can be  further  extended  to
December 31, 1995 with a principal paydown of $2,500,000.


                                       16

<PAGE>

               The Fund has made  application  to  another  lender to  provide a
$9,000,000  mortgage  loan which would  enable the Fund to  complete  the payoff
prior to the  expiration of the final  extension of the payoff date. The balance
of the funds required to make a $2,500,000  principal paydown would be available
from cash reserves.

               Country  Hills Towne Center is a Non-Core  Property.  [Additional
information filed on a confidential basis.]

               Competitive  Conditions.  The greater  Los Angeles  area has been
adversely  affected by the recent recession and various other factors  including
major  cutbacks in defense  spending and military  base  closures.  In the local
market,  viable  retail  tenants  are  currently  in  a  position  to  negotiate
aggressively  for the lower rental rates and greater  concessions.  In addition,
the general  economic  conditions  in the greater Los Angeles  area have made it
more  difficult  for marginal and average  retail  tenants to prosper.  This has
resulted  in a growth in tenant  failures  and a decline in the number of retail
tenants  seeking  additional  locations.  The  combination  of these factors are
likely to keep effective  rental rates from rising as quoted rental rates in the
immediate area have declined over the past year.

               Operating  Data.  As of  June  30,  1995,  the  property  was 87%
occupied,  and the  average  effective  annual  rental  rate per square foot was
$11.05.  The percentage of space leased and the average  effective annual rental
rate per square foot for each of the last five years are as set forth below:

               Year                Occupancy Rate           Rental Rate(1)
               ----                --------------           --------------
               1990                     91%                    $ 7.65(2)
               1991                     89%                    $12.02
               1992                     89%                    $11.89
               1993                     88%                    $11.11
               1994                     87%                    $11.82
               1995                     89%(3)                 $11.79(4)

--------------------
(1)  Expressed as dollars per square foot.


                                       17

<PAGE>
(2)  Includes rents in place prior to the Center's  expansion and  redevelopment
     which was substantially completed in 1990.

(3)  As of June 30, 1995.

(4)  First six months of 1995 annualized.

<TABLE>
               Tenants  that occupy 10% or more of the property are as set forth
below:

<CAPTION>
Principal      Lease          Square
Business       Expiration      Feet          Renewal Options               Rent per Annum
---------      ----------     ------         ---------------               --------------
<S>              <C>          <C>            <C>                           <C>

Food Sales       8/31/2011    25,600         Three 5-year options          $228,000
Drug & Sundry    5/31/2009    21,440         One 10-year option            $81,777, increasing to
   Sales                                                                   $97,788 on 6/1/99
Movie Theater    10/3/2009    23,428         Three successive options      $393,590 plus adjustment
                                               for 15 years, 10 years,       for percentage change in
                                               and 5 years, respectively     in Consumer Price index
                                                                             in 1999 and 2004, or
                                                                             $91,369, whichever is less

</TABLE>

     The principal  business of most of the property's other tenants is the sale
of  retail  goods  and  services,   and  includes  a  bank,  photo   developing,
restaurants,  pet store,  dry  cleaner,  clothes  stores,  and a jeweler,  among
others.

     The following presents the schedule of lease expirations as of December 31,
1994, for each of the next ten years:


                    Number of      Square         Annual        Percentage of
     Year            Tenants        Feet          Rental     Gross Annual Rental
     ----           ---------      ------         ------     -------------------
     1995               9          12,296        $247,000          14.7%
     1996               5           6,089         117,000           7.0%
     1997               2           5,160          75,000           4.5%
     1998               5           7,792         130,000           7.7%
     1999               3          12,250         120,000           7.2%
     2000               1           1,200          32,000           1.9%
     2001-2004          -               -         


                                       18

<PAGE>

     Depreciation for tax purposes is calculated using the straight-line  method
based on the following:

                                             Federal Tax
     Property Component                      Cost Basis              Life
     ------------------                      -----------             ----
     Building and Building Improvements      $19,043,000            39 years
     Furniture and Equipment                      28,000             7 years
                                             -----------
                                             $19,071,000

     The property tax rate,  including  direct  assessments,  is 1.35 percent of
assessed value and annual property taxes for the fiscal year ended June 30, 1995
were  $311,000.  The fund believes  that the property is  adequately  covered by
insurance.

Market For Common Equity and Related Stockholder Matters

     The Fund's Common Stock was listed on the American Stock
Exchange  effective  December 5, 1988. The high and the low sales price for each
period during 1994 and 1993 and the first six months of 1995 are as follows:

                              1995                 1994             1993
                         --------------       --------------    --------------
                           High   Low           High   Low       High    Low
                           ----   ---           ----   ---       ----    ---
1st Quarter              $3.000   $2.500      $3.563   $3.375   $3.875   $3.000
2nd Quarter              $3.500   $2.625      $3.688   $3.375   $3.375   $3.000
3rd Quarter                                   $3.563   $2.813   $3.375   $3.125
4th Quarter                                   $3.625   $2.188   $4.125   $3.250

    
   
              There  were  approximately  7,600  holders of record of the Fund's
shares of Common  Stock as of June 15, 1995.  However,  the Fund  estimates  the
number of stockholders to be in excess of 12,000, since certain shares of Common
Stock of record are held by nominees.  On August 7, 1995,  the closing  price of
the Common Stock was $3.125. 
    

              On  August 7,  1992,  the  directors  of the Fund voted to suspend
payment of a  distribution  to  stockholders.  The Board has reviewed the policy
periodically and the Fund is not expected to pay a


                                       19

<PAGE>



   
distribution  from  operations  during  calendar  year 1995.  See  "Management's
Discussion and Analysis of Financial Condition and Results of Operations", for a
more specific  discussion of the Fund's  liquidity and the availability of funds
for  distribution.   If  the  Stockholders  approve  the  Plan  of  Liquidation,
liquidating distributions would be made at such times and in such amounts as may
be determined by the Board of Directors.
    

               On March 27, 1995,  the Board of Directors  resolved to terminate
the  Dividend   Reinvestment  Plan.  The  Plan  enabled   stockholders  to  have
distributions,  when  they  were paid by the  Fund,  automatically  invested  in
additional  shares of Common Stock to the Fund.  Registrar and Transfer Company,
which is unaffiliated  with the Fund, acted as agent for those  stockholders who
participated  in the Plan.  The shares of Common  Stock  required to fulfill the
requirements  of the Plan were purchased on the open market or directly from the
Fund at a 5% discount from the open market price.


                                       20

<PAGE>

       
   
<TABLE>
Selected Financial Data
    

Operating Results and Distributions
-----------------------------------
<CAPTION>
   
                                   Six Months
                                  Ended June 30,              Years Ended December 31,
                              ---------------------------------------------------------------------
    
                                  1995      1994     1994      1993      1992      1991      1990
                                  ----      ----     ----      ----      ----      ----      ----
                                     (Amounts in thousands,except per share amounts)
   
<S>                            <C>       <C>        <C>      <C>       <C>       <C>       <C>
Revenues                       $  5,279  $  6,371   $12,189  $ 14,441  $ 13,565  $ 16,910  $ 16,406
Income (loss) before gain
    
 or loss from sale of
   
 real estate  and gain
    
 on extinguishment of
 debt                         $(3,610)   $(8,335)   $(9,618) $(27,754) $(12,249) $ (2,845) $(12,545)
Gain or loss from sale of
   
 real estate                       -           -          -         -       392         -      (151)
    
Gain on extinguishment
   
 of debt                          467          -          -         -         -         -         -
Net income (loss)             $(3,143)   $(8,335)   $(9,618) $(27,754) $(11,857) $ (2,845) $(12,696)
    

Per Share:
---------
   
Net income (loss)             $  (.53)   $ (1.40)   $ (1.62) $  (4.61) $  (1.89) $   (.46) $  (2.08)
Distributions declared        $    -     $    -     $    -   $    -    $    .24  $    .64  $    .80
    

       
   
Balance Sheet Data:
------------------
Total Assets                  $74,403    $86,749    $80,328  $100,686  $124,691  $137,070  $134,532
Notes Payable                 $45,448    $53,255    $47,929  $ 57,966  $ 53,757  $ 53,309  $ 43,162
Stockholders' Equity          $27,608    $32,032    $30,750  $ 40,368  $ 68,103  $ 81,336  $ 89,119
    
</TABLE>


                                       21

<PAGE>



       
   
Management's  Discussion  and  Analysis Of  Financial  Condition  and Results of
Operations
    

       
   
Liquidity  and  Capital   Resources.   Current   projections  are  that  capital
expenditures for tenant and building improvements will be approximately $900,000
for the last six months of 1995.  The  principal  source of liquidity  for these
requirements is current cash reserves. At June 30, 1995, the Fund's unrestricted
cash and cash requirements were $6,778,000.

               At June 30,  1995 the Fund had  borrowings  of  $19,000,000  that
mature prior to December 31, 1995. As of June 30, 1995, the principal  amount of
the Fund's debt that will  mature in the next three years is as follows:  (i) in
1995 - $19,000,000 which includes $14,144,000 principal amount currently payable
on two  loans  collateralized  by  Country  Hills  Towne  Center;  (ii)  in 1996
-$6,227,000;  and (iii) in 1997 - $12,505,000. It is expected that substantially
all of these loans will either be extended or the loans restructured. 

               The Fund has completed an agreement with one of its lenders which
provides  that the lender  will accept  $11,500,000  as  repayment  of two loans
collateralized  by Country Hills Towne  Center.  These loans matured on June 30,
1995  and  had an  outstanding  principal  balance  of  $14,144,000.  One of the
conditions  of the agreement is that the payoff occur prior to October 31, 1995.
The payoff date


                                       22

<PAGE>

can be  extended  to  December  31,  1995 if the loan  balance  is paid  down by
$2,500,000.  (See Note 4 of Notes to  Financial  Statements  in Schedule 2.) The
potential sources of liquidity to accomplish the payoff of the loans are current
cash reserves and a new $9,000,000  mortgage loan collateralized by the property
for  which the Fund has made  application.  [Additional  information  filed on a
confidential basis.]

               Because  of the  already  significant  amount of debt,  increased
borrowings  have been viewed as a limited  source of  long-term  liquidity.  The
Fund's intention to liquidate, recent net losses and the suspension of dividends
in June 1992 significantly  limit the Fund's ability to access sources of equity
capital. Management believes that the only long-term source of liquidity to fund
capital requirements and to meet loan repayments is the sale of properties. 

               During the first six months of 1995,  the Fund sold the Multnomah
Building, the Imperial Garage, and a parcel of Country Hills Towne Center, which
produced net cash proceeds of $2,242,000.

               During  substantially  all of 1994 and the  first  six  months of
1995, the Fund sought to increase its capital base, arrange a merger, or to sell
all, or substantially  all of its assets.  No such transaction was accomplished.
In order to prevent  continuing  erosion of Stockholders'  equity,  the Board of
Directors adopted a resolution,  subject to Stockholder  approval,  to liquidate
all of the assets of the Fund and to dissolve the Fund in accordance with a Plan
of Liquidation and Dissolution. See Proposal 1 - Approval of Plan of Liquidation
and Dissolution. 
    

       

   
Analysis of Cash Flows.  During 1994, the Fund generated  $1,078,000 in Net Cash
Provided by Operating  Activities  as compared with  $1,790,000  during 1993, as
presented in the accompanying Statements of Cash Flows.
    

               Net cash  provided  by  operating  activities  decreased  in 1994
primarily as a result of the sale of properties which were outside


                                       23

<PAGE>

of  the  Fund's  core  markets.   In  addition,   interest   expense   increased
significantly due to increases in 1994 in borrowing rates.  Approximately 84% of
the Fund's debt bears interest which is tied to short-term interest rates.

   
               Net cash  provided by operating  activities,  the net proceeds of
$5,465,000  from the sale of rental  property  and the  receipt  of  payment  of
$2,145,000 in satisfaction of a participating  mortgage loan were the sources of
capital to fund capital  expenditures and development costs and to pay down debt
by $1,631,000.  The balance of net cash flows was used to increase  reserves for
future cash  requirements.  During 1994, as a result of the sale of  properties,
$4,264,000  of debt  was  retired  . In  addition,  title  to one of the  Fund's
properties was  transferred to the lender in satisfaction of the $4,142,000 loan
collateralized by the property.

               The  gross  sales   prices  of   properties   sold  in  1994  was
$10,527,000.  See Note 6 of Notes to Financial  Statements in Schedule 1 for the
sale price of each property. As a result of the sale of properties,  there was a
14% decrease in total investments in real estate in 1994. The gross sales prices
of  properties  sold in the six months ended June 30, 1995 was  $3,080,000.  See
Note 2 of Notes to Financial Statements in Schedule 2 for the sale price of each
property.  As a result of the sale of  properties,  there was a 4%  decrease  in
total investments in real estate in the first six months of 1995.

    

   
               Results of Operations
    

   
               Operating Trends. Substantially  all  of  the  Fund's investments
are in rental  properties.  The Fund has  investments  in two specific  property
types:  industrial  -  representing  76%  of  rentable  square  footage  of  the
portfolio,  and retail -  representing  24% of  rentable  square  footage of the
portfolio.  See  "Description  of  Properties".  The table  below  presents  the
percentage  leased at the end of each of the past three  years,  for each of the
specific property types in which the Fund currently has investments:

    

                                       24

<PAGE>

                             Percentage Leased Rate
                             ----------------------
          Date                               Industrial                Retail
          ----                               ----------                ------
          December 31, 1992                      90%                     87%
          December 31, 1993                      96%                     86%
          December 31, 1994                      97%                     88%

               The primary  reasons for the  occupancy  trends were the same for
each  property  type.  During  1992,  the impact of the economic  recession  was
reflected  in a  significant  increase in tenant  failures.  Aggressive  leasing
activity since 1992 has resulted in improved occupancy. The overall trend in the
past three years for each of the Fund's property types is as follows:

   
               Industrial  - Demand  for the  Fund's  industrial  space has seen
improvement  over the past three years,  particularly in the South San Francisco
market. However, rental rates have declined as leases have expired and releasing
has been at lower rates reflecting the competition for space.

               Retail  -  The  demand  for  retail  space  has declined with the
slowdown in economic  growth.  This has the effect of reducing  rental  rates in
order to maintain relatively constant occupancy rates over the past three years.

    
               Management  believes  that  the  geographic  market  in  which  a
property is located has been a critical factor in determining operating results.
The trend in the Fund's occupancy has been favorable in Northern California, and
both occupancy and rental rates have been favorable in Colorado,  reflecting the
relative strength of that economy. In Minnesota, the market has been stable with
occupancy  rates of 93%,  but at  highly  competitive  rental  rates due to weak
demand.  The  competition  for rental  space is intense in  Southern  California
resulting in occupancy  rates below the  portfolio  average and  reflecting  the
weakness in the economy in that market. In the Houston and Portland markets,  an
oversupply of retail and industrial  properties,  respectively,  has resulted in
intense price competition in order to maintain occupancy levels.

   
               Six Months Ended June 30, 1995 Compared with the Six Months Ended
June 30, 1994. Operating 

    


                                       25

<PAGE>



   
results  for the  periods  ending  June  30,  1995  and  1994  are not  directly
comparable  because of the difference in the number and magnitude of investments
held. Events which impacted the comparability of these results include:  (i) the
sale of Twin Oaks  Executive  Center in  Beaverton,  Oregon on January 20, 1994,
(ii) the  disposition  of  BancFirst  and 101 Park Avenue  Office  Buildings  in
Oklahoma  City,  Oklahoma on February  28,  1994,  (iii) the sale of Camden Park
Shopping  Center in  Houston,  Texas on June 7, 1994,  (iv) the sale of Franklin
Business Park in Boise,  Idaho on November 10, 1994,  (v) the sale of 6900 Place
Shopping  Center in Oklahoma  City,  Oklahoma on December 22, 1994, and (vi) the
sale of the Multnomah Building and Imperial Garage in Portland,  Oregon on March
30, 1995.  Decreases in rental income,  operating  expenses and depreciation and
amortization primarily resulted from these sales.

               The  following  table  reclassifies  the 1995 and 1994  operating
results of the Fund in order to present the results as if the Fund had not owned
eight properties which were disposed of during 1995 and 1994.
    

                                       26

<PAGE>



                                     Table I
                           Proforma Operating Results
   
              Including Only Properties Held Throughout Comparable

Periods
                         (Excludes Disposed Properties)
                             (amounts in thousands)
    

                                   Three Months Ended         Six Months Ended
                                   ------------------         ----------------
   
                                        June 30,                  June 30,
                                          1995                      1994
    
   
Revenues                           $ 2,541    $ 2,743         $ 5,247  $  5,291
Operating expenses                     685        782           1,406     1,586
   Income from property 
     operations                    $ 1,856    $ 1,961         $ 3,841  $  3,705

Interest expense  and other
     financing costs                 1,300     1,181            2,594     2,267
General and administrative
     expenses                          392        429             828       963
Other expense                          197         66             258       168
Depreciation and amortization          726        901           1,515     1,818
Provision for loss in value of
  investments in real estate and
  loan collateral value              2,300      7,000           2,300     7,000
                                     4,915      9,577           7,495    12,216

Loss before gain on extinguishment
  of debt                           (3,059)    (7,616)         (3,654)   (8,511)

Gain on extinguishment of debt         467          -             467         - 

Loss before operating results of
  disposed properties               (2,592)    (7,616)         (3,187)   (8,511)

Operating results of disposed 
  properties                             -        117              44       176

Net Loss                           $(2,592)   $(7,499)        $(3,143)  $(8,335)
    
       


                                       27

<PAGE>





               The discussion of changes in results of operations  which follows
is based on the proforma  comparison  of operating  results  excluding  disposed
properties as presented in Table I.

   

               Operating expenses decreased 11% in 1995 primarily as a result of
reduced  property tax  assessments  and  maintenance and repair costs at several
properties.

               Interest  expense  and other  financing  costs were 14% higher in
1995 as compared  with 1994  primarily as a result of the effect of increases in
the prime rate on the Fund's variable rate debt.

               General and administrative expense declined by 14% in 1995 due to
a reduction in personnel in 1994 and a decline in corporate legal costs.

               Other   expense   consisted  of   merger/liquidation   and  toxic
remediation  costs in 1995 and terminated  equity offering and loan  refinancing
negotiations costs in 1994. 
    

       
   

               Depreciation and amortization  expense  decreased 17% in 1995 due
to a reduction in carrying  value  resulting  from  writedowns to net realizable
value in June and December 1994. 

               During the six months ended June 30, 1995, a $2,333,000 provision
for loss was recorded to reduce the carrying value to the properties'  estimated
net realizable value of the properties which are being held for sale. All of the
writedown was  attributable  to Country  Hills Towne Center and Nohr Plaza.  The
Fund also recognized a $33,000  recovery on a  participating  mortgage loan that
was written off in a prior year.


                                       28

<PAGE>

               In 1995,  the Fund realized a $467,000  discount by making a cash
payment of $1,027,000 to pay off a $1,494,000  loan  collateralized  by the Nohr
Plaza Shopping Center in San Leandro, California.

               Year Ended  December 31, 1994 Compared to Year Ended December 31,
1993. The following discussion,  and the comparisons set forth therein are based
on the actual operations of the Fund for the respective periods, and include all
properties  held by the  Fund in each  such  period.  Due to  dispositions,  the
operating results are not directly comparable.  See the discussion following the
supplemental  information  in Table II for a  comparison  of  operating  results
including only properties held in 1994 and 1993.

               Rental income  decreased 16% in 1994 from 1993 as a result of the
sale of six Non-Core properties.

               Operating  expenses  decreased 33% in 1994 from 1993 as a  result
of the sale of six Non-Core  Properties  , lower  property  tax  assessments  at
several properties, and a significant reduction in administrative costs.

               Interest  expense  increased 11% in 1994 over 1993 as a result of
the effect of prime rate  increases on variable rate debt,  offset by the impact
of the sale of four Non-Core Properties.
    

               General and administrative  costs decreased 20% in 1994 from 1993
as a result of the Fund's effort to reduce  franchise tax,  legal,  professional
services, personnel, and printing/mailing costs.

               Other expense in 1994 was comprised of merger/liquidation  costs,
terminated  property sale and loan  transaction  costs,  and  terminated  equity
offering costs.

               During the twelve  months ended  December 31, 1994, an $8,150,000
provision  for loss was  recorded  to reduce  the  carrying  value of the Fund's
portfolio to the estimated net realizable  value of properties  which were being
held for sale or were being marketed for sale.


