As filed with the Securities and Exchange Commission on September 20, 1996.
                                                     Registration No. 33-99696
    
==============================================================================



                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

   
                              AMENDMENT NO. 6 TO
                                   FORM S-11
    
                            REGISTRATION STATEMENT
                                     UNDER
                          THE SECURITIES ACT OF 1933


                      METROPOLITAN REALTY COMPANY, L.L.C.
            (Exact name of registrant as specified in its charter)

                                 535 Griswold
                                   Suite 748
                            Detroit, Michigan 48226
                                (313) 961-5552
             (Address of registrant's principal executive offices)

                            F. Thomas Lewand, Esq.
                            100 Renaissance Center
                                  34th Floor
                            Detroit, Michigan 48243
                                (313) 259-7777
              (Name and address of agent for service of process)

                                 -----------

                                  Copies to:
                           Barbara A. Bluford, Esq.
                         Bodman, Longley & Dahling LLP
                            100 Renaissance Center
                                  34th Floor
                            Detroit, Michigan 48243
                                (313) 259-7777


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

        If this form is filed to register additional securities for an
offering pursuant to Rule 462(b) under the Securities Act, please check the
following box and list the Securities Act registration statement number of the
earlier effective registration statement for the same offering. |_|
        
        If this Form is a post-effective amendment file pursuant to Rule
462(c) under the Securities Act, check the following box and list the
Securities Act registration statement number of the earlier effective
registration statement for the same offering. |_| 

        If delivery of the prospectus is expected to be made pursuant to Rule
434, please check the following box. |_|


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






                      METROPOLITAN REALTY COMPANY, L.L.C.
                             Cross Reference Sheet
                   Pursuant To Item 501(b) Of Regulation S-K





                    Item Number and Caption                                                 Location in Prospectus
                    -----------------------                                                 ----------------------


                                                                     
1.      Forepart of Registration Statement and Outside Front               Outside Front Cover Pate of Prospectus 
        Cover Page of Prospectus..............................

2.      Inside Front and Outside Back Cover Pages of Prospectus            Inside Front and Outside Back Cover Page of
                                                                           Prospectus

3.      Summary Information, Risk Factors and Ratio of Earnings            Prospectus Summary; Risk Factors; The
        to Fixed Charges......................................             Company; Investment Objectives and Policies;

4.      Determination of Offering Price.......................                           *

5.      Dilution..............................................                           *

6.      Selling Security Holders..............................                           *

7.      Plan of Distribution .................................             Outside Front Cover Page of Prospectus;
                                                                           Prospectus Summary; Plan of Distribution

8.      Use of Proceeds ......................................             Estimated Use of Proceeds

9.      Selected Financial Data ..............................             Summary Financial and Operating
                                                                           Information; Pro forma Financial Information;
                                                                           MRC, LLC Pro forma Condensed Balance
                                                                           Sheet; Selected Financial Data of
                                                                           Metropolitan Realty Corporation

10.     Management's Discussion and Analysis of Financial                  Management's Discussion and Analysis of
        Condition and Results of Operations ..................             Financial Condition and Results of Operations

11.     General Information as to Registrant .................             The Company, Management of the Company

12.     Policy with Respect to Certain Activities ............             Investment Objectives and Policies;
                                                                           Distribution Policy

13.     Investment Policies of Registrant ....................             Investment Objectives and Policies; The
                                                                           Company; Estimated Use of Proceeds; Risk
                                                                           Factors

14.     Description of Real Estate............................                           *

15.     Operating Data .......................................                           *

16.     Tax Treatment of Registrant and Its Security Holders..              Risk Factors; Federal Income Tax
                                                                            Considerations; Considerations for Pension
                                                                            Fund Investors

17.     Market Price of and Dividends on the Registrant's                   Outside Front Cover Page of Prospectus;
        Common Equity and Related Stockholder Matters ........              Distribution Policy; Capitalization

18.     Description of Registrant's Securities ...............              Description of Membership Interests

19.     Legal Proceedings ....................................                           *








                                                                     
20.     Security Ownership of Certain Beneficial Owners and                Security Ownership of Certain Beneficial
        Management ...........................................             Owners and Management; Certain Provisions
                                                                           of Delaware Law and the Company's
                                                                           Certificate of Formation and Operating
                                                                           Agreement

21.     Directors and Executive Officers .....................             Management of the Company

22.     Executive Compensation ...............................             Management of the Company

23.     Certain Relationships and Related Transactions .......                           *

24.     Selection, Management and Custody of Registrant's                  Investment Objectives and Policies; Business
        Investments ..........................................             and Properties

25.     Policies with Respect to Certain Transactions ........             Investment Objectives and Policies; Certain
                                                                           Provisions of Delaware Law and the
                                                                           Company's Certificate of Formation and
                                                                           Operating Agreement