                                       29

<PAGE>


               During  December  1994,  the  Fund  recognized  the  recovery  of
substantially all of the King Cole Homes  participating  mortgage loan. The Fund
realized  $1,505,000 in excess of the loan's carrying value, net of legal costs,
and the recovery reduced the provision for loss discussed above.

               The  factors  discussed  above  caused  the  Fund's  net  loss to
decrease from $27,754,000 in 1993 to $9,618,000 in 1994.

   
               Year Ended  December 31, 1993 Compared to Year Ended December 31,
1992.
    

               Rental  revenue  increased  7% in  1993  as  compared  with  1992
primarily  due to  non-recurring  recoveries of prior year  operating  expenses,
higher  percentage of space leased for the portfolio and increased  revenue from
acceleration  of rental  payments by certain  tenants in  connection  with early
termination of leases.  The 1992 revenues included  approximately  $350,000 from
Lakeridge Business Park which was sold in June of that year.

               Other income  decreased  42%  primarily  because of a decrease in
interest income from notes  receivable from officers which were canceled in late
1992 and 1993. The decrease was partially  offset by higher  interest  income on
increased cash reserves in 1993 and the non-accrual of participating loan income
in 1993.

   
               Other  expense in 1993 was  comprised  of costs  associated  with
litigation  in which the Fund was  engaged or agreed to  settlement,  terminated
capital  projects  at  Country  Hills  Towne  Center,  and costs  incurred  in a
terminated equity offering. Litigation costs were significantly lower than those
in  1992  due  to  management's  initiative  to  accelerate  the  completion  of
litigation and reduce the number of matters in dispute.

    
               During 1993, the borrower for the mortgage loan collateralized by
the land in Sonoma, California filed for bankruptcy protection,  causing a delay
in realizing the expected  value of the  collateral.  Principally as a result of
the delay,  the Fund made a provision for  additional  loss of $542,000.  During
1992,  the Fund made a provision of $1,084,000  for loss on the Sonoma land loan
and a


                                       30

<PAGE>


provision of $2,252,000 for loss on the second mortgage loan previously  secured
by a shopping center in Alameda, California.

               Subsequent to December 31, 1993,  the Fund announced its decision
to  explore  the  disposition  of  its  real  estate   investments  in  Southern
California; St. Paul, Minnesota; Oklahoma City, Oklahoma; Houston, Texas; Boise,
Idaho;  and  Colorado  Springs,  Colorado,  in order to  determine  whether such
dispositions could be made on a satisfactory basis. Since the Fund's real estate
investments in those markets were no longer considered to be held on a long-term
basis, a $19,062,000  provision for loss was recognized as of December 31, 1993,
to reduce the carrying value of the properties to their estimated net realizable
value. As a result of revisions in the  development  prospects for the Multnomah
Building  and  Imperial  Garage,  the carrying  value of those  investments  was
reduced by a $3,977,000  provision for loss. In addition,  a $446,000  provision
for loss was  recognized  in 1993 to reflect the  contract  for sale of the Twin
Oaks Executive  Center  property.  In 1992, a $3,011,000  provision for loss was
made to reduce the carrying value of the Multnomah Building.

               The  factors  discussed  above  caused  the  Fund's  net  loss to
increase from $11,857,000 in 1992 to $27,754,000 in 1993.

               The  following  supplemental   information  provides  comparative
operating  information for 1994 and 1993 including only those  properties  which
remained in the portfolio as of December 31, 1994.


                                       31

<PAGE>



<TABLE>
                                    Table II
                           Proforma Operating Results
             Including Only Properties Held Throughout 1994 and 1993
                         (Excludes Properties Disposed)
                             (Amounts in thousands)


<CAPTION>
<S>                                                                                  <C>        <C>
REVENUES:

Rental income                                                                        $ 10,647   $10,466
Other income                                                                               92        88
                                                                                     --------   -------
    Total revenues                                                                     10,739    10,554
                                                                                     --------   -------

EXPENSES:

   
Operating                                                                               3,115     3,452
Depreciation and amortization                                                           3,762     3,668
Interest and other financing costs                                                      4,679     4,024
General and administrative                                                              1,897     2,366
Other expense                                                                             303       558
Provision for loss in value of investments
  in real estate and loan collateral value                                              6,645    10,816
                                                                                       ------   -------
    Total expenses                                                                     20,401    24,884
                                                                                       ------   -------

Loss before operating results of
  disposed properties                                                                  (9,662)  (14,330)
Operating results of disposed properties                                                   44   (13,424)
                                                                                       ------- --------
    Net loss                                                                         $ (9,618) $(27,754)
                                                                                     ========= ========
</TABLE>

    
               The discussion of changes in results of operations  which follows
is based on the comparison of operating results excluding disposed properties as
presented in Table II.


   
               Proforma Results of Year Ended December 31, 1994 Compared to Year
Ended December 31, 1993. Operating expenses decreased 10% in 1994 from 1993 as a
result of lower property tax assessments at several properties and a significant
reduction in administrative costs.

               Interest and other  financing  costs  increased  16% in 1994 from
1993 as a result of the effect of prime rate increases on variable rate debt.

    
               General and administrative  costs decreased 20% in 1994 from 1993
as a result of the Fund's effort to reduce franchise tax,



                                       32

<PAGE>

legal, professional services, personnel, and printing/mailing costs.

               Other expense in 1994 was comprised of merger/liquidation  costs,
terminated  property sale and loan  transaction  costs,  and  terminated  equity
offering costs.

               During the twelve  months ended  December 31, 1994, an $8,150,000
provision for loss was recorded to reduce the carrying value to the  properties'
estimated net realizable  values of properties which were being held for sale or
being marketed for sale.

               During  December  1994,  the  Fund  recognized  the  recovery  of
substantially all of the King Cole Homes  Participating  Mortgage Loan. The Fund
realized  $1,505,000 in excess of the loans carrying value,  net of legal costs,
and the recovery reduced the provision for loss discussed above.

               Potential Factors Affecting Future Operating Results.
               
               As discussed  hereafter  in Proposal  One, the Board of Directors
has adopted a  resolution,  subject to  Stockholder  approval,  to liquidate the
Fund. As properties are sold pursuant to any liquidation of the Fund, the effect
would be to  decrease  the  contribution  of such  properties  to  overall  Fund
operating  results.  Because  certain of the Fund's  general and  administrative
expenses  are fixed  rather  than  variable,  the  decreased  contribution  from
properties  which are sold would  result in a decrease  in total Fund  operating
results.

   
               If the Stockholders approve the proposed Plan of Liquidation, all
of the Fund's investments would be valued on the basis of estimated  liquidation
prices. Preliminary estimates indicate that the aggregate of sales prices net of
closing costs would not be less than the projected  carrying  values at the time
of sale.  If the Plan of  Liquidation  is  adopted,  the  Fund  may  record  the
estimated costs of liquidation and dissolution. Preliminary estimates, as


                                       33

<PAGE>

of June 30, 1995, indicate that a provision of approximately $2,000,000 would be
required to record such costs.
    

               Since  84% of the  Fund's  debt  bears  variable  rate  interest,
increases or  decreases  in the prime rate will  increase or decrease the Fund's
interest expense.

Additional Financial Information

   
               A copy of the  Fund's  financial  statements  as set forth in the
Fund's  Form  10-KSB for the fiscal  year ended  December  31,  1994 is attached
hereto as Schedule 1, and a copy of the Fund's financial statements as set forth
in the Fund's  Form  10-QSB for the three  months and six months  ended June 30,
1995 is attached  hereto as Schedule 2. The financial  information  contained in
Schedules 1 and 2 is hereby  incorporated into this document as though set forth
herein.
    


                                       34

<PAGE>

                                  PROPOSAL ONE:
                 APPROVAL OF PLAN OF LIQUIDATION AND DISSOLUTION

Reasons for the Proposed Liquidation

               The Board of Directors of the Fund (the "Board") has  unanimously
approved a Plan of Liquidation  and  Dissolution  of the Fund (the "Plan"),  and
directed that the Plan be submitted for adoption by  Stockholders of the Fund at
the Meeting.  Stockholders will be asked at the Meeting,  among other things, to
adopt the Plan and authorize the Board of Directors to take all action necessary
or  appropriate  to implement the Plan. A copy of the Plan is included with this
Proxy Statement as Exhibit A. Reference is made to Exhibit A for a more complete
description of the terms and conditions of the Plan.

               The  Fund is a  Maryland  corporation  which  has  elected  to be
treated as a real estate  investment trust (a "REIT") under the Internal Revenue
Code  of  1986,  as  amended.  The  investment  policy  of the  Fund  emphasizes
equity-oriented  real estate  investments  to  generate  both income and capital
appreciation for the  Stockholders.  The Fund has generated net operating losses
since 1989,  due in large part to (i)  provisions  for losses on  investments in
real  estate,  (ii) the Fund's  high level of debt,  and (iii) the high level of
general and  administrative  costs  associated with  administering a public REIT
relative  to  the  revenue  generated  by  the  Fund's  properties.  The  Fund's
management has sought to improve operating results by implementing  cost-cutting
measures.  While the Fund has been successful in reducing costs,  management has
concluded that the Fund's asset base is too small to generate sufficient revenue
to cover the costs, even as reduced, of administering a public REIT.

   
               In  light  of the  foregoing,  management's  goal has been to (i)
raise  additional  capital to finance an increase in the Fund's  asset base to a
level necessary to generate  sufficient  revenue to offset operating costs, (ii)
grow the Fund by merging it with another REIT or real estate  company,  or (iii)
terminate the Fund by entering into a merger or sale of assets  following  which
the Fund would not be the surviving entity.
    


                                       35

<PAGE>

               Issuance of Securities

               Management  and the Board have  investigated  the  possibility of
raising  capital  through the issuance of  additional  securities.  In November,
1993, the Fund filed a  registration  statement with the Securities and Exchange
Commission  in  connection  with an  offering to its  Stockholders  of rights to
purchase shares of Common Stock in the Fund. Ultimately,  it was determined that
the costs of completing the offering outweighed the benefits of the small amount
of cash that would have been raised.

   

               At present,  the Board believes,  after consultation with members
of the  investment  community,  that there would be  insufficient  demand  among
investors  to complete a sale of  additional  securities  if issued by the Fund.
Management  believes that, as a general rule, in order to attract  capital to an
equity offering by a REIT the aggregate  amount of debt should not exceed 40% of
the REIT's total market capitalization. The aggregate amount of the Fund's debt,
however,  is  approximately  two  times  its  market  capitalization.  Moreover,
management believes that many investors are less likely to invest in a REIT with
an  equity  market  capitalization  as small  as the  Fund's.  Because  of these
factors,  and because the Fund has not paid a dividend  since the second quarter
of 1992,  it is  unlikely  that an offering  of the Fund's  securities  would be
successful.

    

               Mergers and Acquisitions

               Since March of 1990, the Fund has pursued growth through  mergers
and acquisitions  pursuant to which the Fund would be the surviving entity.  The
Fund actively pursued  transactions with other real estate companies in order to
increase  the Fund's  asset  base,  but did not enter into any of the  potential
transactions  identified  because  management  did not believe  that any of them
would  enhance  Stockholder  value.  More  specifically,  none of the  merger or
acquisition  targets  considered  met  all of  the  Fund's  criteria  concerning
acquisition price, geographic location, property-type, and leverage ratios.

               Since  March of 1994,  the Fund has  shifted  its focus away from
growth toward pursuing transactions through which the Fund would


                                       36

<PAGE>



   
be the acquired entity. This shift resulted from the recognition by the Board of
(i) the Fund's lack of cash to finance an  acquisition  of another  entity,  and
(ii) the decline in the trading  price of the Fund's  Common Stock and (iii) the
failure to pay  dividends on the Fund's  Common  Stock,  the latter two of which
reduced the likelihood that  stockholders of another company would accept Common
Stock of the Fund as consideration for shares in a merger. As a result, the Fund
began  pursuing the  possibility of mergers and other  transactions  pursuant to
which the Fund's  Stockholders  would receive cash or securities in exchange for
their shares of Common Stock.
    

   
               In order to make the Fund and its properties  more  attractive to
potential  acquirors  as well as investors  in the equity  market,  the Fund has
sought to narrow the  geographic  scope of its properties as well as the type of
properties within its portfolio. To that end, the Fund has attempted to sell its
Non-Core  Properties,  which are those  properties  which are located outside of
Northern  California,  Colorado  and  Oregon,  as well as  those  which  are not
industrial  buildings . Of the fourteen Non-Core  Properties held by the Fund as
of January 1, 1994, the Fund has sold eight. 
    

               The Fund has entered  into  extensive  negotiations  with several
REITs and real estate  companies  concerning  mergers and the sale of the Fund's
properties.  With one exception those  negotiations were terminated  because the
parties were unable to reach  agreement as to the material terms. In one case in
which it was likely that an agreement would have been reached as to the material
terms, the Fund ultimately determined not to pursue a definitive agreement.  The
Board  concluded  that  the  transaction  considered  would  not be in the  best
interests  of the  Stockholders  in  light  of a review  of the  current  market
conditions for real property.  Based on a report by Ernst & Young, LLP ("Ernst &
Young") and the analysis of management, the Board concluded that, although there
can be no  assurance in this regard,  the  proceeds to the  Stockholders  from a
liquidation would likely exceed the proceeds to the Stockholders from the merger
transaction   considered.   See  "Estimate  of  Net  Proceeds  of  Liquidation",
discussing the above-referenced report.


                                       37

<PAGE>

               The Board's Conclusions
   
               The  Board  has  determined  that a  liquidation  is in the  best
interest of Stockholders.  The continuation of the Fund's  operations at current
levels will, most likely,  cause further erosion of Stockholders'  equity. Based
on  management's  analysis  and the Ernst & Young report  indicating  the likely
aggregate  value of the Fund's  properties,  the Board believes that the trading
price of the Common  Stock does not reflect the  underlying  market value of its
investments. See "Estimate of Net Proceeds of Liquidation".  It should be noted,
however,  that  there  can be no  assurance  that the  estimate  of  liquidation
proceeds will prove accurate.  See "Risks  Attendant to the Adoption of the Plan
Uncertainty of Amount and Timing of Liquidating  Distributions".  Therefore, the
amount ultimately received by Stockholders through liquidating distributions may
or may not exceed the trading price of the Common Stock.
    

Summary of the Plan

   

               The following summary of the Plan is qualified in its entirety by
the Plan itself.  The Plan will become  effective only upon the approval thereof
by the affirmative  vote of holders of a majority of the  outstanding  shares of
Common Stock.

               Sale  of  the  Properties.  Upon  approval  of  the  Plan  by the
Stockholders,  the Fund will take all steps  necessary to effect the sale of all
of the Fund's  real  property  (the  "Real  Property")  as well as its  personal
property (the "Personal Property")  (collectively,  the "Properties").  The Real
Property may be sold  individually,  together as a whole, or in discrete groups,
to any one or more buyers.
    
               The  Board  may   authorize  its  Real  Estate   Committee   (the
"Committee")  to  approve  sales of the  Fund's  Real  Properties.  The Board of
Directors  will  establish  guidelines  pursuant  to  which  the  Committee,  if
established,  or in the absence thereof,  the officers of the Fund, may sell the
Real Property  without  further  approval of the Board.  If the Committee or the
officers,  as the case may be,  propose  to sell Real  Property  upon  terms and
conditions  which  do not  conform  to the  guidelines,  any  such  sale  may be
completed


                                       38

<PAGE>



only after the Board approval.  Similarly,  the Board will establish  guidelines
pursuant to which the officers may sell the Personal  Property  without  further
approval of the Board.  Any sale on terms and conditions which do not conform to
the guidelines may be made only after Board approval.

               The  proceeds  of the sale of the  Properties  will,  pending any
liquidating  distributions,  be  invested  by the  Board in any  manner it deems
appropriate,  subject to the limitation  that such  investments do not result in
the Fund's  becoming an Investment  Company under the Investment  Company Act of
1940.

               Liquidating Distributions. The proceeds of the sale of Properties
and any interest or other return  thereon,  less costs of sale, the repayment of
debt, and any provision for reserves and costs of liquidating  the Fund, will be
distributed  to the  Stockholders  at such times and in such amounts as shall be
determined by the Board,  in its sole  discretion.  At such time as the Board of
Directors   authorizes  any   liquidating   distribution   to  be  made  to  the
Stockholders, the Board will cause the aggregate amount of funds, securities, or
other assets (the "Distributable  Assets") to be distributed to the Stockholders
(the "Eligible Stockholders") of record on the record date fixed with respect to
such  distribution  to be set  aside.  All  Distributable  Assets  set aside for
distribution  will be distributed  through the Fund's  transfer  agent,  or some
other agent of the Fund, to the Eligible  Stockholders.  As of the time that the
Fund makes the final liquidating distribution to the Eligible Stockholders,  all
of the outstanding shares of Common Stock will be deemed cancelled.

               All Distributable  Assets set aside for distribution that are not
distributed  because an Eligible  Stockholder  cannot be located will be held by
the Transfer Agent for a period of three years from the date that notice is sent
to Stockholders regarding the Fund's dissolution.  Upon expiration of this three
year  period,   or  any  longer  period  that  the  Board  may  determine,   the
Distributable  Assets  will be  distributed,  pro rata,  to the  other  Eligible
Stockholders.  In the  event  that any of those  Eligible  Stockholders  who had
previously  been  located as of the date of the final  liquidating  distribution
thereafter  becomes  unlocatable,   the  amounts  payable  to  such  unlocatable
Stockholder shall be paid to


                                       39

<PAGE>


the appropriate  State official,  or to another  beneficiary  that the Board may
designate in accordance with the law.

               Significantly,   the  amount   and  timing  of  any   liquidating
distributions will be determined by the Board and will be contingent upon, among
other  things,  the sales of  Properties  and the  amounts  that the Board deems
necessary or appropriate to set aside for liabilities and continuing expenses of
the Fund.  The Board is unable to  predict  when any of the  Properties  will be
sold, and therefore when any distributions will be made, and if made, the amount
that will be distributed.

               Liquidating  Trust Agreement.  If the Board of Directors deems it
advisable for any reason,  the Board may at any time, in its sole discretion and
on behalf of the  Stockholders,  create a  liquidating  trust (the  "Liquidating
Trust") by entering into a Liquidating Trust Agreement (the  "Liquidating  Trust
Agreement") for the purpose of (a) completing the liquidation of the Properties,
(b)  providing  for the  payment  of all  liabilities,  (c)  making  liquidating
distributions  to the Eligible  Stockholders,  and (d) holding and  distributing
liquidating  distributions  on behalf of any  unlocated  Eligible  Stockholders.
Concurrently  with the execution of the Liquidating  Trust  Agreement,  the Fund
would  transfer  and  assign  to the  trustee  of the  Liquidating  Trust all of
Landsing's right, title and interest in and to all of its assets. Effective upon
such transfer,  each of the Fund's Stockholders on such date or as of any record
date established in connection therewith,  would become a holder of a beneficial
interest in the Trust equal to the proportion that such  Stockholder held of the
outstanding  shares of  Common  Stock of the Fund.  The Board of  Directors  may
appoint one or more persons to act as trustees of the Liquidating Trust.

               It should be noted  that,  although  the Fund does not  currently
expect to create a Liquidating Trust, a vote "for" the approval of the Plan also
constitutes  authorization  of the  transfer of all of the Fund's  assets to the
Trust.

               Dissolution.  At such time as the Board determines, the Fund will
(a) give  notice of  dissolution  to all its  known  creditors  of its  intended
dissolution,  (b) cause Articles of Dissolution  to be prepared,  executed,  and
filed with and accepted for record by the


                                       40

<PAGE>



State Department of Assessments and Taxation of Maryland ("SDAT"), (c) cause any
documentation  required  by federal  or state tax  authorities  to be  prepared,
executed and filed, (d) after filing the Articles of Dissolution, provide notice
to Stockholders of any final liquidating distribution or notice of the filing of
the  Articles of  Dissolution  and (e)  withdraw its ability to do business as a
foreign corporation in any state in which it presently has such authority.

               Amendments.   Following   the   adoption   of  the  Plan  by  the
Stockholders at the Annual  Meeting,  the Board of Directors may modify or amend
the Plan, to the extent  permitted  under  Maryland law.  Before the Articles of
Dissolution are accepted for record by the SDAT, the Fund may abandon or rescind
the  dissolution by following the same procedure as followed for approval of the
dissolution. Thereafter, the dissolution may not be abandoned or rescinded.

               Indemnification/Insurance.  The Board of Directors shall have the
power and  authority  after the  effective  date of the Plan to purchase  and/or
maintain  insurance covering acts or omissions of its directors and officers and
the Fund's indemnification  obligations to its directors and officers. The Board
of  Directors  will  also have the power and  authority  to  satisfy  any of the
indemnification  obligations  of the Fund out of the assets of the Fund. In that
regard, the Board intends to purchase, for a period of three years following the
dissolution of the Fund,  directors and officers liability insurance which would
indemnify  the  Fund's  directors  and  officers  from the costs  and  liability
associated with any claim made during such period.

Appraisal Rights

   
               Section  3-202(c)(1)(ii) of the Maryland General  Corporation Law
    
provides  that  because  the  shares of Common  Stock are  listed on a  national
securities  exchange,  Stockholders do not have any appraisal,  dissenters',  or
similar rights in connection with the approval of the Plan.

       


                                       41

<PAGE>

       
Effect of Failure to Approve the Plan























                                       42


<PAGE>
   
               In the event that the  Stockholders  fail to approve  the Plan of
Liquidation, the Fund will, most likely, continue to operate at a loss as it has
in the past, thereby further eroding  Stockholders' equity.  Moreover,  the Fund
faces substantial debt payments in the near future. Specifically,  the aggregate
principal  amount of the Fund's debt that will mature (i) in 1995 is $19,000,000
(which includes approximately $14 million currently payable on the Country Hills
Towne  Center  loans),  (ii)  in  1996  is  $6,227,000,  and  (iii)  in  1997 is
$12,505,000.  Management  believes that the Fund should be able to refinance the
majority of the debt  scheduled to mature in the next three years,  although the
terms of the  renegotiated  debt may be less favorable to the Fund. With respect
to those  debts  which  management  cannot  refinance,  the Fund  could lose the
properties financed thereby through  foreclosure.  See "Management's  Discussion
and Analysis of Financial Condition and Results of Operations". 
    

Estimate of Net Proceeds of Liquidation
   
               The Fund engaged Ernst & Young to conduct a valuation analysis of
sixteen of the Fund's eighteen Real Properties.  The Fund did not engage Ernst &
Young to value the other  two Real  Properties,  as one  property  (Nohr  Plaza)
represents a relatively  small portion of the aggregate value of the Fund's Real
Properties,  and the other property  (Inwood Central  Shopping Center) was under
contract for sale as of the date of the valuation.  That contract,  however, has
since been  terminated,  but another  contract  for the sale of the property has
been entered into on  substantially  the same terms.  Ernst & Young is a firm of
Certified Public Accountants experienced in conducting valuations and appraisals
of real property,  and management  selected Ernst & Young based on its expertise
in the  field.  As  compensation  for the  report,  the Fund paid  Ernst & Young
$70,000 plus $4,000 in expenses.
    
               Ernst & Young  followed  the Uniform  Standards  of  Professional
Appraisal  Practices  ("USPAP")  guidelines in reaching its conclusions,  except
that the scope of Ernst & Young's  analysis of the value of the Real  Properties
was narrower than the USPAP guidelines in two respects.  First,  pursuant to the
Fund's request,


                                       43

<PAGE>



Ernst & Young relied on management's representations as to zoning matters, title
to the properties, and certain other matters. In addition, Ernst & Young did not
use the cost approach to value  because,  in the opinion of both  management and
Ernst & Young,  typical  buyers and sellers in the current market do not rely on
this approach to estimate value.
   
               In  preparing  its  valuation  analysis,  Ernst & Young  reviewed
information  regarding  each of the 16 properties  and the markets in which they
are located. Each property was inspected,  an analysis was made of market supply
and  demand  characteristics,  and sales and  operating  results  of  comparable
properties were analyzed.  A market value range of estimated values was prepared
based on the  income  and  sales  comparison  approaches  to value.  The  income
approach  analysis included both the direct  capitalization  and discounted cash
flow methodologies.

               Pursuant to the report, Ernst & Young concluded that, as of March
15, 1995, the aggregate market value of the sixteen Real Properties evaluated by
it was  between $[ ] and $[ ]. Based on the dollar  amount of offers to purchase
the Fund's  two  additional  Real  Properties,  Nohr  Plaza and Inwood  Shopping
Center,  management believes that the value of these properties is approximately
$[ ]. Based on the foregoing,  management believes that the liquidation value of
the Fund's Real Properties,  net of the debt thereon and the cost of liquidation
as estimated by management, would be between $[ ] and $[ ] on a per share basis.
It should be noted, however, that this value represents the value as of the date
of the  report,  and that  pending  the  liquidation  process,  such value could
decline . In addition, management's estimate of costs may not prove accurate. As
a result of this and other  factors,  the  aggregate  amount of any  liquidating
distributions pursuant to the Plan may be materially lower. See "Risks Attendant
to the Adoption of the Plan -  Uncertainty  of Amount and Timing of  Liquidating
Distributions". 

               As of July 31, 1995,  the Fund entered into an agreement with one
of its  lenders  which  allows the Fund to pay off two loans  collateralized  by
Country Hills Towne Center under certain  conditions until December 31, 1995. If
the loans are paid off in


                                       44

<PAGE>

accordance  with the terms of the agreement,  management  believes that the Fund
will realize a discount of  approximately  $2,600,000,  and that the estimate of
the net  liquidation  proceeds would be  increased  to between [$ ] and [$ ] per
share. See The Fund - "Description of the Properties".

               Current  Negotiations  Regarding  the  Sale  of  Properties.   In
accordance with the program to dispose of its Non-Core Properties,  the Fund has
entered  into  negotiations  to sell Nohr Plaza in San Leandro,  California  and
Academy  Place  Shopping  Center in  Colorado  Springs,  Colorado.  The terms of
contracts  for sale are  currently  being  negotiated.  In addition,  the Inwood
Central  Shopping  Center  in  Houston,  Texas is  under a  contract  for  sale.
[Additional information filed on a confidential basis]

Interest of Certain  Affiliates in the Liquidation and Dissolution

               Pursuant to the Fund's  Severance  Payment Plan,  Joseph M. Mock,
Chief Operating  Officer of the Fund, and Dean Banks,  Chief Financial  Officer,
will be  entitled to receive a  severance  payment  equal to one year of salary,
which  currently would be $[ ] and $[ ],  respectively,  in the event that their
employment is terminated as a result of a liquidation. In addition, Messrs. Mock
and  Banks  would  receive  additional  compensation  equal  to 1 1/2%  and  1%,
respectively,  of the value of  aggregate  distributions,  if any,  in excess of
$4.50 per share of Common Stock. Based on the estimated maximum net proceeds per
share of liquidation  discussed in the preceding section, the maximum additional
compensation  payable to Messrs.  Mock and Banks could  amount to $[ ] and $[ ],
respectively. See "Executive Compensation -Severance Payment Plan". 
    
               Effective  upon  approval  of the  Plan,  all of the  outstanding
options  held by the Fund's  officers  and  directors  will  become  immediately
exercisable.  Thereafter, to the extent that the aggregate per share liquidating
distributions exceed the exercise price of such options, then from and after the
distribution date pursuant to which the aggregate per share distribution  amount
exceeds the exercise price of any option, the option holder will be deemed to be
a Stockholder with respect to the shares of Common


                                       45

<PAGE>

Stock subject to such options, and will be entitled to receive  distributions on
such  deemed  shares of Common  Stock pro rata with the other  Stockholders.  It
should be noted that the officers and directors  will not be required to pay the
exercise   price  with  respect  to  the  options  in  order  to  receive  those
distributions, and therefore, that this represents a form of compensation.
   
               Based on the range of potential net proceeds from  liquidation of
$[ ] to $[ ] per share as  discussed in the  preceding  section,  the  estimated
distributions  paid in connection with outstanding  stock options would range in
the aggregate from  approximately $[ ] to $[ ] for officers and $[ ] to $[ ] for
directors.
    
Risks Attendant to the Adoption of the Plan

               The  following  is a  description  of certain of the risks  which
management  believes,  as  of  the  date  of  this  Proxy  Statement,  are  most
significant  in  connection  with the  adoption of the Plan.  There may be other
risks associated therewith.  Stockholders should consider the following factors,
among others noted elsewhere in this Proxy Statement,  in reaching a decision as
to whether to vote to approve the Plan:

               Uncertainty of Amount and Timing of Liquidating Distributions.  A
number  of  factors  will  affect  the  amount  which  will  be  distributed  as
liquidating  distributions  under the Plan,  including the condition of the real
estate market pending the liquidation process, the cost of liquidation and other
matters,  many of which are beyond the control of the Fund.  As a result,  there
can be no assurance as to the timing or amount of liquidating  distributions  to
Stockholders.

               Effect on  Liquidity  and Price of  Common  Stock on the  Market.
Although it is  difficult  to predict the effect of  developments  in the Fund's
business on the market price of the Common Stock, the adoption of the Plan could
cause the market price of the Common Stock to decline. In addition, Stockholders
thereafter could experience  difficulty in locating  purchasers for their shares
of Common Stock. If, in the future, a Liquidating Trust is created to effect the
liquidation, the beneficial interests in such Trust


                                       46

<PAGE>
   
which  will  be  held  by   Stockholders   in  lieu  of  Common  Stock  will  be
nontransferable   by  their  terms.  As  a  result  of  the  foregoing  factors,
Stockholders  may  experience  a  decline  in the  liquidity  and value of their
investment  in Common  Stock for a  substantial  period  prior to the receipt of
liquidating distributions.

               Effect on Registration.  The Fund also anticipates that following
the  approval of the Plan,  the shares of Common  Stock will  remain  registered
under the Securities  Exchange Act of 1934, as amended (the "Exchange Act"), and
the  Fund  will  continue  to  comply  with  the   registration   and  reporting
requirements  under the  Exchange  Act until  such time as the Fund is no longer
subject to those reporting  requirements.  The Fund may, however, seek to reduce
its reporting  requirements at some time during the liquidation process in order
to  reduce  administrative  costs.  In the  event  that  all of the  assets  are
transferred  to the  Liquidating  Trust,  it is  expected  that  the  beneficial
interests in the Trust received by the Stockholders will not be registered under
the  Exchange  Act,  and that the Trust  will not be  subject  to the  reporting
requirements  of the  Exchange  Act.  The Fund  anticipates,  however,  that the
trustees of the Trust will provide the beneficial interest holders with periodic
reports  concerning the activities of the Trust. The Fund would seek a no-action
position from the staff of the Securities and Exchange  Commission  prior to (i)
deregistering  its Common Stock,  or (ii) reducing or eliminating its disclosure
obligations pursuant to the reporting requirements of the Exchange Act.
    
               Potential  Liability  of  Stockholders.   The  Board  expects  to
adequately  provide for all of the Fund's  liabilities prior to distributing any
of the proceeds of sales of Properties to the  Stockholders.  If,  however,  the
Fund would be insolvent  after any  distribution to the  Stockholders,  then the
Stockholders  receiving such distribution  could be liable to return to the Fund
the amount causing the Fund to be insolvent,  but not exceeding the total amount
distributed in all of such distributions.


                                       47

<PAGE>

Certain Federal Income Tax Consequences

               The  following  discussion  is a summary of the material  federal
income tax  consequences  to  Stockholders  relevant to the Fund's  adoption and
implementation  of the Plan.  The  discussion  does not deal with all of the tax
consequences of the Plan that may be relevant to every Stockholder. STOCKHOLDERS
SHOULD  THEREFORE  CONSULT THEIR OWN TAX ADVISORS AS TO THE TAX  CONSEQUENCES OF
THE PLAN TO THEM UNDER APPLICABLE  FEDERAL,  STATE,  LOCAL AND FOREIGN TAX LAWS.
The  discussion  of tax  consequences  that  follows is based upon the  Internal
Revenue Code of 1986, as amended (the "Code"),  Treasury  Regulations,  Internal
Revenue Service (the "IRS") rulings,  and judicial  decisions now in effect, all
of which are  subject  to change at any time;  any such  changes  may be applied
retroactively.

               Tax  Consequences  to the Fund.  For federal income tax purposes,
the Fund is taxed as a real estate  investment  trust.  In order for the Fund to
continue  to qualify as a REIT,  it must  satisfy a number of asset,  income and
distribution tests. First, at least 75% of the value of the Fund's assets at the
close of each  quarter of the Fund's  taxable year must be  represented  by real
estate assets,  cash, cash items (including  receivables arising in the ordinary
course of the Fund's operations),  and government  securities.  The Fund may not
have more than 25% of its total assets represented by non-government securities,
and in connection with investments in such non-government  securities,  not more
than  5% of the  value  of the  Fund's  total  assets  may be  invested  in such
securities of any one issuer.  In addition,  the Fund may not hold more than 10%
of the outstanding voting securities of any one issuer.

               The Fund must also meet a threefold source of income test. First,
at least 75% of the Fund's  gross  income  must be derived  from rents from real
property,  interest on obligations  secured by mortgages on real  property,  and
other sources directly related to its real estate  activities.  Second, at least
95% of the Fund's gross income must be derived from the sources  described above
and from  dividends,  interest and gains from sales or  dispositions of stock or
securities.  Third,  no more than 30% of the Fund's  gross income may be derived
from the sale or  disposition  of stock or  securities  held for less  than four
years. In this regard, all the


                                       48

<PAGE>

Fund's properties have been held for at least four years. Finally, the Fund must
distribute  95% of its REIT taxable  income  (determined  without  regard to the
dividends  paid  deduction  and  by  excluding  any  net  capital  gain)  to its
Stockholders each taxable year.

               The Fund  anticipates  that it will  remain  qualified  under the
foregoing tests  throughout the period of the  liquidation.  However,  given the
changes in the nature of the Fund's  assets and in the Fund's  sources of income
which may result from sales of assets in the liquidation, and the need to retain
assets to meet  liabilities,  there can be no assurance  that the  qualification
tests will be met. If the Fund ceases to qualify as a REIT for any taxable year,
it would not be  entitled  to deduct  dividends  paid to  Stockholders  from its
taxable  income and would,  therefore,  be liable for federal  income taxes with
respect to its gains from sales of assets  and its income  from  operations  for
that  year and for  subsequent  taxable  years,  although  its  substantial  net
operating loss  carryforwards  would be available to offset most of such income.
Net operating loss  carryforwards  are, however,  allowed to offset a maximum of
90% of a corporation's alternative minimum taxable income. In addition,  certain
states,  such as California,  impose  restrictions on a corporation's use of net
operating  carryforwards.  Thus, if the Fund fails to maintain its qualification
as a REIT and has taxable income for a taxable year,  some federal and state tax
will be owing in spite of the Fund's net operating loss carryforwards.

               For purposes of  calculating a REIT's  taxable income for a given
year,  Section 857(b) of the Code allows the REIT a deduction for dividends paid
to its shareholders during that taxable year, and,  therefore,  a REIT generally
is not subject to federal  income tax to the extent it  distributes  its taxable
income to its shareholders as a dividend.

   

               In order to be entitled to this deduction, a REIT's distributions
to  shareholders  must be  "dividends",  but  distributions  in liquidation of a
corporation  are generally  treated as being in full payment for a shareholder's
interest  in the  corporation.  In the  context  of the  liquidation  of a REIT,
Section  562(b)  of the  Code  provides  a  special  rule  which  will  classify
distributions in liquidation as dividends if certain conditions are met. Section
562(b) provides that, if a REIT is liquidated within


     


                                       49

<PAGE>


The  24-month   period   following  the  adoption  of  a  plan  of  liquidation,
distributions  pursuant  to such plan will,  to the  extent of the  distributing
corporation's earnings and profits for the year of the distribution,  be treated
as  dividends  for  purposes  of  computing  the  corporation's  dividends  paid
deduction.

               Adoption of the Plan by the Stockholders will constitute adoption
of a plan of liquidation for this purpose.  It is anticipated that the Fund will
completely  liquidate  within  24-  months  of  the  adoption  of  the  plan  of
liquidation so as to take advantage of Section  562(b),  but no assurance can be
provided that this timetable will, in fact, be met. For instance,  it may not be
possible to sell the Funds'  Properties at acceptable prices during such period.
As the end of the 24-month  period  approaches,  the Fund will evaluate the then
current situation and will consider whether distribution of its remaining assets
and  liabilities  to a  liquidating  trust  (which  would  satisfy the  complete
liquidation   requirement)   would   be   appropriate,   or   whether   existing
circumstances,  taken as a whole, indicate that Stockholders would be advantaged
by a course of action which might forego the benefits of Section 562(b).  If for
any reason a dividend paid  deduction were not available to eliminate the Fund's
taxable income, the Fund's  substantial net operating loss  carryforwards  would
offset such income,  provided,  as noted  above,  that such net  operating  loss
carryforwards  may only offset a maximum of 90% of a  corporation's  alternative
minimum taxable income. 

   
               Although  Section 562(b) may treat  liquidating  distributions as
dividends,  it only does so "to the extent of the  earnings  and  profits of the
corporation  for the taxable year of the  distribution".  Section  562(e) of the
Code  provides  that,  for  purposes  of  determining  a REIT's  dividends  paid
deduction,  a REIT's earnings and profits for a taxable year are to be increased
by the total amount of gain  recognized on the sale or exchange of real property
during that year. Thus, there should be sufficient earnings and profits to allow
distribution  of such gain on sale to qualify as a dividend.  It is  anticipated
that the Fund will distribute  sufficient  amounts to the Stockholders each year
so that it will remain  qualified as a REIT under the rules  described above and
that the Fund will  have no REIT  taxable  income  as a result  of the  proposed
liquidation. 
    


                                       50

<PAGE>

               The Fund is also  subject to a 100% excise tax on any gain from a
"prohibited  transaction".  The term "prohibited  transaction" means the sale or
other  disposition  of Fund property  which is held for sale to customers in the
ordinary course of the Fund's trade or business.  The  determination  of whether
property  is held for sale to  customers  in the  ordinary  course of the Fund's
trade or business is inherently factual in nature and, thus, cannot be predicted
with  certainty.  The  Code  does  provide  a "safe  harbor"  which,  if all its
conditions are met, would protect a REIT's property sales from being  considered
prohibited  transactions,  but  the  Fund  may  not be  able  to  satisfy  these
conditions in every case, either because its liquidation activity will result in
more sales in a year than  permitted  under the safe  harbor or because  certain
expenses  directly  incurred by the Fund may be too high. While, as noted above,
this determination is inherently factual,  the Fund does not believe that any of
its property is held for sale to  customers in the ordinary  course of business,
but rather that they are all held for  investment  and the  production of rental
income.

               Consequences to Stockholders.  The Fund believes that Liquidating
Distributions  to  Stockholders   pursuant  to  the  Plan  will  be  treated  as
distributions  in complete  liquidation  of the Fund;  that is, they will not be
treated  as  dividends,  but  rather as if the  Stockholder  had sold his or her
stock.  In such case, a Stockholder  will recognize gain or loss with respect to
each share of Common Stock held by the  Stockholder,  measured by the difference
between (i) the  Stockholder's  basis in that share and (ii) the total amount of
cash  and  fair  market  value  of  other  property,  if  any,  received  by the
Stockholder  with  respect  to such  share  pursuant  to the Plan.  (See  below,
"Liquidating  Trust" for  consequences  to Stockholders if the Fund's assets are
dispersed to a liquidating trust.) If a Stockholder holds more than one block of
Common  Stock  (groups of shares  acquired at  different  times or at  different
costs),  each  Liquidating  Distribution  will be  allocated  ratably  among the
various  blocks  of shares  of  Common  Stock and gain or loss will be  computed
separately with respect to each block of shares of Common Stock.

               Gain or loss recognized by a Stockholder  will be capital gain or
loss provided the shares of Common Stock are held by the


                                       51

<PAGE>

Stockholder  as capital  assets;  capital  gain or loss will be long-term if the
shares  were held for more  than one year.  Corporate  Stockholders  may  deduct
capital losses  recognized in a taxable year only to the extent of capital gains
recognized  during such year.  Unused  capital  losses of a  corporation  may be
carried  back three years and forward for five years,  but may not be carried to
any year in which they would  create or increase a net  operating  loss.  On the
other hand,  individual  Stockholders may deduct capital losses to the extent of
their capital gains, plus $3,000. Any unused capital loss may be carried forward
indefinitely until the individual taxpayer  recognizes  sufficient capital gains
to absorb them. Capital losses may not be carried back by an individual.

               The  Plan  will  likely  result  in  more  than  one  Liquidating
Distribution to the Stockholders.  If so, each Liquidating  Distribution will be
first applied against the adjusted tax basis of each of a  Stockholder's  shares
of Common Stock and gain will be  recognized  with respect to a share only after
an  amount  equal to the  adjusted  tax  basis  of such  share  has  been  fully
recovered.  Any losses with respect to a share of Common Stock may be recognized
by a Stockholder only after the Fund has made its final Liquidating Distribution
or after the last  substantial  Liquidating  Distribution is  determinable  with
reasonable certainty. As a consequence of the foregoing,  Stockholders incurring
losses  under the Plan will likely be  prevented  from  recognizing  such losses
until the receipt of the final Liquidating Distribution.