26.     Limitations of Liability .............................             Management of the Company

27.     Financial Statements and Information .................             Summary Financial and Operating
                                                                           Information; Pro forma Financial Information;
                                                                           MRC, LLC Pro forma Condensed Balance
                                                                           Sheet; Selected Financial Data of
                                                                           Metropolitan Realty Corporation

28.     Interests of Named Experts and Counsel ...............             Legal Matters, Experts

29.     Disclosure of Commission Position on Indemnification for
        Securities Act Liabilities ...........................             The Operating Agreement
<FN>
*  Not Applicable




   
PROSPECTUS                    
    

                                   50 Units
                                 ($25,000,000)
                      METROPOLITAN REALTY COMPANY, L.L.C.
                         CLASS B MEMBERSHIP INTERESTS

        Metropolitan Realty Company, L.L.C. (the "Company") is a newly
organized Delaware limited liability company and is the successor to
Metropolitan Realty Corporation ("MRC"). The Company is offering Units of its
Class B membership interests ("Class B Membership Interests") to create a new
investment pool (the "Offering"), the proceeds of which will be segregated on
the books of the Company from the existing investment pool of the Company (the
"Class A Assets").

        Purchasers of Units of Class B Membership Interests will have no
rights to the benefits of the Class A Assets, such benefits belonging
exclusively to the holders of the Class A Membership Interests.

        Pursuant to a Form S-4 registration statement filed by MRC under the
Securities Act of 1933, as amended, concurrently with the Form S-11
registration statement of which this Prospectus forms a part, all the assets
of MRC are to be acquired by the Company pursuant to an Agreement and Plan of
Dissolution and Restructuring (the "Restructuring Agreement") in exchange for
the Company's Class A Membership Interests (the "Class A Membership
Interests") and the Company will assume all of MRC's liabilities. MRC will be
dissolved and the Class A Membership Interests will be distributed to MRC's
Majority Shareholders. MRC's Minority Shareholders will receive a cash payment
for their shares. This Prospectus gives effect to the consummation of the
transactions contemplated by the Restructuring Agreement. See "THE COMPANY --
History of the Company" and "THE OFFERING".

        The Company intends to continue the practices and policies of MRC by
making Real Estate Investments which will strengthen the economy in the
Detroit metropolitan area by enabling developers, business owners and other
qualified borrowers to create jobs, including union jobs, to the extent
permitted by law, by financing construction or rehabilitation projects. The
Company will have all the powers necessary or convenient to effect that
purpose, including all powers granted by the Delaware Limited Liability
Company Act (the "Limited Liability Company Act"). There is no assurance that
any of the objectives will be realized. The Company intends to make where
possible the majority of its Real Estate Investments in Detroit, with the
balance being in the eight county metropolitan region constituting Southeast
Michigan. See "INVESTMENT OBJECTIVES AND POLICIES -- General".

        The Company's existence has a fixed term (December 31, 2025). The
Company intends to make Real Estate Investments which mature prior to the end
of the fixed term. The Company will not issue additional Class B Membership
interests other than pursuant to this Offering. See "THE COMPANY". The Company
will offer its Class B Membership Interests on a "best efforts" basis. See
"THE OFFERING".

        There is no market for Units of the Class B Membership Interests and
the Company believes none will develop. See "RISK FACTORS". In addition, the
transfer of Membership Interests is subject to certain limitations. See
"DESCRIPTION OF MEMBERSHIP INTERESTS".

        See "Risk Factors," page 12 of this Prospectus, for certain factors
relevant to an investment in the Class B Membership Interests, including:
   
        o      There is not anticipated to be any public market for the Class
               A Membership Interests. The Company will register under Section
               12(g) of the Exchange Act and will file periodic reports and
               other information with the Securities and Exchange Commission,
               but its membership interests will not be listed on any
               securities exchange.
    
        o      Risks associated with a newly organized entity which has not
               identified any specific investments. A limited liability
               company is a new form of business organization. Because of the
               relative absence of developed law or judicial decisions
               regarding the operation and management of limited liability
               companies, and because no specific investments have been
               identified, there is no assurance that all the intended
               benefits will be achieved.
   
        o      Risks associated with a reduced level of participation in 
               corporate governance by investors and lack of scheduled annual 
               meetings.The Managing Board Members of the Company will be
               appointed by its Member-Managers (which will consist of
               (a) those Members with a Total Percentage Interest at
               least equal to the Minimum Percentage and (b) to the
               extent not previously taken into account, those Class A
               Members (but excluding their assignees) which held
               sufficient shares of MRC's common stock immediately
               prior to the initial Capital Contribution of the Class
               A Members to elect at least one director at an annual
               meeting of the shareholders of MRC, and in either case
               which have not declined in writing to serve as Member-
               Managers).  There will be no regularly scheduled
               meetings of the Members of the Company. Meetings of all
               Members or of a class or classes of Members may be
               called by the Managing Board, the Executive Committee
               or by the Chairman of the Managing Board, and must be
               called upon the written request to the Managing Board
               of Members holding in the aggregate at least ten
               percent (10%) of the Total Percentage Interests of the
               Company or of the applicable class or classes.
    