               Liquidating  Trust.  If the Fund's  assets are  distributed  to a
Liquidating  Trust, such distribution  would be treated,  for federal income tax
purposes, as a distribution of the Fund's assets to the Stockholders followed by
a contribution by the Stockholders of the assets to the Liquidating  Trust. As a
result,  each  Stockholder  would  recognize  gain or loss upon the  transfer of
assets to the Liquidating Trust based upon the value of the assets  transferred,
reduced  by fixed  liabilities  assumed  by the  Liquidating  Trust.  If gain is
recognized by a Stockholder on the transfer of assets to the Liquidating  Trust,
that Stockholder will be liable for the payment of any resulting tax, whether or
not any distribution of cash has been made to the Stockholder.  In addition, the
Stockholders  would be taxed on all  income  earned  by the  Liquidating  Trust,
whether or not such income is distributed.


                                       52

<PAGE>

Further, if a contingent liability of the Fund is paid by the Liquidating Trust,
the payment would give rise to a capital loss to the Stockholders.

   
               Taxation  of   Non-United   States   Stockholders.   Because  the
liquidating  distributions  pursuant  to the  Plan  will be  treated  as paid in
exchange for a  Stockholder's  shares of Common Stock and not as  dividends,  no
withholding on Liquidating  Distributions  will generally be required because of
the Foreign  Investment  in Real Property Tax Act,  commonly  known as "FIRPTA",
unless a Stockholder  who is not a U.S.  citizen or resident  owns, or has owned
within the prior five years, 5% or more of the Fund's outstanding stock.
    

               State and Local Income Tax.  Stockholders  may also be subject to
state or local taxes with respect to distributions  received by them pursuant to
the Plan and should consult their tax advisors regarding such taxes.

   
               Backup Withholding. Liquidating Distributions will not be subject
to back-up withholding. 
    

               Pending Legislation.  Stockholders should be aware that a variety
of tax-related legislation is currently pending in Congress, some of which could
affect the tax treatment of transactions  described in this Proxy.  For example,
one bill  calls for  decreasing  the tax rate on  capital  gains  and  extending
favorable  capital gains treatment to corporations.  Another bill would impose a
withholding tax on all distributions to non-U.S. shareholders.  Neither the Fund
nor its counsel can predict  whether any of these  proposals will  ultimately be
enacted or whether any  enactments  would have an adverse  effect on the Fund or
any  Stockholder.  Stockholders  are urged to  contact  their  own tax  advisors
regarding  the  effect any  proposed  changes  may have on their own  individual
situations.

Summary of Reasons to Vote for the Adoption of the Plan

   
               In summary,  the Board recommends that  Stockholders vote for the
adoption of the Plan because (i) liquidation will permit Stockholders to receive
a portion of the value of the Fund's Real  Properties,  which the Board believes
is not currently reflected in
    


                                       53

<PAGE>

the trading price of the Common Stock,  (ii)  liquidation  will prevent  further
erosion of Stockholders'  equity through  continuing net operating  losses,  and
(iii) the Fund has been unable to identify a  transaction  which would  generate
greater return to Stockholders,  despite its active pursuit of opportunities for
several years.

          THE BOARD OF DIRECTORS UNANIMOUSLY  RECOMMENDS THAT YOU VOTE
          "FOR"  ADOPTION OF THE PLAN OF DISSOLUTION  AND  LIQUIDATION
          AND,  IN  THE  ABSENCE  OF  INSTRUCTIONS  TO  THE  CONTRARY,
          PROPERLY   EXECUTED  AND  RETURNED   PROXIES   SOLICITED  IN
          CONNECTION WITH THIS PROXY STATEMENT WILL BE SO VOTED.


                                       54

<PAGE>

   
            PROPOSAL TWO: APPROVAL OF PROPOSAL TO ELIMINATE
        THE CLASSIFIED BOARD PROVISIONS FROM THE FUND'S CHARTER
    

Reasons for the Proposal

   
               Article  X,  Section  2 of the  Fund's  Charter  (the  "Charter")
provides  that the Board of  Directors  shall be  divided  into  three  classes.
Generally,  under such a "classified board" system, each of the three classes of
directors  is  elected  every  three  years.  Under the  Charter  provisions  as
currently in effect, in order to elect a majority of the Board (four directors),
a Stockholder  must wait at least two years. In order to elect the entire Board,
a Stockholder must wait at least three years.

               The Board  believes  that it is in the best  interest of the Fund
to eliminate the classified  board  provisions in the Charter in order to, among
other  things,  maximize  flexibility  by enabling  the Board,  when it deems it
appropriate,  to reduce the number of directors on the Board. Moreover, assuming
that the proposal to  liquidate  is approved at the Meeting and the  liquidation
process is undertaken immediately  thereafter,  the need for continuity in Board
membership will be reduced.

               As  a  result,  the  Board  of  Directors  adopted  a  resolution
declaring  that it was  advisable  and in the best  interest of the Fund for the
Charter to be amended as follows:

               The Charter of Landsing  Pacific Fund,  Inc. is hereby amended by
(i) deleting any and all  references  to classes of Directors  from Section 1 of
Article X, (ii) deleting existing Section 2 of Article X in its entirety,  (iii)
deleting  the  existing  caption to Section 3 of  Article X and  replacing  such
caption with "Section 2.  Vacancies".  and (iv) deleting the existing caption to
Section 4 of Article X and replacing such caption with "Section 3. Removal".

Certain Considerations


                                       55

<PAGE>

               Potential  Loss of Continuity of  Management.  Under the proposed
amendment to the Charter,  a Stockholder  holding a majority of the  outstanding
shares of Common  Stock (or perhaps  fewer  shares,  depending  on the number of
shares  represented at a meeting to elect  directors)  will be able to elect the
entire Board of Directors at the first annual  meeting at which he controls such
shares.  Therefore,  there would be no  two-year  delay in any change in control
resulting from purchases of Common Stock,  and the  Stockholders  could lose the
benefit  attendant  to  continuity  of the  Board's  membership  and the  Fund's
management.

               Loss of Protection  from  Unsolicited  Takeovers.  The classified
board  provisions of the Charter  provide some measure of protection to the Fund
against unsolicited takeovers in that they could have the effect of delaying the
effective transfer of control of the Board to any Stockholder  purchasing shares
of Common Stock in order to gain control of the Fund.  Without those provisions,
a  Stockholder  holding  a  majority,  or in some  cases  fewer  shares,  of the
outstanding  Common  Stock would be able to replace the Board in its entirety at
the first meeting at which  directors are elected  following the  acquisition of
those shares. The removal of the classified board provisions could result in the
Fund becoming more vulnerable to unsolicited tender offers,  including coercive,
two-tiered, front-end loaded or partial offers which may not offer full value to
all Stockholders.

               Even if the proposal is approved, Maryland law would provide some
protection from such  transactions.  The Maryland  General  Corporation Law (the
"MGCL") prohibits,  for a period of five years, certain "business  combinations"
(including a merger, consolidation, share exchange or, in certain circumstances,
an asset  transfer  or  issuance  or a  reclassification  of equity  securities)
between a Maryland  corporation and any person who beneficially owns ten percent
or  more  of the  voting  power  of the  corporation's  shares  (an  "Interested
Stockholder").  Thereafter, any such business combination must either (i) result
in the Stockholders'  receipt of a minimum price for their shares (as defined in
the MGCL),  or (ii) be recommended by the Board and approved by the  affirmative
vote of at  least  (a) 80% of the  outstanding  shares  of  voting  stock of the
corporation  and (b) two-thirds of the  outstanding  shares held by Stockholders
other than the Interested Stockholder. Currently,


                                       56

<PAGE>

the Fund is not subject to these restrictions on business combinations,  because
the Board has adopted a resolution  opting out of their  application.  The Board
may,  however,  repeal  that  optout,  and  thereby  subject  the  Fund to these
provisions.  In addition,  these provisions of the MGCL do not apply to specific
business  combinations that are approved by the Board prior to the time that the
Interested  Stockholder  becomes an  Interested  Stockholder.  Therefore,  these
provisions  would  deter  many  transactions  which the  Board did not  approve,
thereby providing some protection from  transactions  which would be detrimental
to the Fund or its Stockholders.

               In addition,  the Fund has entered into a Stockholder Rights Plan
dated July 26, 1990 (the "Rights Plan") which would have the effect of deterring
the  concentration  of  stockholdings  without  prior  approval  by  the  Board.
Generally,  the Rights  Plan would  subject  an  acquiror  of 25% or more of the
Fund's Common Stock to  substantial  dilution in the value of its  investment in
the Fund.  Under the Rights Plan,  the  acquisition of 25% or more of the Fund's
Common Stock without Board  approval would trigger the vesting of certain rights
to purchase Common Stock,  which rights are currently held by the  Stockholders.
The exercise price of the rights held by Stockholders other than the acquiror of
the Common  Stock  would  represent a  substantial  discount to the value of the
Common  Stock to be  received on  exercise.  As a result,  the  exercise of such
rights would dilute the value of the stock acquired by the acquiror.  The Rights
Plan would provide some protection to the Fund from any unsolicited  acquisition
of a substantial portion of the Fund's Common Stock.

    
          THE BOARD OF DIRECTORS  UNANIMOUSLY  RECOMMENDS A VOTE "FOR"
          THIS PROPOSAL,  AND, IN THE ABSENCE OF  INSTRUCTIONS  TO THE
          CONTRARY,  PROPERLY  EXECUTED AND RETURNED PROXIES SOLICITED
          IN CONNECTION WITH THIS PROXY WILL BE SO VOTED.


                                       57

<PAGE>

                      PROPOSAL THREE: ELECTION OF DIRECTORS
   
Current Charter Provisions

               Pursuant to the current Charter provisions,  the Board is divided
into three classes,  with two directors in each class.  As more fully  described
above in  Proposal  Two,  the Board has  passed a  resolution  recommending  for
Stockholder  approval  the  amendment  of the  Charter to delete  the  provision
therein which divides the Board into three classes. 


Nominees

               Pursuant to an amendment to the Bylaws,  the size of the Board of
Directors has been reduced from six members to five members. The terms of Martin
I.  Zankel and Robert J.  McAfee  expire as of the date of the  Meeting and upon
election of their successors. Mr. McAfee will retire from the Board effective as
of the date of the Meeting.  Therefore,  only Mr. Zankel has been  nominated for
reelection to serve in this class. If Mr. Zankel is elected by the Stockholders,
and if Proposal Two is approved by the Stockholders, Mr. Zankel will serve until
the next annual  meeting and until his successor is elected.  If Proposal Two is
not adopted by the  Stockholders,  Mr.  Zankel will serve for three  years,  and
until his successor is duly elected. 



                                       58

<PAGE>

               Norman H. Scheidt,  a former  director of the Fund whose term was
scheduled to expire in 1997,  passed away in June, 1995. To replace Mr. Scheidt,
the Board elected  Herbert A. West.  Because he was elected by the Board,  under
Maryland  Law Mr.  West's  term will expire as of the date of the  Meeting.  The
Board has  nominated  Mr.  West for  reelection.  If Mr.  West is elected by the
Stockholders,  and if  Proposal  Two is  adopted by the  Stockholders,  then Mr.
West's  term will expire at the next  Annual  Meeting  and upon  election of his
successor.  If Proposal Two is not adopted by the Stockholders,  then Mr. West's
term as a  director  will  expire in 1997  (when Mr.  Scheidt's  term would have
expired).

1996 Annual Meeting

               It is expected that if the proposed  amendment to the Charter set
forth in Proposal 2 is adopted by the Stockholders,  Frank A. Morrow, whose term
would  otherwise  expire in 1997,  will agree to stand for  reelection  one year
early,  such that all of the  members of the Board of  Directors  will stand for
reelection (if nominated) at the Annual Meeting of Stockholders in 1996.

               If the  proposed  amendment  set  forth  in  Proposal  Two is not
adopted by the  Stockholders,  however,  only the terms of J. Arthur  deBoer and
Frederick T. Rehmus will expire at the 1996 annual meeting of Stockholders,  and
therefore only they will be up for reelection,  if nominated, at the 1996 Annual
Meeting.

               All of the  nominees  have agreed to serve if elected.  If any of
the nominees  becomes unable or unwilling to serve as of the date of the Meeting
or any adjournment thereof, the proxyholders will vote for a substitute nominee.


                                       59

<PAGE>

          THE BOARD  UNANIMOUSLY  RECOMMENDS  THAT  STOCKHOLDERS  VOTE
          "FOR"  MR.  ZANKEL  AND  MR.  WEST,  AND IN THE  ABSENCE  OF
          INSTRUCTIONS TO THE CONTRARY, PROPERLY EXECUTED AND RETURNED
          PROXIES  SOLICITED IN CONNECTION  WITH THIS PROXY WILL BE SO
          VOTED.

    
                                       60

<PAGE>

DIRECTORS AND EXECUTIVE OFFICERS
   

               Martin I. Zankel.  Mr. Zankel,  age 61, has served as Chairman of
the Board since May 17, 1992,  Chief  Executive  Officer since July 17, 1992 and
President  since  September 13, 1993. His term of office as director will expire
at the Meeting. He has been a Senior Partner in the law firm of Bartko,  Zankel,
Tarrant & Miller, or its  predecessors,  since 1974. He is a director of Bedford
Property  Investors,  Inc.  and he is a director  and  Chairman  of the Board of
Independent  Holdings,  a real estate  management  and  development  firm in San
Francisco, California.

               J. Arthur deBoer.  Mr. deBoer, age 70, has been a director of the
Fund since 1989.  His term of office as director is  scheduled  to expire at the
1996 Annual  Meeting.  He has served as a consultant  to financial  institutions
since 1986.  He served as Vice  President  of East County Bank from  February 1,
1994 to December 31, 1994, and he served as Senior Vice President and Manager of
the Special  Asset  Department  of The Pacific Bank from  November 1992 to April
1993. From 1987 to 1991 he served as Senior Vice President at Westamerica  Bank,
where he managed  the  Special  Asset  Department  and then served as the credit
administrator for real estate construction loans.

               Frank A. Morrow.  Mr. Morrow,  age 55, has been a director of the
Fund since 1988.  His term of office as director is  scheduled  to expire at the
1997 Annual Meeting.  He has been the Chief  Executive  Officer of the Peregrine
Real  Estate  Trust  since  March  1994.  He  served  as the  president  of FAMA
Management,  Inc. from 1984 until 1994. FAMA provided management  consulting and
advisory services, specializing in the real estate industry.

               Frederick P. Rehmus.  Mr. Rehmus,  age 60, has been a director of
the Fund since 1989.  His term of office as director is  scheduled  to expire at
the 1996 Annual  Meeting.  He is  President of  Brownson,  Rehmus & Foxworth,  a
national financial  advisory and investment  counseling firm where he has served
as President since 1978.

               Herbert A. West.  Mr.  West,  age 63, has been a director  of the
Fund since August 11, 1995, when he was elected by the Board


                                       61

<PAGE>

to replace  Norman H. Scheidt,  who passed away in June,  1995. He has served in
various  management,  partnership  and  ownership  positions  in the real estate
industry since 1968, including Bank of America  International Realty Corporation
and McDonald-Halliday  Enterprises.  From 1984 to 1992 he served as President of
Independent  Holdings,  Inc., a real estate  management and  development  firm .
Since  1992 he has been the  Executive  Director  and  Administrator  of the San
Rafael Canal Ministry.

               Joseph M. Mock.  Mr. Mock,  age 55, has served as Executive  Vice
President and Chief Operating Officer of the Fund since October 22, 1993. He was
President of Byron Partners,  Inc., a real estate consulting and management firm
from September 1987 to October 1993. Prior to that, he spent 17 years with Grubb
& Ellis  Company,  during the last eight  years of which he  directed  the Asset
Management Division.

               Dean Banks.  Mr. Banks,  age 53, joined Landsing  Pacific Fund in
September 1992 as Chief Financial Officer, Treasurer and Secretary. He served as
Chief Financial  Officer for Grubb & Ellis Realty Income Trust and Grubb & Ellis
Realty Advisors, Inc. in San Francisco, California from 1985 to 1992.


Beneficial Ownership

               Security  Ownership of Certain  Beneficial  Owners. The following
table sets forth, as of July 19, 1995, information with respect to the ownership
of  shares  of  Common  Stock by any  person  who is known by the Fund to be the
beneficial owner of more than 5% of the outstanding shares of Common Stock.


                                       62

<PAGE>

                                     Number
                                    of Shares           Percent of
                                   Beneficially        Outstanding
Name and Address(1)                   Owned               Shares
-------------------                ------------        ------------
David S. Gottesman,                 442,300(2)               7.4%
Arthur Zankel and
Daniel Rosenbloom
   (collectively)

(1) According to an amended  Schedule  13D dated July 19,  1995,  filed with the
    Securities and Exchange  Commission,  Tweedy Browne Company L.P. ("TBC") and
    TBK  Partners,  L.P.  ("TBK"),  which has the same general  partners as TBC,
    reported that together  they  currently own less than 5% of the  outstanding
    Common Stock.  They had previously  owned greater than 5% of the outstanding
    Common Stock. 
    

(2) According to a Schedule 13D dated May 22,  1992,  filed with the  Securities
    and Exchange Commission, Mr. Gottesman, Mr. Arthur Zankel and Mr. Rosenbloom
    reported  that such  filing was made as a group for  informational  purposes
    only, but disclaimed that they were a group. Arthur Zankel is the brother of
    Martin Zankel, the Fund's Chief Executive Officer and Chairman of the Board.


               Security Ownership of Management.  The following table sets forth
information,  as of June 1, 1995,  regarding  beneficial  ownership of shares of
Common Stock of the nominees for election as directors of the Fund,  and for the
directors and officers of the Fund.


                                       63

<PAGE>

   
                                                               Amount
                                                                 of
                                                                Bene-
                                                               ficial
                                          Direc-               Owner-
                                          tor/                  ship
                                          Officer    Term        at
Name                   Position           Since     Expires    6/1/95    Percent
-----                  --------           -------   -------   --------   -------
Martin I. Zankel       President,          1991      1995   148,883(1)     2.5%
                       Chief Execu-
                       tive Officer
                       and Director

J. Arthur deBoer       Director            1989      1996     4,202(2)        *
 
Frank A. Morrow        Director            1988      1997     5,702(2)        *

Frederick P. Rehmus    Director            1989      1996    32,902(2)        *

Herbert A. West        Director            1995              72,800        1.2%

Joseph M. Mock         Executive Vice
                       President and 
                       Chief
                       Operating Officer   1993               2,500(3)        *

Dean Banks             Treasurer/  
                       Secretary  and
                       Chief Financial
                       Officer             1992               7,114(4)        *


All  Executive  Officers and
Directors as a Group (8 persons)                            274,103        4.6%
                                                           ========

     


* Less than 1%.

(1)  Includes  options with  respect to 63,183  shares of Common  Stock,  all of
     which were exercisable as of May 14, 1995.

(2)  Includes  options  with  respect to 3,202 shares of Common Stock which were
     exercisable as of May 14, 1995. 
   
(3)  Includes  options  with  respect to 2,500 shares of Common Stock which were
     exercisable as of March 25, 1995.

(4)  Includes  options  with  respect to 7,114 shares of Common Stock which were
     exercisable as of March 25, 1995. 
    


                                       64
<PAGE>

Compliance with Section 16(a) of
the Securities Exchange Act of 1934

               Section  16(a) of the Exchange Act requires the Fund's  directors
and  executive  officers,  and  persons  who own  more  than  ten  percent  of a
registered  class of the Fund's equity  securities,  to file with the Securities
and Exchange  Commission  and the American  Stock  Exchange  initial  reports of
ownership  and  reports  of  changes  in  ownership  of  Common  Stock and other
securities  of the  Fund.  Officers,  directors  and  greater  than  ten-percent
Stockholders  are  required  by the SEC to furnish  the Fund with  copies of all
Section 16(a) forms they file.
   
               Based solely upon review of copies of the  foregoing  reports and
upon written  representations  furnished to the Fund, all filing requirements of
Section  16(a) of the Exchange Act  applicable to Fund  officers,  directors and
greater than ten percent  beneficial owners of the Fund's stock were filed, on a
timely basis, with respect to the 1994 fiscal year.

Committees

               During 1994 the directors held 8 meetings. All directors attended
more than 75% of such meetings except Mr. Robert McAfee, who attended 62% of the
directors'  meetings.  All of  the  members  of  the  Audit  Committee  and  the
Compensation  Committee  attended all of the  respective  Committee  meetings in
1994.

               During  1994 the  members  of the  Fund's  Audit  Committee  were
Messrs.  Morrow,  deBoer and McAfee.  The Audit  Committee's  functions  include
general  oversight  of the Fund's  financial  reporting  and all  related  party
transactions. During 1994, the Audit Committee held two meetings.

               Messrs.  Morrow,  Rehmus and McAfee  served as the members of the
Compensation  Committee in 1994. The Compensation Committee held two meetings in
1994.

               Because Mr. McAfee will not stand for  re-election as a director,
as a result he will not serve on the Audit or Compensation  Committee  following
the Meeting.


                                       65

<PAGE>

               Mr.  Rehmus  and Mr.  Scheidt  have,  in the  past,  served  as a
nominating  committee  when  necessary  to  select  new  directors  to fill  any
vacancies. It is expected that the Board will appoint a successor to Mr. Scheidt
to serve on the nominating  committee.  The  nominating  committee will consider
nominees  recommended by Stockholders  provided that  Stockholders  submit their
recommendations  at least four  months in  advance  of the  record  date for the
Fund's annual meeting. 
    


<TABLE>
EXECUTIVE COMPENSATION

               The following tables set forth  information  regarding  executive
compensation for the Fund's last three fiscal years:

<CAPTION>
                           Summary Compensation Table

                                                                 Long-Term
                                                                 Compensation
Name and                      Annual Compensation                Awards             All
Principal                     -------------------                Options            Other
Position                 Year      Salary         Bonus(1)       (number)           Comp.(2)
---------                ----      ------         --------       -------------      -------
<S>                      <C>       <C>            <C>            <C>                <C>
   
Martin I. Zankel,        1994      $150,000       $48,645        39,549(6)          $ 7,500
 Chief Executive         1993      $150,000       $48,645        63,183(7)          $ 4,000
 Officer                 1992      $ 72,000(3)                      -                   -

Joseph M. Mock, Chief    1994      $125,000       $38,920       10,000(6)           $ 7,200
 Operating Officer       1993      $ 13,000(4)       -              -               $ 1,200

    

Dean Banks, Chief        1994      $100,000       $34,055       19,229(6)           $ 4,060
 Financial Officer       1993      $100,000       $34,055        9,229(8)           $ 3,000
   
                         1992      $ 26,000(5)       -                                  -
    

<FN>
(1) Cash awards made pursuant to the Fund's Management Incentive Plan.

(2) Includes for Mr. Zankel a $3,000 per year automobile  allowance and matching
    funds contributed by the Fund under its 401(k) Plan. Includes for Mr. Mock a
    $7,200 per year automobile allowance.
</FN>
</TABLE>


                                       66

<PAGE>

    Includes  for Mr. Banks  matching  funds  contributed  by the Fund under its
    401(k) Plan. The Fund's 401(k) Plan is a defined  contribution plan pursuant
    to which eligible employees may contribute through payroll  deductions.  The
    Fund  makes  contributions  to the  Plan  equal  to  50%  of the  employee's
    contribution  up to the first 6% of each  employee's  compensation  deferred
    (subject to certain limitations).

(3) Includes Mr.  Zankel's  1992  compensation  as a director  prior to November
    1992.  Mr.  Zankel  receives an annual  salary of $150,000  and  receives no
    separate  compensation  as a  director.  Mr.  Zankel  has  served  as  Chief
    Executive Officer since July 17, 1992.

(4) Mr. Mock joined the Fund on October 22, 1993.

(5) Mr. Banks joined the Fund on September 28, 1992.

(6) Options  granted  pursuant to the Fund's Employee Stock Incentive Plan. Such
    options vest and become  exercisable  at a rate of 25% per year beginning on
    the first anniversary of the grant.

(7) Includes  50,000 options  granted on May 14, 1993 and 13,183 options granted
    on March 25, 1994 pursuant to the Fund's  Employee Stock  Incentive Plan for
    performance  during  1993.  The  options  granted on March 25, 1994 vest and
    become  exercisable  at a rate  of  25%  per  year  beginning  on the  first
    anniversary  of grant.  Of the options  granted on May 14, 1993,  options to
    acquire 25,000 shares of Common Stock became exercisable on May 14, 1994 and
    options  to acquire  the  remaining  25,000  shares of Common  Stock  became
    exercisable on May 14, 1995.

(8) Options  granted  pursuant to the Fund's  Employee  Stock  Incentive Plan on
    March 25, 1994 for  performance  during  1993.  Such options vest and become
    exercisable at a rate of 25% per year beginning on the first  anniversary of
    grant.


                                       67

<PAGE>
<TABLE>
<CAPTION>
                       Options Granted in Last Fiscal Year

                                          % of Total        Per Share
                         Options        Options Granted      Exercise      Expiration
     Officer            Granted(1)        to Employees        Price           Date
     -------            ----------      ---------------     ---------      ----------
<S>                       <C>             <C>                 <C>            <C>
Martin I. Zankel          39,549               43%            $3.69          3/25/04
                          13,183               15%            $3.69          3/25/04

Joseph M. Mock            10,000               11%            $3.69          3/25/04

Dean Banks                19,229               21%            $3.69          3/25/04
                           9,229               10%            $3.69          3/25/04
                          ------              ---             -----          
                          91,190              100%


<FN>
(1) All options were  granted  under the Landsing  Pacific Fund  Employee  Stock
    Incentive Plan  discussed  under  "Executive  Compensation  -Employee  Stock
    Incentive Plan".  Such options vest and become  exercisable at a rate of 25%
    per year commencing on the first anniversary of the date of grant.
</FN>
</TABLE>

               Aggregated Option/SAR Exercised in Last Fiscal Year
                          and FY-End Option/SAR Values

                                                                   Value of
                                         Number of                Unexercised
                                        Unexercised              in-the-Money
                                        Options/SARs             Options/SARs
                                          at Fiscal                at Fiscal
                                         Year-End (#)             Year-End($)
                                         Exercisable/            Exercisable/
Name                                    Unexercisable)           Unexercisable)
----                                    --------------           --------------

Martin I. Zankel                        25,000/77,732               $0/0(1)

Joseph M. Mock                             0/10,000                 $0/0(1)

Dean Banks                                 0/28,458                 $0/0(1)

(1) Based on a fair market  value of the Fund's  common stock of $2.94 per share
    of Common Stock at December 31, 1994,  none of the  unexercised  options are
    "in the money".

               None of the  executive   officers  of  the  Fund  has  a  written
employment  contract  or any other  plan,  agreement  or  arrangement  regarding
employment or compensation other than the Severance


                                       68

<PAGE>

Payment Plan and the  Management  Incentive  Plan,  both of which are  discussed
below.

Director Compensation

   
               Each  non-employee  director of the Fund is paid an annual fee of
$10,000  per year and $1,500  for each  meeting  attended.  Each  director  also
receives $600 for each special meeting and $300 for each telephone conference in
which he  participates.  Members  of the  Compensation,  Audit,  and  Nominating
Committees receive $600 for each committee meeting attended,  unless the meeting
is held on the same day as another  type of  meeting.  When two or more types of
meetings are held on the same day, directors will be paid for one meeting at the
highest meeting rate. The Fund reimburses each director for his travel expenses.
    

               Directors  who are salaried  employees of the Fund do not receive
any compensation for board or committee service.  Directors providing consulting
services to the Fund may also receive up to $150 per hour, subject to a limit of
$1,000 per day. A majority of the Board may change the compensation  arrangement
at any time.

               In addition,  on August 6, 1993, the Fund's Stockholders approved
the 1993 Directors' Stock Option Plan (the "Directors'  Plan") pursuant to which
on  January 1 of each  year each  director  then in  office,  who is not also an
employee  of the Fund,  is granted  an option to  purchase a number of shares of
Common Stock which is equal to the amount of the annual  director fee payable to
such director during such year divided by the fair market value for one share of
Common Stock on such date.  For the purposes of the  Directors'  Plan,  the fair
market value of the Fund's  Common Stock will be the last reported sale price on
the American  Stock Exchange on the trading day before the date that any options
are granted  thereunder.  Each option granted under the  Directors'  Plan has an
exercise price equal to the fair market value of the Common Stock on the date of
grant.

               Options   granted   pursuant  to  the   Directors'   Plan  become
exercisable  with  respect to 25% of the shares of Common  Stock  subject to the
option on each anniversary of the date of grant.  Each option or portion thereof
will be exercisable for ten years


                                       69

<PAGE>

after  such  option  is  granted.  In  light  of the  decision  to  propose  the
liquidation of the Fund, the Directors' Plan has been terminated effective as of
March 27, 1995,  subject to and  conditioned  upon  Stockholder  approval of the
Plan.

Management Incentive Plan

               The Fund's Management  Incentive Plan (the "Management  Incentive
Plan")  provides  the  opportunity  for  participants  to earn  additional  cash
compensation  for superior  results in managing the Fund's  business.  It is the
Board's  current  intent  that  eligibility  to  participate  in the  Management
Incentive  Plan will be  limited  to Martin I.  Zankel,  Joseph M. Mock and Dean
Banks.

Employee Stock Incentive Plan

               On August 6,  1993,  the  Stockholders  of the Fund  adopted  the
Landsing  Pacific Fund Employee Stock Incentive Plan (the "Employee Stock Plan")
based  on  performance   criteria   established  by  the  Board  or  the  Fund's
Compensation Committee.  The total number of shares of Common Stock reserved and
available for distribution  pursuant to options granted under the Incentive Plan
is 500,000 shares of Common Stock.

Severance Payment Plan
   
               In light of the  objective of the Board of Directors to liquidate
and dissolve the Fund,  the directors  recognize the importance of retaining key
employees in order to accomplish the Fund's objectives.  On November 9, 1994 the
directors  adopted a  Severance  Payment  Plan (the  "Severance  Plan")  for key
officers and employees.  Under the Plan,  Messrs.  Mock and Banks, among others,
would be entitled to receive a  severance  payment  equal to one year of salary,
which  currently would amount to $135,000 and $105,000,  respectively,  if their
employment is terminated as a result of a merger or  liquidation of the Fund. In
addition,  Messrs. Mock and Banks would receive additional compensation equal to
1 1/2%  and 1%  respectively,  of any  aggregate  liquidating  distributions  to
stockholders  in excess of $4.50 per share of Common Stock, if any. Based on the
estimated maximum net proceeds per share from the


                                       70
<PAGE>

Liquidation,  the maximum additional  compensation  payable to Messrs.  Mock and
Banks would be $[ ] and $[ ], respectively.

    
Compensation Committee Interlocks and Insider Participation
   
               The members of the Fund's  Compensation  Committee  are currently
Robert K. McAfee, Frederick P. Rehmus and Frank A. Morrow, none of whom (i) is a
former or  current  employee  or officer  of the Fund,  or (ii) has a  financial
interest in any transaction with the Fund.  There are no Compensation  Committee
interlocks between the Fund and any other entity involving any executive officer
or director of the Fund who serves as executive officer of any such entity. 
    

Certain Relationships and Related Transactions

   

               Martin I. Zankel,  the Chairman of the Board and Chief  Executive
Officer of the Fund is a member of a law firm which  provided  legal services to
the Fund during  1994,  1993 and 1992.  Payments to the firm for these  services
were $62,000 in 1994, $263,000 in 1993, and $213,000 in 1992.
    

                             INDEPENDENT ACCOUNTANTS

               A representative of Coopers & Lybrand LLP, the Fund's independent
certified  public  accountants,  will be  present at the  Meeting,  will have an
opportunity  to make a statement,  and is expected to be available to respond to
appropriate questions.


                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

               The Fund's Current  Reports on Form 8-K dated April 12, 1995, and
June 5, 1995,  filed with the  Securities  and Exchange  Commission  by the Fund
pursuant to the  Exchange  Act are  incorporated  by  reference  into this Proxy
Statement.


                                       71

<PAGE>

                              STOCKHOLDER PROPOSALS

               Proposals  of  Stockholders  intended to be presented at the 1996
Annual  Meeting of  Stockholders  of the Fund must be received at the  principal
executive  office of the Fund no later than April 10, 1996 for inclusion in next
year's proxy statement and proxy card.

                                              By Order of the Board of Directors



                                              DEAN BANKS, Secretary


San Mateo, California
                           , 1995
-------------------------


               YOUR  VOTE  IS  IMPORTANT  REGARDLESS  OF THE
               NUMBER OF SHARES YOU OWN.  WHETHER OR NOT YOU
               PLAN TO BE  PRESENT  AT THE  MEETING,  PLEASE
               DATE,  MARK, SIGN AND MAIL THE ENCLOSED PROXY
               CARD PROMPTLY IN THE ENVELOPE PROVIDED. THANK
               YOU.


                                       72

<PAGE>


                           LANDSING PACIFIC FUND, INC.
                  PROXY FOR THE ANNUAL MEETING OF STOCKHOLDERS

                      THIS PROXY IS SOLICITED BY MANAGEMENT
   
         The undersigned  stockholder of Landsing Pacific Fund, Inc., a Maryland
corporation  (the "Fund"),  hereby  appoints Dean Banks and Joseph M. Mock,  and
each of them, as proxy for the undersigned,  with full power of substitution, to
vote  and  otherwise  represent  all of the  shares  of  Common  Stock  that the
undersigned  is entitled to vote at the Annual  Meeting of  Stockholders  of the
Fund to be held on October  13, 1995 at 9:00 a.m.  local time at Hotel  Sofitel,
223  Twin  Dolphin  Drive,  Redwood  City,  CA,  and  at any  adjournment(s)  or
postponement(s) thereof, with the same effect as if the undersigned were present
and voting  such shares of Common  Stock,  on the  following  matters and in the
following manner as further described in the accompanying  Proxy Statement.  The
undersigned  hereby  revokes  any proxy  previously  given with  respect to such
shares of Common Stock. 
    

1. Approval of the Plan of         [ ] FOR       [ ] AGAINST      [ ] ABSTAIN
   Liquidation and Dissolution

2. Approval of the Amendment       [ ] FOR       [ ] AGAINST      [ ] ABSTAIN
   to the Fund's Charter
   to delete the provisions
   thereof creating a
   classified board of directors

   
3. Election of  Directors:
s    
     Martin I. Zankel              [ ] FOR              [ ] WITHHOLD AUTHORITY
   
     Herbert  A. West              [ ] FOR              [ ] WITHHOLD  AUTHORITY
    

       

4. In their  discretion,  the proxies are  authorized  to vote upon  matters not
   known to the Board of  Directors as of the date of this Proxy as may properly
   come before the meeting or any adjournment or postponement thereof.

               The  undersigned  acknowledges  receipt  of the  Notice of Annual
Meeting of Stockholders and the accompanying Proxy Statement.

               THE  SHARES OF COMMON  STOCK  REPRESENTED  BY THIS  PROXY WILL BE
VOTED IN ACCORDANCE WITH THE SPECIFICATIONS  MADE. IF THIS PROXY IS EXECUTED BUT
NO SPECIFICATION  IS MADE, THE SHARES OF COMMON STOCK  REPRESENTED BY THIS PROXY
WILL BE  VOTED  FOR  EACH  PROPOSAL  AT THE  MEETING  OR ANY  ADJOURNMENT(S)  OR
POSTPONEMENT(S) THEREOF.

                                 [ ] MARK HERE IF YOU PLAN TO ATTEND THE MEETING

                                 Please sign exactly as name appears  hereon and
                                 date.  If the  shares of Common  Stock are held
                                 jointly,  each holder should sign. When signing
                                 as  an   attorney,   executor,   administrator,
                                 trustee,  guardian or as an officer signing for
                                 a  corporation,  please  give full title  under
                                 signature.

                                 Dated                           , 1995
                                        -------------------------

                                 -----------------------------------------------
                                                     Signature

                                 -----------------------------------------------
                                             Signature, if held jointly

<PAGE>



Votes must be indicated by filling in X in Black or Blue ink.
Sign, Date and Return the Proxy Card Promptly Using the Enclosed Envelope


<PAGE>

                                    EXHIBIT A

                       PLAN OF LIQUIDATION AND DISSOLUTION
                                       OF
                           LANDSING PACIFIC FUND, INC.

               1. Scope of Plan. This Plan of Liquidation  ("Plan") provides for
                  -------------
the complete  liquidation  and  dissolution  of Landsing  Pacific Fund,  Inc., a
Maryland  corporation  ("Landsing"),  by  providing  for (a) the  sale or  other
disposition of all of the assets of Landsing, (b) the dissolution of Landsing in
accordance with the Maryland  General  Corporation  Law, and (c) distribution to
its  stockholders  of the net cash  proceeds or other assets  (after  payment of
liabilities and expenses) to be realized from the sales or other dispositions of
its  assets  in  complete   cancellation  of  each   stockholder's   stock.  The
liquidation,  dissolution and distributions  shall be accomplished in the manner
stated in this Plan.

               2. Adoption of Plan by  Stockholders.  The Board of Directors has
                  ---------------------------------
determined  that the Plan is advisable for Landsing and has adopted the Plan and
submitted it to the  stockholders  for their vote in accordance  with applicable
law. The Plan shall be adopted and shall become effective,  upon the adoption of
a resolution to dissolve Landsing in accordance with the Plan by the affirmative
vote of holders of shares  entitled to cast at least a majority of all the votes
entitled to be cast on this matter at the annual meeting of  stockholders  to be
held on July 18,  1995 (the  "Annual  Meeting")  pursuant  to a notice and Proxy
Statement.

               3. Sale of  Assets.  Following  the  adoption  of the Plan by the
                  ---------------
stockholders,  the Board of  Directors  shall cause  Landsing  to sell,  convey,
transfer, and deliver or otherwise dispose of all of its assets, as follows:

                 (a) The Board of Directors shall cause the officers of Landsing
to negotiate the sale, conveyance, transfer and delivery or other disposition of
each of the real properties of Landsing.  The real properties of Landsing may be
sold or otherwise  disposed of individually,  together as a whole or in discrete
groups,  to any one or more  buyers,  as the  officers  of  Landsing  shall deem
advisable, in exchange for cash, one or more promissory notes or shares of stock
of the acquiring corporation or its affiliates,  or any combination thereof. The
full Board of Directors is authorized to establish  guidelines pursuant to which
the Real Estate Committee of the Board (the "Committee") if in existence, or, in
the absence of such  Committee,  the  officers of  Landsing,  may sell,  convey,
transfer and deliver or otherwise dispose of the real properties of Landsing. In
either  case,  if the  Committee  or the  officers of Landsing  propose to sell,
convey,


                                        1

<PAGE>

transfer and deliver or otherwise  dispose of any real  property  upon terms and
conditions  which do not conform to the  guidelines  established by the Board of
Directors,  any such sale may only be consummated  only after the Board approves
the material terms and conditions of such sale.

                 (b) The Board of Directors shall cause the officers of Landsing
to negotiate the sale, conveyance, transfer and delivery or other disposition of
all personal  property and other assets of Landsing in exchange for cash, one or
more  promissory  notes or shares of stock of the acquiring  corporation  or its
affiliates, or any combination thereof,  consistent with the orderly disposition
of  Landsing's  real  properties  under this  Plan.  The Board of  Directors  is
authorized  to establish  guidelines  pursuant to which the officers of Landsing
may sell,  convey,  transfer  and deliver or  otherwise  dispose of the personal
property of Landsing  without further  approval of the Board. If the officers of
Landsing propose to sell,  convey,  transfer,  and deliver any personal property
upon terms and conditions which do not conform to the guidelines  established by
the Board of Directors,  any such sale may only be  consummated  after the Board
approves the material terms and conditions of such sale.

               4. Payment of and Reserve for  Liabilities.  After the closing of
                  ---------------------------------------
any sale or other  disposition of any real property or other assets of Landsing,
the officers of Landsing shall pay, or shall make adequate provision for payment
of, all known liabilities of Landsing (including expenses of the sale) which are
attributable  to such real property or other assets and which are not assumed by
the buyer  thereof.  The officers of Landsing,  at the direction of the Board of
Directors,  shall set aside from the cash or other proceeds of any sale or other
disposition of any real property or other assets such  additional  amount as the
directors  determine  to be  reasonably  necessary  for  payment of other  known
liabilities or expenses and unknown,  unascertained or contingent liabilities or
expenses of Landsing.

               5. Investment of Cash Proceeds.  The cash proceeds of the sale or
                  ---------------------------
other  disposition  of the real  properties  and  personal  property  assets  of
Landsing, if any, shall, pending any liquidating  distributions,  be invested by
the Board of  Directors  of Landsing  in such  manner as the Board of  Directors
deems  appropriate,  in its sole discretion;  provided,  however,  that any such
proceeds will be invested by the Board of Directors in such manner that Landsing
will not be deemed an  investment  company  under,  and for the purposes of, the
Investment Company Act of 1940.

               6.  Subsequent  Sale of Non-Cash  Proceeds.  If and when the real
                   --------------------------------------
properties and personal  property  assets of Landsing are disposed of under this
Plan in  exchange  for one or more  promissory  notes  or  stock,  the  Board of
Directors,  in its sole discretion,  may direct the officers of Landsing to sell
all or a portion of such


                                        2

<PAGE>

non-cash proceeds in exchange for cash, on such terms and conditions as shall be
negotiated by the officers of Landsing in accordance with guidelines established
by the Board,  or as shall  otherwise  be  approved  by the Board.  The Board of
Directors shall not be required to cause the sale of such non-cash  proceeds and
may, in its sole discretion, direct the distribution in kind of all or a portion
of such non-cash  proceeds to the  stockholders of Landsing,  in accordance with
Section 7 of this Plan.

               7. Liquidating  Distributions.  The cash proceeds or other assets
                  --------------------------
realized from the sale or other  disposition of real properties and other assets
of Landsing,  and any interest or other return thereon,  shall be distributed to
the  stockholders  of  Landsing  at such  times and in such  amounts as shall be
determined by the Board of Directors,  in its sole  discretion.  Any liquidating
distributions  shall be made  through the agency of The  Registrar  and Transfer
Company,  Landsing's  transfer  agent, or such other agent as may be selected by
the Board ("Transfer Agent"). At such time as the Board of Directors  determines
that any liquidating  distribution shall be made to the stockholders,  the Board
of  Directors  shall cause the officers of Landsing to deposit with the Transfer
Agent  the  aggregate  amount  of funds or other  assets  to be  distributed  to
stockholders  as a  liquidating  distribution.  For the  purpose  of making  any
liquidating distribution to the stockholders, the Board of Directors shall set a
record  date  for  determining  the   stockholders   entitled  to  receive  such
liquidating distribution (any such date to be a "Distribution Record Date"), and
the Transfer Agent shall  distribute all funds or other assets deposited with it
for such purpose to the stockholders of record on any such  Distribution  Record
Date ("Eligible Stockholders").

               The liquidating distributions shall be in complete redemption and
cancellation  of all of the  outstanding  stock  of  Landsing.  At such  time as
Landsing makes the Final  Liquidating  Distribution  (as defined  herein) to the
Eligible  Stockholders,  all of the outstanding  shares of stock shall be deemed
cancelled.

               8.  Trading  of  Shares.  At any time  after  this  Plan  becomes
                   -------------------
effective  under Section 2, the Board of Directors  may, if the Board deems such
action to be in the best interests of Landsing and the  stockholders,  cause the
shares of Landsing's common stock to be delisted from any securities exchange on
which  they are  traded or to no longer be  traded or  completely  prohibit  the
trading  or other  transfer  of  Landsing's  common  stock if and to the  extent
permitted by law (the "Stop Trading  Date").  The Board of Directors shall cause
the  officers of Landsing to send notice of any Stop  Trading Date in advance of
such date to all stockholders and to such brokers and market makers as the Board
deems advisable.

               9. Liquidating  Trust Agreement.  If the Board of Directors deems
                  ----------------------------
it advisable for any reason,  it may at any time, in its sole  discretion and on
behalf of the stockholders, create


                                        3

<PAGE>

a Liquidating Trust  ("Liquidating  Trust") by entering into a Liquidating Trust
Agreement  ("Liquidating Trust Agreement") for the purpose of (a) completing the
liquidation of the real  properties and other assets of Landsing,  (b) providing
for the payment of all known, unknown, unascertained and contingent liabilities,
(c) making liquidating  distributions to the Eligible Stockholders in cash or in
kind, and (d) holding and  distributing  liquidating  distributions on behalf of
any unlocated Eligible Stockholders.

               Concurrently   with  the  execution  of  the  Liquidating   Trust
Agreement,  Landsing shall transfer and assign to the trustee of the Liquidating
Trust all of Landsing's  right,  title and interest in and to all of its assets,
including  without  limitation,  any real properties or personal property assets
still owned by Landsing, and any cash proceeds.  Effective upon the date of such
transfer,  each stockholder of Landsing as of the date of such transfer,  or any
record date that may be  established  in  connection  therewith,  shall become a
beneficial  interest holder of the Liquidating Trust, and all outstanding shares
of stock of Landsing shall be deemed cancelled. Each such stockholder shall hold
a proportion of the outstanding  beneficial  interests in the Liquidating  Trust
equal to the proportion of shares of common stock that such  stockholder held of
the total outstanding  shares of common stock of Landsing as of the date of such
transfer,  or the record date established in connection  therewith,  as the case
may be.

               The  Liquidating  Trust Agreement shall provide that any funds or
other assets available for distribution to Eligible  Stockholders  which are not
distributed because one or more Eligible Stockholders cannot be located shall be
held by the  trustee of the  Liquidating  Trust for a period not less than three
(3)  years  from the date  Landsing  provides  the  notice  to  stockholders  in
accordance with Paragraph 11(d). Such undistributed  funds or other assets shall
be held by the trustee of the  Liquidating  Trust  solely for the benefit of and
ultimate  distribution  to the  Eligible  Stockholders  entitled to receive such
funds or other assets,  who shall  constitute the sole equitable owners thereof.
Upon  expiration of this three (3) year term, or any longer period,  the trustee
of the  Liquidating  Trust shall  distribute  the funds or other  assets held on
behalf  of  unlocated  Eligible  Stockholders  pro  rata to the  other  Eligible
Stockholder  (the "Final  Liquidating  Trust  Distribution").  After making such
distribution,  if there are still  funds or other  assets held by the trustee of
the  Liquidating  Trust because the trustee  becomes  unable to locate any other
Eligible  Stockholders,  the trustee of the Liquidating Trust shall transfer any
such  funds or other  assets  to the state  official,  trustee  or other  person
authorized  by law to receive  distributions  for the  benefit of the  unlocated
Eligible Stockholders.

               The Board of  Directors  is  authorized  to  appoint  one or more
individuals or corporate persons to act as trustees of the


                                        4

<PAGE>

Liquidating  Trust and to cause  Landsing  to enter into the  Liquidating  Trust
Agreement  with such  trustee or  trustees on such terms and  conditions  as the
Board of Directors shall determine in its sole discretion.  Adoption of the Plan
will  constitute the approval of the  stockholders  of any such  appointment and
Liquidating Trust Agreement.

               10.  Unlocated  Eligible  Stockholders.   In  the  absence  of  a
                    ---------------------------------
Liquidating  Trust,  if any funds or other  assets  deposited  with the Transfer
Agent for distribution to Eligible  Stockholders are not distributed because one
or more Eligible  Stockholders  cannot be located,  such undistributed  funds or
other  assets  shall be held by the  Transfer  Agent for a period  not less than
three (3) years from the date Landsing  provides the notice to  stockholders  in
accordance with Paragraph 11(d). Such undistributed  funds or other assets shall
be  held  by  the  Transfer  Agent  solely  for  the  benefit  of  and  ultimate
distribution  to the  Eligible  Stockholders  entitled to receive  such funds or
other assets,  who shall  constitute the sole  equitable  owners  thereof.  Upon
expiration of this three (3) year term,  or any longer  period,  Landsing  shall
direct the Transfer Agent to distribute the funds or other assets held on behalf
of unlocated Eligible  Stockholders pro rata to the other Eligible  Stockholders
(in the absence of a Liquidating Trust, the "Final  Liquidating  Distribution").
After making such distribution, if there are still funds or other assets held by
the Transfer Agent because the Transfer Agent becomes unable to locate any other
Eligible Stockholders,  Landsing shall direct the Transfer Agent to transfer any
such  funds or other  assets  to the state  official,  trustee  or other  person
authorized by law to receive distributions for the benefit of unlocated Eligible
Stockholders.

   
               11.  Dissolution.      At such time as the Board of Directors  of
                    -----------
Landsing shall  determine,  in its sole  discretion,  Landsing shall (a) provide
notice of  dissolution  to all its known  creditors  and its  employees at their
address shown on the records of the  corporation  not less than 20 days prior to
the filing of the Articles of  Dissolution,  as required by Section 3-404 of the
Maryland  General  Corporation  Law,  (b) cause  Articles of  Dissolution  to be
prepared,  executed,  and filed with the State  Department  of  Assessments  and
Taxation of Maryland,  (c) cause any documentation  required by federal or state
tax  authorities  to be obtained,  prepared,  executed and filed,  (d) after the
filing  of  Articles  of   Dissolution,   provide  notice  of  any   liquidation
distribution to stockholders  other than the Final Liquidating  Distribution and
the  Final   Liquidating   Trust   Distribution,   or  if  no  such  liquidation
distributions are to occur, notice of the filing of Articles of Dissolution,  to
each stockholder of the Fund by mail at his address as it appears on the records
of the  corporation and by publishing such notice at least once a week for three
consecutive weeks in a newspaper of general  circulation  published in Baltimore
City,  Maryland,  and (e)  withdraw  its  ability  to do  business  as a foreign
corporation in any states in which it presently has such authority.
    


                                        5

<PAGE>

               12. Power of Board of Directors.  The Board of Directors  and, if
                   ---------------------------
authorized by the Board,  the officers,  shall have authority to do or authorize
any and all acts and  things as  provided  for in this Plan and any and all such
further acts and things as they may consider desirable to carry out the purposes
of this Plan,  including  the  execution  and  filing of all such  certificates,
documents,   tax  returns,  and  other  documents  which  may  be  necessary  or
appropriate  to implement the Plan.  The Board of Directors  may authorize  such
variations  from or amendments to the provisions of the Plan as may be necessary
or  appropriate  to  effectuate  the  complete   liquidation,   dissolution  and
termination of existence of Landsing,  and the distribution of its assets to the
Eligible Stockholders in accordance with the laws of the State of Maryland.  The
death,  resignation,  or other disability of any Director or officer of Landsing
shall not impair the  authority of the  surviving or  remaining  Director(s)  or
officer(s)  to exercise any of the powers  provided  for in the Plan.  Upon such
death, resignation,  or other disability, the surviving or remaining Director(s)
shall have  authority  to fill the  vacancy or  vacancies  so  created,  but the
failure to fill such vacancy or vacancies  shall not impair the authority of the
surviving or remaining  Directors(s) or officer(s) to exercise any of the powers
provided for in the Plan.

               13.  Amendments.  Notwithstanding  adoption  of the  Plan  by the
                    ----------
stockholders  at the Annual  Meeting,  the Board of  Directors  of Landsing  may
modify or amend the Plan  without  further  action by the  stockholders,  to the
extent  permitted  under  then  current  Maryland  law.  Prior to the  filing of
Articles of  Dissolution,  the Board of Directors may abandon the Plan only with
the  further  approval of the  stockholders,  unless and to the extent that then
current  Maryland  law permits the Board to abandon the Plan without the further
approval of the stockholders.

               14. Indemnification/Insurance.  The Board of Directors shall have
                   -------------------------
the power and authority after the effective date of this Plan to purchase and/or
continue  and  maintain  insurance  as it deems  necessary  to cover  Landsing's
indemnification  obligations,  including  insurance which shall remain in effect
subsequent to the  dissolution of Landsing in accordance  with Paragraph 11. All
indemnification  agreements  to which  Landsing is a party shall  remain in full
force and effect after the effective Date of this Plan.

               15.  Costs.  Without  limiting  the  authority  of the  Board  of
                    -----
Directors  to  authorize  the  payment  of  Landsing's  expenses,  the  Board is
authorized, empowered and directed to pay any and all fees and expenses incurred
by Landsing in connection  with the Plan and the sale of assets and  liquidating
distributions contemplated thereunder, including, but not limited to, all legal,
accounting, printing, appraisal and other fees and expenses of persons rendering
services to Landsing.

                                        6

<PAGE>

       

                                        7

<PAGE>
                          LANDSING PACIFIC FUND, INC.

                                   SCHEDULE 1

                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Directors and Stockholders of
Landsing Pacific Fund, Inc.

We have audited the  accompanying  balance sheets of Landsing Pacific Fund, Inc.
as of December  31, 1994 and 1993,  and the related  statements  of  operations,
stockholders'  equity,  and cash flows for each of the three years in the period
ended December 31, 1994. These financial  statements are the  responsibility  of
the  Fund's  management.  Our  responsibility  is to express an opinion on these
financial statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of Landsing Pacific Fund, Inc. as
of December 31, 1994 and 1993,  and the results of its  operations  and its cash
flows for each of the three years in the period  ended  December  31,  1994,  in
conformity with generally accepted accounting principles.

As  discussed in Note 14 to the  financial  statements,  on March 27, 1995,  the
Board  of  Directors  of  Landsing  Pacific  Fund,  Inc.   approved  a  Plan  of
Liquidation,   subject  to  stockholder  approval.  At  present,  it  cannot  be
determined   whether  or  not  the  stockholders   will  approve  such  a  plan.
Accordingly,  no  adjustments  have  been  made  to the  accompanying  financial
statements  which may  result  from the  stockholder's  approval  of the Plan of
Liquidation.


                                                   COOPERS & LYBRAND L.L.P.


San Francisco, California
March 27, 1995
                                     - 1 -
<PAGE>

<TABLE>


                                                    
                           LANDSING PACIFIC FUND, INC.
                   BALANCE SHEETS, DECEMBER 31, 1994 AND 1993

                  (Amounts in thousands, except share amounts)
<CAPTION>

                                   A S S E T S
                                    ........                                           1994                      1993
                                                                                       ----                      ----
<S>                                                                              <C>                       <C>   

INVESTMENTS IN REAL ESTATE:
Rental properties                                                                $     88,698              $    109,495
Accumulated depreciation                                                              (19,169)                  (22,191)
                                                                                 -------------             -------------
Rental properties - net                                                                69,529                    87,304
Real estate under development                                                            -                        3,828
Real estate under contract for sale (net of accumulated depreciation
  of $28 in 1994 and $1,270 in 1993)                                                    2,150                     3,261
Collateral for non-performing participating mortgage loan
  (net of allowance for loss of $542 in 1993)                                            -                          675
                                                                                 -------------             -------------
     Total investments in real estate                                                  71,679                    95,068

CASH AND CASH EQUIVALENTS                                                               5,534                     2,005
                                                                                 -------------              -------------

OTHER ASSETS:
Accounts and interest receivable (net of  allowance for
  doubtful accounts of $78 in 1994 and $364 in 1993)                                    1,434                     1,408
Prepaid expenses, deposits and other assets                                               324                       136
Deferred leasing  commissions,  loan costs, and other assets 
(net of accumulated  amortization of $2,380 in 1994
  and $2,635 in 1993)                                                                   1,357                     2,069
                                                                                 -------------              -------------
     Total other assets                                                                 3,115                     3,613
                                                                                 -------------              -------------
        TOTAL ASSETS                                                             $     80,328               $   100,686
                                                                                 =============              =============

      L I A B I L I T I E S  A N D  S T O C K H O L D E R S'  E Q U I T Y

LIABILITIES:
Notes payable                                                                    $     47,929               $    57,966
Accounts payable                                                                          449                       637
Other liabilities                                                                       1,200                     1,715
                                                                                 -------------              -------------  
  Total liabilities                                                                    49,578                    60,318
                                                                                 -------------              -------------

COMMITMENTS:  (Note 13)

STOCKHOLDERS' EQUITY:
Shares of preferred stock, par value of $.01;
 shares authorized: 5,000,000; shares issued and outstanding: none
Shares of common stock, par value of $.001;
  shares authorized: 20,000,000; shares issued and
  outstanding: 5,953,137 in 1994 and 1993                                                   6                         6
Capital in excess of par value                                                        131,389                   131,389
Retained deficit and accumulated distributions                                       (100,645)                  (91,027)
                                                                                  -------------             -------------
     Total stockholders' equity                                                        30,750                    40,368
                                                                                  -------------             -------------
        TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                $    80,328               $   100,686
                                                                                  =============             =============
The accompanying notes are an integral part of the financial statements.
</TABLE>

                                      -2-
<PAGE>

<TABLE>

                           LANDSING PACIFIC FUND, INC.

                            STATEMENTS OF OPERATIONS
              For the Years Ended December 31, 1994, 1993 and 1992

                (Amounts in thousands, except per share amounts)
<CAPTION>

                                                                          1994              1993             1992
                                                                          ----              ----             ----
<S>                                                                  <C>                <C>               <C>   

REVENUES:
Rental income                                                        $    12,087        $   14,339        $   13,389
Other income                                                                 102               102               176
                                                                     -----------        -----------       ----------
   Total revenues                                                         12,189            14,441            13,565
                                                                     -----------        -----------       ----------


EXPENSES:
Operating                                                                  3,770             5,646             5,788
Depreciation and amortization                                              4,240             5,043             5,029
Interest and other financing costs                                         4,952             4,537             4,549
General and administrative                                                 1,897             2,366             2,349
Other expense                                                                303               558             1,752
Provision for loss in value of investments in real estate
and loan collateral value                                                  6,645            24,045             6,347
                                                                     -----------        -----------       ----------
   Total expenses                                                         21,807            42,195            25,814
                                                                     -----------        -----------       ----------

Loss before gain on sale of real estate                                   (9,618)          (27,754)          (12,249)

Gain on sale of real estate                                                 -                 -                 392
                                                                     -----------        -----------       ----------
   Net loss                                                          $    (9,618)       $  (27,754)       $  (11,857)
                                                                     ===========        ===========       ==========

NET LOSS PER SHARE                                                   $     (1.62)       $    (4.61)       $    (1.89)
                                                                     ===========        ===========       ==========

Weighted average shares outstanding                                        5,953             6,020             6,260
                                                                     ===========        ===========       ==========

The accompanying notes are an integral part of the financial statements.
</TABLE>

                                      -3-
<PAGE>

<TABLE>

                           LANDSING PACIFIC FUND, INC.

                  STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
              For the Years Ended December 31, 1994, 1993, and 1992

                  (Amounts in thousands, except share amounts)

<CAPTION>



                                            Shares of           Capital                               Retained    
                                          Common Stock         in Excess                Notes and    Deficit and       Total
                                        ------------------      of Par      Treasury     Interest    Accumulated    Stockholders'
                                        Shares   Par Value       Value        Stock     Receivable  Distributions     Equity
                                        ------   ---------       -----        -----     ----------  -------------     ------
<S>                                     <C>        <C>        <C>          <C>            <C>         <C>           <C>

BALANCE, DECEMBER 31, 1991 .........    6,284,792    $6        $135,300    $(1,300)       $(2,782)    $(49,888)      $81,336

Treasury stock acquired ............       (7,805)   -             -           (57)          -            -              (57)
Treasury stock reacquired ..........     (125,000)   -             (391)      (438)          -            -             (829)
Shares/notes receivable canceled ...     (100,000)   -             (900)       -            1,729         -              829
Shares issued:
    Dividend reinvestment program ..       41,150    -              181        -             -            -              181
Net loss ...........................        -        -             -           -             -         (11,857)       (11,857)
Interest receivable ................        -        -             -           -               28         -               28
Distributions ......................        -        -             -           -             -          (1,528)        (1,528)
                                        ----------  ----       ---------   ---------      ---------   ---------      -------
BALANCE, DECEMBER 31, 1992 .........    6,093,137     6         134,190     (1,795)        (1,025)     (63,273)       68,103

Treasury stock issued ..............        -        -             -             4           -            -                4
Treasury stock reacquired ..........     (100,000)   -             (325)      (325)          -            -             (650)
Treasury stock eliminated ..........        -        -           (2,116)     2,116           -            -             -
Shares/notes receivable canceled ...      (40,000)   -             (360)       -            1,010         -              650
Net loss ...........................        -        -             -           -             -         (27,754)      (27,754)
Interest receivable ................        -        -             -           -               15         -               15
                                        ----------  ----       ---------   ---------      ---------   ---------      -------
BALANCE, DECEMBER 31, 1993 .........    5,953,137   $ 6       $ 131,389    $   -          $  -        $(91,027)      $40,368

Net loss ...........................        -        -             -           -               -        (9,618)       (9,618)
                                        ----------  ----       ---------   ---------      ---------   ---------      -------
BALANCE, DECEMBER 31, 1994 .........    5,953,137   $ 6       $ 131,389    $   -            $  -     $(100,645)      $30,750
                                        ==========  ====       =========   =========      =========  ==========      =======

The accompanying notes are an integral part of the financial statements.
</TABLE>

                                      -4-
<PAGE>

<TABLE>

                           LANDSING PACIFIC FUND, INC.
                            STATEMENTS OF CASH FLOWS
              For the Years Ended December 31, 1994, 1993 and 1992

                             (Amounts in thousands)
--------------------------------------------------------------------------------
<CAPTION>

                                                                         1994             1993              1992
                                                                         ----             ----              ----
<S>                                                                      <C>           <C>               <C>   

CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss .........................................................       $(9,618)      $  (27,754)       $  (11,857)
Adjustments to reconcile net loss to net                            
  cash provided by operating activities:
Provision for loss in value and gain on sale of real estate - net          6,645           23,485             2,619
Depreciation and amortization ....................................         4,240            5,043             5,029
Provision for doubtful accounts ..................................          -                 640               352
Provision for participating loan losses ..........................          -                 560             3,336
Changes in operating assets and liabilities:
Increase in accounts and interest receivable .....................          (146)            (313)             (155)
Decrease in other liabilities ....................................           (64)             (62)             (209)
Decrease in deposits .............................................            50               65               989
Decrease in prepaid expenses and other assets ....................           160              543               734
Increase (decrease) in accounts payable ..........................          (189)            (417)              615
                                                                         -------           ------           -------
  Net cash provided by operating activities ......................         1,078            1,790             1,453
                                                                         -------           ------           -------

CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from sale of rental property ............................         5,465              -               5,303
Capital expenditures and development costs .......................        (2,804)          (3,734)           (4,973)
Increase in deferred expenses ....................................          (724)            (906)           (1,463)
Repayment of participating mortgage loan .........................         2,145              -                   2
Disbursement of participating mortgage loans .....................          -                 (64)              (37)
                                                                         -------           ------           -------
  Net cash provided by (used in) investing activities ............         4,082           (4,704)           (1,168)
                                                                         -------           ------           -------

CASH FLOWS FROM  FINANCING ACTIVITIES:
Distributions to stockholders ....................................          -                 -              (1,347)
Issuance (acquisition) of treasury stock .........................          -                   4               (57)
Proceeds from notes payable ......................................        17,925            7,798            20,852
Payments on notes payable ........................................       (19,556)          (3,589)          (20,404)
                                                                         -------           ------           -------
  Net cash provided by (used) in financing activities ............        (1,631)           4,213              (956)
                                                                         -------           ------           -------

Increase (decrease) in cash and cash equivalents .................         3,529            1,299              (671)
Cash and cash equivalents at beginning of year ...................         2,005              706             1,377
                                                                         -------           ------           -------

Cash and cash equivalents at end of year .........................        $5,534           $2,005              $706
                                                                         =======           ======           =======

The accompanying notes are an integral part of the financial statements.
</TABLE>

                                      -5-
<PAGE>

<TABLE>

                           LANDSING PACIFIC FUND, INC.
                      STATEMENTS OF CASH FLOWS (Continued)

                SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
                             (Amounts in thousands)
<CAPTION>

                                                                               1994            1993               1992
                                                                               ----            ----               ----
<S>                                                                        <C>               <C>              <C>   

Cash paid during the period for interest, net of $256
capitalized in 1994, $524 in 1993, and $671 in 1992                        $   4,583         $  4,035         $   3,983
                                                                           ==========        =========        ===========



                           SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES


Notes payable retired or forgiven                                          $  (8,406)        $   -            $    -
Cost of rental properties sold (net of accumulated depreciation)              13,782             -                4,906
Other assets and liabilities retired or forgiven                                  89             -                  397
                                                                           ----------        ---------        -----------
Net proceeds from sale of rental properties                                $   5,465         $   -            $   5,303
                                                                           ==========        =========        ===========

Reclassification:
Real estate held for sale                                                  $   2,150         $  3,261         $    -
Rental properties - net                                                       (2,150)          (3,261)             -
                                                                           ----------        ---------        -----------
                                                                           $    -            $   -            $    -
                                                                           ==========        =========        ===========
Note receivable canceled in exchange for shares:
Treasury stock                                                             $    -            $   (325)        $    (438)
Note receivable                                                                 -               1,010             1,729
Capital in excess of par                                                        -                (685)           (1,291)
                                                                           ----------        ---------        -----------
                                                                           $    -            $   -            $    -
                                                                           ==========        =========        ===========

Reclassification:
Real estate under development                                              $    -            $  3,828         $   6,505
Rental properties - net                                                         -              (3,828)           (6,505)
                                                                           ----------        ---------        -----------
                                                                           $    -            $   -            $    -
                                                                           ==========        =========        ===========

Treasury stock eliminated:
  Treasury stock                                                           $    -            $  2,116         $    -
  Capital in excess of par                                                      -              (2,116)             -
                                                                           ----------        ---------        -----------
                                                                           $    -            $   -            $    -
                                                                           ==========        =========        ===========

Payment of stock dividends:
Dividend reinvestment shares                                               $    -            $   -            $     181
Dividend distributions                                                          -                -                 (181)
                                                                           ----------        ---------        -----------
                                                                           $    -            $   -            $    -
                                                                           ==========        =========        ===========

Collateral for participating mortgage loan                                 $    -            $   -            $   1,171
Participating mortgage loans                                                    -                -               (1,171)
                                                                           ----------        ---------        -----------
                                                                           $    -            $   -            $    -
                                                                           ==========        =========        ===========

The accompanying notes are an integral part of the financial statements.
</TABLE>
                                      -6-

<PAGE>


                                                        
                           LANDSING PACIFIC FUND, INC.

                          NOTES TO FINANCIAL STATEMENTS


1.       ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         Organization - Landsing Pacific Fund was a Delaware  corporation formed
         ------------
         for the  purpose of merging  the assets  and  liabilities  of  Landsing
         Institutional  Properties Trust-V,  Landsing  Institutional  Properties
         Trust-VI and Landsing Institutional Properties Trust-VII. The merger
         was completed on November 28, 1988.

         On September 30, 1993,  Landsing Pacific Fund, a Delaware  corporation,
         merged into Landsing  Pacific Fund,  Inc.,  (the "Fund") a newly-formed
         Maryland   corporation.   As  a  result  of  the  merger,   the  former
         stockholders of Landsing  Pacific Fund became  stockholders of the Fund
         and the Delaware corporation ceased to exist.

         Maryland  corporate  law  does  not  recognize  the  treasury  stock of
         Maryland corporations.  As a result, the Fund has reclassified treasury
         stock to paid in capital as of December 31, 1993.

         Evaluation of Carrying Values - The Fund, as a matter of policy,  holds
         -----------------------------
         properties  on a  long-term  basis and  believes  the book value of the
         Fund's  properties  will be fully  recovered over the Fund's  long-term
         holding period.  This  determination  is reviewed at least anually,  or
         whenever  events or  changes at a property  suggest  that the  carrying
         amount may not be  recoverable,  and is based on an analysis of the sum
         of a  property's  undiscounted  future cash flows as compared  with the
         carrying value of the property. If an impairment exists, an estimate of
         the deficiency in the property's net realizable  value as compared with
         its carrying value is recorded as an increase in the provision for loss
         in value and a reduction in the property's carrying value. Accordingly,
         the accompanying  financial  statements do not include any adjustments,
         except as noted in Footnote 6, relating to the excess of property costs
         over estimated net realizable value.

         Income Recognition - Minimum rental income from leases is recognized on
         ------------------
         a straight-line basis over the term of occupancy in accordance with the
         provisions   of  the  leases.   Additionally,   leases   provided   for
         reimbursement  of certain  operating  expenses  which are recognized as
         income when earned and when the amounts can be reasonably estimated.

         Depreciation -  Depreciation  is computed by the  straight-line  method
         ------------
         over  estimated  useful lives ranging from four to forty years.  Tenant
         improvements  are being amortized over the average lives of the related
         leases. When assets are retired or otherwise disposed of, the costs and
         related accumulated depreciation are removed from the accounts, and any
         gain or loss on disposal is included in the results of operations.

         Deferred Leasing  Commissions and Loan Costs - Leasing  commissions are
         --------------------------------------------
         amortized over the average lives of the tenant leases.  Amounts paid to
         obtain loans are deferred and  amortized  over the lives of the related
         notes payable as an adjustment to interest expense.

         Cash and  Cash  Equivalents  - The Fund  considers  all  highly  liquid
         ---------------------------
         investments  with a  maturity  of three  months  or less at the time of
         purchase to be cash equivalents. As of December 31, 1994, approximately
         $5,345,000 of the Fund's cash was held in money market  accounts at two
         U.S.  commercial banks. At times, such investments may exceed federally
         insured limits.

                                      -7-
<PAGE>

         Income  Taxes - The Fund has  elected to be  treated  as a real  estate
         -------------
         investment  trust under the  provisions  of the Internal  Revenue Code.
         Under these provisions, the Fund will qualify and not be subject to any
         federal income tax if 100% of its real estate  investment trust taxable
         income is distributed to stockholders.  Since the Fund has qualified as
         a real estate  investment  trust, no provision for federal income taxes
         has been made in the accompanying financial statements.

         Net Loss Per Share - Net loss per share is  computed  by  dividing  net
         ------------------
         loss by the weighted average number of shares  outstanding of 5,953,137
         in 1994,  6,019,877 in 1993,  and 6,260,079 in 1992.  The effect of the
         outstanding  warrants and stock options on the  calculation of net loss
         per share was anti-dilutive.

         Reclassifications  - Certain amounts in the 1993  and  1992  financial
         -----------------
         statements have been  reclassified to conform to the 1994 presentation.

2.       RENTAL PROPERTIES AND REAL ESTATE UNDER DEVELOPMENT

         The carrying value of rental properties is as follows:

                                                        December 31,
                                              --------------------------------
                                               1994                    1993

         Land                              $19,392,000            $  22,784,000
         Building and improvements          69,194,000               86,644,000
         Construction in progress              112,000                   67,000
                                          -------------           -------------
             Total rental properties       $88,698,000             $109,495,000
                                          =============           =============

         Prior to February 22, 1994, the Fund was engaged in the  predevelopment
         of the Multnomah Building in Portland,  Oregon. Interest capitalized as
         part of the redevelopment was $256,000 in 1994 and $502,000 in 1993.

         Subsequent  to December 31, 1993,  the Fund  announced  its decision to
         explore the disposition of its real estate investments  located outside
         the  western  United  States.  As a  result,  a  provision  for loss of
         $23,485,000  was recognized at December 31, 1993 to reduce the carrying
         value of the properties to their estimated net realizable  value and an
         additional  provision of $8,150,000  was recognized  during 1994.  (See
         Footnote 6 for additional information.)

         The  carrying  value  of real  estate  under  contract  for  sale is as
         follows:

                                                        December 31,
                                              --------------------------------
                                               1994                     1993
         Imperial Garage                   $  867,000                 $   -
         Multnomah Building                 1,283,000                     -
         BancFirst Building                     -                      2,583,000
         Twin Oaks Executive Center             -                        678,000
                                           -------------           -------------
                                           $2,150,000                 $3,261,000
                                           =============           =============

                                      -8-

<PAGE>


3.       COLLATERAL FOR PARTICIPATING MORTGAGE LOAN

         As of December 31, 1994, as a result of repayment of substantially  all
         of a participating  mortgage loan collateralized by a first mortgage on
         land  in  Sonoma,   California,  the  Fund  recognized  a  recovery  of
         $1,470,000,   which   reduced  the  provision  for  loss  in  value  of
         investments in real estate (see Note 6). Approximately  $455,000 of the
         recovery relates to funds collected subsequent to December 31, 1994. In
         1992 and 1993,  the Fund recorded  provisions  for loss in the value of
         the loan of $1,000,000 and $542,000, respectively.

         During 1994, the Fund's  unsecured claim for $925,000 was recognized in
         the  bankruptcy of a guarantor of a  participating  mortgage  loan, the
         collateral  for which was  foreclosed by a senior  lender in 1993.  The
         eventual  maximum payment out of the bankruptcy is estimated to be $.30
         per $1.00 of claims.  As of December  31,  1994,  the fund had received
         $39,000 in distribution  proceeds,  which was recognized as a reduction
         in the provision for loss in value of investments in real estate.


                                      -9-
<PAGE>

<TABLE>

4.       NOTES PAYABLE

The amount of the Fund's notes payable were as follows:
<CAPTION>

                                                                                             December 31,
                                                                                   -----------------------------------
Lender                                      Collateral/Location                         1994               1993
--------------------------    -------------------------------------------------    ----------------   ----------------
<S>                           <C>                                                      <C>                <C>   

Commercial Bank               Country Hills Towne Center                               $14,910,000        $14,771,000
                              Diamond Bar, California

Commercial Bank               310 E. Grand, 342 Allerton, 410 Allerton,                  9,658,000         10,000,000
                              466 Forbes and Westinghouse Buildings
                              South San Francisco and Fremont, California

Commercial Bank               400 Grandview, 417 Eccles Buildings and                    7,927,000          6,309,000
                              Auburn Court Industrial Park
                              South San Francisco and Fremont, California

Commercial Finance            Academy Place Shopping Center                              3,796,000          3,867,000
Company

Life Insurance Company        Bryant Street Quad and Annex                               3,137,000          3,201,000
                              Denver, Colorado

Commercial Finance            Twin Oaks Business Park and                                2,319,000          3,904,000
Company                       Twin Oaks Technology Center
                              Beaverton, Oregon

Commercial Finance            St. Paul Business Center West                              2,895,000          2,941,000
Company                       Maplewood, Minnesota

Commercial Bank               St. Paul Distribution Center                               1,806,000          1,837,000
                              Maplewood, Minnesota

Commercial Savings and        Nohr Plaza                                                 1,481,000          1,481,000
Loan                          San Leandro, California

Commercial Bank               101 Park Office Building                                    -                 4,153,000
                              Oklahoma City, Oklahoma

Commercial Bank               BancFirst Building                                          -                 2,024,000
                              Oklahoma City, Oklahoma

Commercial Bank               6900 Place                                                  -                 1,221,000
                              Oklahoma City, Oklahoma

Commercial Bank               Multnomah Building and Imperial Garage                      -                 1,093,000
                              Portland, Oregon

Commercial Bank               Franklin Business Park                                      -                 1,058,000
                              Boise, Idaho

Other                                                                                 -          -            106,000
                                                                                     -------------        -----------
   Total notes payable                                                                $47,929,000         $57,966,000
                                                                                      ============        ===========
</TABLE>

                                      -10-


<PAGE>


         Most of the Fund's  rental  properties  are pledged as  collateral  for
         notes payable.  At December 31, 1994 interest rates on the notes ranged
         from  9.50% to  11.50%  per  annum and are  payable  through  2001 with
         principal payments required in future years as follows:

                    1995                        $     21,515,000
                    1996                               6,166,000
                    1997                              12,554,000
                    1998                                  95,000
                    1999                                 106,000
                    2000 and thereafter                7,493,000
                                                -----------------
                    Total                       $     47,929,000
                                                =================

         Subsequent  to December 31, 1994,  the Fund was granted an extension of
         its  $14,026,000  permanent  loan  collateralized  by the Country Hills
         Towne  Center in Diamond Bar,  California.  The loan  requires  monthly
         principal and interest  payments of $113,717,  bears  interest equal to
         the  lender's  prime rate plus 1% (9.50% on  December  31,  1994),  and
         matures on June 30, 1995.

         Subsequent  to December 31, 1994,  the Fund was granted an extension of
         its $1,500,000  construction  loan  collateralized by the Country Hills
         Towne Center in Diamond Bar, California.  The loan bears interest equal
         to the lender's  prime rate plus 1.25% (9.75% on December 31, 1994) and
         matures on June 30, 1995. The outstanding  balance at December 31, 1994
         was $884,000.

         On June 21, 1994, the Fund converted a four-year  $6,065,000  term loan
         to a  seven-year  term loan  with a balance  at  December  31,  1994 of
         $7,927,000  and an interest rate equal to the lender's  prime rate plus
         1.75% (10.25% as of December 31, 1994).  The new loan requires  monthly
         principal and interest payments of $74,625 and matures on July 5, 2001.

         On July 8,  1994,  the Fund paid off a  $970,000  term  loan  which was
         collateralized  by the  Multnomah  Building  and  the  Imperial  Garage
         Building which are located in Portland, Oregon.

         On August 31, 1994, the Fund converted a $10,000,000  line of credit to
         a  three-year  term  loan  with a  balance  at  December  31,  1994  of
         $9,658,000  and an interest rate equal to the lender's  prime rate plus
         1.25% (9.75% as of December 31, 1994).  The new loan  requires  monthly
         principal  and  interest  payments of $81,276 and matures on August 31,
         1997.

         As of  October  25,  1994,  the Fund was  granted an  extension  of its
         $1,481,000 loan collateralized by the Nohr Plaza Shopping Center in San
         Leandro,  California.  The loan  bears  interest  at 10% per annum with
         payments  at 6% per  annum  and  the  difference  accrued  to the  loan
         balance. The loan matures on April 25, 1995.

         On December 26, 1994, the Fund made a $1,500,000 paydown on a term loan
         collateralized  by the Twin Oaks Business Park and Technology Center in
         Beaverton,  Oregon.  The loan has been  modified to reduce the interest
         rate to the prime  rate plus 2.5%  (11% as of  December  31,  1994) and
         extend the maturity to December 19, 1996.

         Effective  December 19, 1994,  the Fund was granted an extension of its
         $3,796,000  term loan  collateralized  by the  Academy  Place  Shopping
         Center in Colorado  Springs,  Colorado.  The new loan bears interest at
         the  lender's  prime  rate plus 2.5% (11 % on  December  31,  1994) and
         matures on December 19, 1995.

                                      -11-
<PAGE>

<TABLE>

5.       OTHER EXPENSE

         The  following  presents  certain  charges  included  in other  expense
         incurred in each of the three years ended December 31, 1994:
<CAPTION>

                                                                   1994                1993             1992
                                                              --------------      --------------     ---------
         <S>                                                  <C>                 <C>               <C>    


         Terminated loan transactions                         $     73,000        $      -          $      -
         Terminated property sales transactions                     80,000               -                 -
         Terminated capital projects                                46,000             250,000             -
         Rights offering costs                                      53,000             140,000             -
         Merger/liquidation costs                                   27,000               -                 -
         Settlements of litigation                                 (16,000)            168,000         1,374,000
         Write-down of non-real estate assets                        -                  -                246,000
         Other                                                      40,000              -                132,000
                                                              ------------        ------------      ------------
                                                              $    303,000        $    558,000      $  1,752,000
                                                              ============        ============      ============
</TABLE>

         In 1992,  management  initiated  action to accelerate the completion of
         litigation  in order to reduce the number of  matters in  dispute.  The
         $1,374,000  of  costs  incurred  reflected  settlements  or  judgements
         primarily  related  to  four  seperate  legal  proceedings  which  were
         incidental to the Fund's business.

6.       GAIN (LOSS) FROM SALE OF INVESTMENTS IN REAL ESTATE AND PROVISION FOR
         LOSS IN VALUE

         As a result of the Fund's  decision to focus on industrial and business
         park  properties and to no longer hold for long-term  investment  those
         properties outside of Northern California, the Northwest, and Colorado,
         a  $19,508,000  provision  for loss was  recognized  as of December 31,
         1993, to reduce the carrying  value of certain real estate  investments
         to net realizable value.
<TABLE>

         During the twelve months ended December 31, 1994,  six properties  from
         the group  identified  for  disposition  were sold or  disposed  of for
         approximately  their carrying value at December 31, 1993.  Accordingly,
         no additional  loss or gain was recognized in 1994. The properties sold
         or disposed of are as follows:
<CAPTION>

         Property                                Date of Sale or Disposition                     Sale Price
         --------                                ---------------------------                     ----------
         <S>                                     <C>                                           <C>  

         Twin Oaks Executive Center              January 20, 1994                                 $712,000
         Beaverton, Oregon

         BancFirst Building                      February 28, 1994                               $2,800,000
         Oklahoma City, Oklahoma

         101 Park Avenue Office Building         February 28, 1994                              $4,142,000(1)
         Oklahoma City, Oklahoma

         Camden Park Shopping Center             June 7, 1994                                    $1,500,000
         Houston, Texas

         Franklin Business Park                  November 10, 1994                               $2,815,000
         Boise, Idaho


                                      -12-
<PAGE>

         Property                                Date of Sale or Disposition                     Sale Price
         --------                                ---------------------------                     ----------
         6900 Place Shopping Center              December 22, 1994                               $2,700,000
         Oklahoma City, Oklahoma

         (1)  Title  to the  property  was  transferred  to the  lender  in full
         satisfaction of the $4,142,000 loan collateralized by the property.
</TABLE>

         During  the  twelve  months  ended  December  31,  1994,  a  $8,150,000
         provision  for loss was  recorded to reduce the  carrying  value to the
         properties'  estimated net  realizable  values of properties  which are
         being held for sale or are currently being marketed for sale.

         At December 31, 1994, the Fund  recognized  $1,505,000 in recoveries on
         two   participating   mortgage  loans.  (See  Footnote  3  for  further
         discussion.)

7.       RELATED PARTY TRANSACTIONS

         The Chairman of the Board and Chief Executive  Officer of the Fund is a
         member of a law firm which  provided legal services to the Fund in each
         of the three years ended December 31, 1994. Payments for these services
         were, $62,000 in 1994, $263,000 in 1993 and $213,000 in 1992.

8.       DISTRIBUTIONS TO STOCKHOLDERS

         The  Fund  paid   per-share   distributions   of  $.24  in  1992.   The
         distributions  were  treated as a return of capital for federal  income
         tax purposes.

9.       RENTAL PROPERTIES UNDER OPERATING LEASES

         Minimum future  revenues from rental  properties  under  non-cancelable
         operating leases at December 31, 1994 are as follows:


                        1995                          $     7,964,000
                        1996                                7,079,000
                        1997                                5,628,000
                        1998                                3,933,000
                        1999                                2,629,000
                        2000 and thereafter                14,282,000
                                                      ----------------
                        Total                         $    41,515,000
                                                      ================

         For the  periods  ended  December  31,  1994,  1993 and 1992,  the Fund
         recorded   reimbursement   revenues  of   $2,244,000,   $2,889,000  and
         $2,162,000 respectively.

10.      CAPITAL STOCK AND NOTES RECEIVABLE

         The Fund's  authorized  capital stock consists of 20,000,000  shares of
         common  stock,  having a par  value of $.001  and  5,000,000  shares of
         preferred  stock,  having a par  value of $.01.  The Fund may issue the
         preferred  stock in classes or series and with any  rights,  privileges
         and preferences the Fund's Board of 

                                      -13-
<PAGE>

         Directors  may  determine  without  any action or consent by the Fund's
         stockholders of common stock or preferred stock.

         Warrants  to  purchase  200,000  common  shares at $9.50 per share were
         outstanding as of December 31, 1994. The warrants are fully exercisable
         and expire on March 31, 1995.

         On June 18, 1993,  the Fund and R. Mark Wyman entered into an agreement
         related to Mr.  Wyman's  purchase in prior years of 140,000 Fund shares
         (the "Shares"). Under the terms of the agreement, on June 18, 1993, the
         Fund reduced the principal  amount of notes  receivable used to finance
         acquisition of the Shares from $1,010,000 to $455,000 and subsequently,
         on June 24, 1993, Mr. Wyman returned the Shares.  The Fund recorded the
         return of 100,000 shares to the treasury and canceled 40,000 shares and
         the notes receivable.


         1.       STOCK OPTION PLANS
<TABLE>

         Employee  Stock  Incentive  Plan  -  On  August  6,  1993,  the  Fund's
         shareholders  approved the Employee  Stock  Incentive Plan (the "Plan")
         under which key employees may be granted  options to acquire  shares of
         common stock at a price not less than the fair market value on the date
         the  option is  granted.  The Plan  provides  for a maximum  of 500,000
         shares  which would be  available  for  issuance  upon the  exercise of
         options.

         Information regarding the Employee Stock Incentive Plan is as follows:
<CAPTION>

                                                                                    1994               1993
                                                                                   -------             ------
        <S>                                                                        <C>                <C>  

         Shares under option at beginning of year                                   50,000               -
         Granted, at $3.69 per share in 1994 and $3.25 per share in 1993            91,190             50,000
                                                                                   -------             ------
         Shares under option at end of year                                        141,190             50,000
                                                                                   =======             ======

         Exercisable at end of year                                                 25,000               -
         Available for grant at end of year                                        358,810            450,000
</TABLE>

         No options have been exercised.
<TABLE>

         1993  Directors'  Stock  Option  Plan - On August 6,  1993,  the Fund's
         shareholders  approved  the 1993  Directors'  Stock  Option  Plan  (the
         "Directors'  Plan").  The  Directors'  Plan  provides  for a maximum of
         75,000  shares which would be available  for issuance upon the exercise
         of options.

         Information regarding the Directors' Stock Option Plan is as follows:
<CAPTION>

                                                                                    1994               1993
                                                                                   -------             ------
<S>       <C>                                                                       <C>                <C>   

         Shares under option at beginning of year                                   25,000               -
         Granted, at $3.56 per share in 1994 and $3.25 per share in 1993            14,045             25,000
                                                                                    ------             ------
         Shares under option at end of year                                         39,045             25,000
                                                                                    ======             ======

         Exercisable at end of year                                                  6,250               -
         Available for grant at end of year                                         35,955             50,000

         No options have been exercised.
</TABLE>
                                      -14-

<PAGE>

12.      COMMON STOCK PURCHASE RIGHTS

         On July 26, 1990, the Fund declared a distribution  to  stockholders of
         record on August 27, 1990, of one common stock  purchase right for each
         outstanding  share of common stock.  Each right  entitles the holder to
         purchase one share of common stock at an exercise price of $25.00.  The
         rights  become  exercisable  if a  person  acquires  25% or more of the
         Fund's  common stock or announces a tender offer for 30% or more of the
         Fund's common stock.  The rights may be redeemed by the Fund at a price
         of $.01 per  right  at any time  prior  to the  tenth  day  after a 25%
         position has been acquired.

         If the Fund is acquired in a merger or other business combination, each
         right  will  entitle  its  holder  to  purchase  common  shares  of the
         acquiring  company having a market value of twice the exercise price of
         each right,  i.e., at a 50% discount.  Each right will also entitle its
         holder to purchase the Fund's common stock at a similar 50% discount in
         the event an acquirer  merges into the Fund and leaves the Fund's stock
         unchanged.

13.      COMMITMENTS

         In November 1990,  the Fund signed a five-year  lease for office space.
         Under  the terms of the  lease,  the Fund is also  responsible  for its
         proportionate  share of property  taxes,  utilities and other operating
         expenses. The Fund subleased a portion of its office space through June
         25, 1993. Rent expense was $78,000, $50,000, and $60,000 in 1994, 1993,
         and 1992,  respectively,  net of sublease income of $15,000 in 1993 and
         $51,000 in 1992.  Minimum  rental  payments in 1995 under the lease are
         $84,000.

         During  1994,  the Fund  adopted a Severance  Payment  Plan under which
         certain key employees could be entitled to receive a severance  benefit
         if  their  employment  is  terminated  as  a  result  of  a  merger  or
         liquidation of the Fund. As of December 31, 1994, the aggregate benefit
         payable  in the  event  the  Fund's  stockholders  approve  a merger or
         liquidation is approximately $360,000.

14.      SUBSEQUENT EVENTS

         On March  27,  1995,  the Board of  Directors  of the Fund  approved  a
         conditional  resolution,  subject to stockholder approval, to liquidate
         all of the assets of the Fund in an orderly fashion and to dissolve the
         Fund  in  accordance  with  a  Plan  of  Liquidation,   if  a  suitable
         transaction for all or substantially all of the Fund is not arranged.

15.      SELECTED QUARTERLY FINANCIAL DATA
<TABLE>

         The following presents a summary of the unaudited  quarterly  financial
         information  for the years ended December 31, 1994 and 1993 (amounts in
         thousands, except per share amounts):
<CAPTION>

                                                   1994                                           1993
                            ------------------------------------------------  --------------------------------------------
                                 First     Second      Third      Fourth         First    Second      Third     Fourth
                               Quarter     Quarter    Quarter    Quarter        Quarter   Quarter    Quarter    Quarter
                               -------     -------    -------    -------        -------   -------    -------    -------
<S>                          <C>          <C>        <C>        <C>           <C>        <C>        <C>        <C>

Total revenues               $   3,261    $   3,110  $   3,005  $    2,813    $   3,509  $   3,634  $   3,674  $   3,624
                             ----------   ---------- ---------- -----------   ---------- ---------- ---------- ----------

Net loss                     $    (836)   $  (7,499) $    (716) $     (565)   $    (870) $  (1,342) $    (992) $ (24,550)
                             ==========   ========== ========== ===========   ========== ========== ========== ==========

Per share:
  Net loss                   $    (.14)   $   (1.26) $    (.12) $     (.10)   $    (.14) $    (.22) $    (.17)     (4.08)
                             ==========   ========== ========== ===========   ========== ========== ========== ==========
</TABLE>

                                      -15-
<PAGE>


<TABLE>

                                                         
                           LANDSING PACIFIC FUND, INC.

                                   SCHEDULE 2

               BALANCE SHEETS, JUNE 30, 1995 AND DECEMBER 31, 1994
                  (Amounts in thousands, except share amounts)
--------------------------------------------------------------------------------
<CAPTION>

                                                                                       June 30,      December 31,
                                                                                         1995            1994
                                                                                     ------------   ------------
<S>                                                                                    <C>            <C>   

ASSETS
------
INVESTMENTS IN REAL ESTATE:
Rental properties                                                                      $  67,222      $  88,698
Accumulated depreciation                                                                 (15,590)       (19,169)
                                                                                        --------       --------
Rental properties - net                                                                   51,632         69,529
Real estate under contract for sale (net of accumulated depreciation
   of $4,866 in 1995 and $28 in 1994)                                                     14,009          2,150
                                                                                        --------       --------
     Total investments in real estate                                                     65,641         71,679
                                                                                        --------       --------

CASH AND CASH EQUIVALENTS                                                                  6,778          5,534
                                                                                        --------       --------

OTHER ASSETS:
Accounts and interest receivable (net of allowance for doubtful
  accounts of $108 in 1995 and $78 in 1994)                                                  601          1,434
Prepaid expenses and deposits                                                                252            324
Deferred leasing  commissions,  loan costs, and other assets (net of accumulated
   amortization of $1,488 in 1995
    and $2,380 in 1994)                                                                    1,131          1,357
                                                                                        --------       --------
     Total other assets                                                                    1,984          3,115
                                                                                        --------       --------
         TOTAL ASSETS                                                                  $  74,403      $  80,328
                                                                                        ========       ========

LIABILITIES AND STOCKHOLDERS' EQUITY
------------------------------------
LIABILITIES:
Notes payable                                                                          $  45,448      $  47,929
Accounts payable                                                                             260            449
Other liabilities                                                                          1,087          1,200
                                                                                        --------       --------
     Total liabilities                                                                    46,795         49,578
                                                                                        --------       --------

STOCKHOLDERS' EQUITY:
Shares of preferred stock, par value of $.01;
   shares authorized: 5,000,000; shares issued and outstanding: none
Shares of common stock, par value of $.001;
   shares authorized:  20,000,000; shares issued and
    outstanding: 5,953,137 in 1995 and 1994                                                    6              6
Capital in excess of par value                                                           131,389        131,389
Retained deficit and accumulated distributions                                          (103,787)      (100,645)
                                                                                        --------       --------
     Total stockholders' equity                                                           27,608         30,750
                                                                                        --------       --------
         TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                    $  74,403      $  80,328
                                                                                        ========       ========
</TABLE>
                                      -1-

<PAGE>
<TABLE>


                           LANDSING PACIFIC FUND, INC.

                            STATEMENTS OF OPERATIONS
                    FOR THE THREE MONTHS AND SIX MONTHS ENDED
                             JUNE 30, 1995 AND 1994
                  (Amounts in thousands, except share amounts)
--------------------------------------------------------------------------------
<CAPTION>


                                                                Three Months Ended                 Six Months Ended
                                                                              June 30                   June 30
                                                              -----------------------         -----------------
                                                                1995             1994           1995             1994
                                                                ----             ----           ----             ----
<S>                                                          <C>             <C>             <C>            <C>    

REVENUES:
Rental income                                                $    2,463      $   3,097       $  5,147       $   6,344
Other income                                                         79             13            132              27
                                                             ----------      ---------       --------       ---------
      Total revenues                                              2,542          3,110          5,279           6,371
                                                             ----------      ---------       --------       ---------


EXPENSES:
Operating                                                           686            951          1,427           2,116
Depreciation and amortization                                       726          1,001          1,516           2,140
Interest and other financing costs                                1,300          1,162          2,560           2,319
General and administrative                                          392            429            828             963
Other expense                                                       197             66            258             168
Provision for loss in value of investments
   in real estate and loan collateral value                       2,300          7,000          2,300           7,000
                                                             ----------      ---------       --------       ---------
       Total expenses                                             5,601         10,609          8,889          14,706
                                                             ----------      ---------       --------       ---------

Loss before gain on extinguishment of debt                       (3,059)        (7,499)        (3,610)         (8,335)
Gain on extinguishment of debt                                      467          -                467            -
                                                             ----------      ---------       --------       ---------

        NET LOSS                                             $   (2,592)     $  (7,499)      $ (3,143)      $  (8,335)
                                                             ==========      =========       ========       =========


NET LOSS PER SHARE
   (Based on weighted average number
     of shares outstanding)                                  $     (.44)     $  (1.26)      $   (.53)      $   (1.40)
                                                             ==========      =========       ========       =========

Weighted average shares outstanding                               5,953         5,953          5,953           5,953
                                                             ==========      =========       ========       =========
</TABLE>

                                      -2-
<PAGE>
<TABLE>


                           LANDSING PACIFIC FUND, INC.
                            STATEMENTS OF CASH FLOWS
                 FOR THE SIX MONTHS ENDED JUNE 30, 1995 AND 1994
                             (Amounts in thousands)
--------------------------------------------------------------------------------
<CAPTION>

                                                                                        1995              1994
                                                                                        ----              ----
<S>                                                                                 <C>                <C>   

CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss                                                                            $   (3,143)        $ (8,335)
Adjustments to reconcile net loss to net cash
   provided by operating activities:
Depreciation and amortization                                                            1,516            2,140
Provision for doubtful accounts                                                             73               29
Provision for loss in value of real estate and loan collateral                           2,300            7,000

Changes in operating assets and liabilities:
Decrease in accounts and interest receivable                                               546              176
Decrease in prepaid expenses, deposits, and other assets                                   205              128
Decrease in other liabilities                                                             (143)            (180)
Decrease in accounts payable                                                              (189)            (235)
                                                                                    ----------         ---------
     Net cash provided by operating activities                                           1,165              723
                                                                                    ----------         ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from sale of rental properties                                                  2,242            2,628
Capital expenditures and construction                                                     (289)          (1,682)
Increase in deferred expenses                                                             (134)            (764)
                                                                                    ----------         ---------
     Net cash provided by investing activities                                          1,819               182
                                                                                    ----------         ---------

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from notes payable                                                              -                8,240
Payments on notes payable                                                               (1,740)          (6,767)
                                                                                    ----------         ---------
     Net cash provided by (used in) financing activities                                (1,740)           1,473
                                                                                    ----------         ---------

Increase in cash and cash equivalents                                                    1,244            2,378
Cash and cash equivalents at beginning of period                                         5,534            2,005
                                                                                    ----------         ---------
Cash and cash equivalents at end of period                                          $    6,778         $  4,383
                                                                                    ==========         =========
</TABLE>
                                      -3-

<PAGE>
<TABLE>


                           LANDSING PACIFIC FUND, INC.
                      STATEMENTS OF CASH FLOWS (Continued)

                SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
                             (Amounts in thousands)
--------------------------------------------------------------------------------
<CAPTION>

                                                                                      1995               1994
                                                                                      ----               ----
<S>                                                                                <C>                 <C>   

Cash disbursed during the period for interest, net of $34
   capitalized in 1995 and $170 in 1994.                                            $ 2,355             $2,171
                                                                                    ========           ========


                           SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES

Cost of rental properties sold or disposed
    (net of accumulated depreciation)                                               $ 2,705             $8,864
Notes payable retired or forgiven                                                      (741)            (6,184)
Other assets and liabilities retired or forgiven                                        278                (52)
                                                                                    --------           --------
    Net proceeds from sale of rental properties                                     $ 2,242             $2,628
                                                                                    ========           ========
</TABLE>
                                      -4-

<PAGE>


                           LANDSING PACIFIC FUND, INC.
                          NOTES TO FINANCIAL STATEMENTS

1.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         The accompanying  financial  statements for Landsing Pacific Fund, Inc.
         ("the Fund") should be read in conjunction  with the Fund's 1994 Annual
         Report on Form  10-KSB.  The  balance  sheet at  December  31, 1994 was
         derived form audited financial statements. The balance sheet as of June
         30,  1995 and the  statements  of  operations  and cash  flows  for the
         interim periods ending June 30, 1995 are unaudited. Certain disclosures
         which would  normally be included  with  audited  statements  have been
         condensed or omitted. However, in the opinion of the Fund's management,
         all adjustments  considered necessary for a fair presentation have been
         included.

         Net loss per share is  computed by  dividing  net loss by the  weighted
         average number of shares outstanding during the period.

         Certain amounts in the 1994 financial statements have been reclassified
         to conform to the 1995 presentation.

2.       GAIN (LOSS) FROM SALE OF INVESTMENTS IN REAL ESTATE AND PROVISION
         FOR LOSS IN VALUE OF REAL ESTATE AND LOAN COLLATERAL

         During the six months ended June 30, 1995, a $2,333,000  provision  for
         loss was recorded to reduce the  carrying  value to the  estimated  net
         realizable values of properties which are currently being held for sale
         or are  currently  being  marketed for sale.  All of the write down was
         attributable  to  the  Country  Hills  Towne  Center  in  Diamond  Bar,
         California,  and  the  Nohr  Plaza  Shopping  Center  in  San  Leandro,
         California.

         During  the six months  ended  June 30,  1995,  the Fund  recognized  a
         $33,000 in recovery on one participating mortgage loan.

         Subsequent  to June 30, 1995,  contracts  were executed for the sale of
         Inwood Shopping Center in Houston, Texas, and Country Hills Towne
         Center.

         During  the six months  ended June 30,  1994,  two  properties  and one
         parcel  from  the  group  identified  for  disposition  were  sold  for
         approximately  their carrying value at December 31, 1994.  Accordingly,
         no additional  gain or loss was  recognized in 1995. The properties and
         parcel sold are as follows:

         Property                           Date of Sale             Sales Price
         --------                           ------------             -----------
         Multnomah Building
         and Imperial Garage               March 30, 1995            $2,300,000
         Portland, Oregon

         Approximately 1.2 acres of
         land at Country Hills 
          Towne Center                     June 28, 1995              $780,000

                                      -5-

<PAGE>

3.       COLLATERAL FOR PARTICIPATING MORTGAGE LOAN

         In March  1995,  the Fund  received  $455,000  in final  proceeds  on a
         participating  mortgage loan collateralized by a first mortgage on land
         in Sonoma,  California.  These funds were recognized as of December 31,
         1994,  as a recovery  which  reduced the provision for loss in value of
         investments in real estate.

         During 1994, an unsecured claim by the Fund for $925,000 was recognized
         in the bankruptcy of a guarantor of a participating  mortgage loan, the
         collateral  for which was  foreclosed by a senior  lender in 1993.  The
         eventual  maximum payment out of the bankruptcy is estimated to be $.30
         per $1.00 of claims.  During the six months  ended June 30,  1995,  the
         Fund  collected  $33,000 from the  bankruptcy  estate,  bringing  total
         distribution proceeds to $73,000.

4.       NOTES PAYABLE

         Subsequent  to June 30, 1995,  the Fund entered into an agreement  with
         one of its  lenders  to  restructure  two loans  collateralized  by the
         Country  Hills Towne Center in Diamond Bar,  California.  The agreement
         allows  the Fund to pay off the  $14,144,000  balance  of the  loans by
         making a payment of  $11,500,000  by September  29, 1995,  or to extend
         that date to October  31, 1995 upon  payment of a fee.  The payoff date
         can be further extended to December 31, 1995, if the Fund pays down the
         principal balance of the loans by $2,500,000.

         The  restructure  agreement  also  provides  for  an  increase  in  the
         effective interest rate on the loans from  approximately  prime plus 1%
         to prime plus 1.5%.

         On April 5, 1995,  the Fund made a cash payment of $1,027,000 to retire
         a $1,494,000 loan, thereby realizing a $467,000 discount granted by the
         lender.  The loan was  collateralized by the Nohr Plaza Shopping Center
         in San Leandro, California.

                                      -6-




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