        o      There will be certain restrictions upon the transfer of
               Membership Interests. Members with Restricted Membership
               Interests (generally those with a Membership Interest that
               represents at least 21% of a particular class) cannot transfer
               such interests without the consent of a majority of the
               non-transferring Member-Managers.

        o      The nature of the investment of the shareholders of MRC will
               change from an investment in common stock which is listed on a
               national securities exchange to an investment in limited
               liability company interests. MRC cannot predict whether any
               market will develop.
   
        o      Certain tax risks, including the possibility that the IRS
               might not consider the Company a partnership for federal income
               tax purposes, notwithstanding the opinion of Coopers & Lybrand
               L.L.P. that the Company is a partnership for such purposes. 
               Although the Company at this time anticipates receiving a
               favorable ruling, the request involves issues of first
               impression and no firm assurance can be given that the IRS will
               ultimately decide to issue a ruling. Should the IRS ultimately
               decide not to issue a ruling, the Company's classification for
               tax purposes will not be adversely affected by this decision.
               However, if the IRS declines to rule, it could also decide to
               challenge the Company's classification for tax purposes,
               notwithstanding the opinion of Coopers & Lybrand L.L.P. If such
               challenge were successful, then under certain conditions the
               Company could be subject to Federal income tax (including
               applicable alternative minimum tax) on its taxable income at
               corporate rates.
    
        o      Risk of claims from creditors. Under the Delaware Limited
               Liability Company Act, all creditors of the Company, including
               creditors whose claims arose solely in connection with the
               Class A Assets, can look to all the assets of the Company for
               payment of their claims. Accordingly, there is no assurance
               that the Class B Assets will not be used to pay the claims of
               creditors arising solely in connection with the Class A Assets.

        The proceeds of this Offering will be invested in Short-term
Investments until such time as the proceeds are invested in real estate loans.
See "USE OF PROCEEDS". The Class B Membership Interests will be structured so
that payments of principal in the investment pool will be passed through to
the Class B members on an annual basis (or more frequently as determined by
the Company's Managing Board), and cash income (less expenses) will be passed
through on a quarterly basis. See "DISTRIBUTION POLICY". The Class B
Membership Interests will terminate when the underlying mortgage loans mature
or are liquidated, with the final maturity of such loans not later than the
Company's fixed term.

        A membership interest means a member's share of the profits and losses
of the Company and a member's right to receive distributions of the Company's
assets.

        The Company does not intend to operate as an investment company and
will not be registered under the Investment Company Act of 1940.

  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
           EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR
             HAS THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE
                SECURITIES COMMISSION PASSED UPON THE ACCURACY OR
                 ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION
                     TO THE CONTRARY IS A CRIMINAL OFFENSE.
                                   ----------

                            PRICE $500,000 PER UNIT

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





                                                     Proceeds to
                                 Price to Public      Company(1)
                                                
Per Unit .....................     $   500,000        $   500,000

Total Minimum (50 Units)......     $25,000,000        $25,000,000

Total Maximum (100 Units) (2).     $50,000,000        $50,000,000


<FN>
1.  Before deducting expenses payable by the Company estimated at $400,000.

2.  In the event subscriptions for more than 50 Units of Class B Membership
    Interests are received, the Company has registered with the Securities and
    Exchange Commission a total of 100 Units of Class B Membership Interests
    and has the discretion to sell (on the same terms and conditions as the
    other Class B Membership Interests) up to an additional 50 Units of Class
    B Membership Interests over and above the 50 Units of total minimum Class
    B Membership Interests. This right to sell up to an additional 50 Units of
    Class B Membership Interests expires on the date of the termination of the
    Offering.


   
The date of this Prospectus is September 24, 1996.
    

Information contained herein is subject to completion or amendment. A
registration statement relating to these securities has been filed with the
Securities and Exchange Commission. These securities may not be sold nor may
offers to buy be accepted prior to the time the registration statement becomes
effective. This prospectus shall not constitute an offer to sell or the
solicitation of an offer to buy nor shall there be any sale of these
securities in any State in which such offer, solicitation or sale would be
unlawful prior to registration or qualification under the securities laws of
any such state.







        As provided in the opinion of Coopers & Lybrand L.L.P., the Company
will be classified as a partnership for federal income tax purposes. See "THE
COMPANY -- Material Federal Income Tax Consequences" and "MATERIAL FEDERAL
INCOME TAX CONSIDERATIONS -- The Offering -- Taxation of the Company and
Members".


        Due to the fact that a large percentage of the Company's assets will
be invested in Short-term Investments pending selection of the Real Estate
Investments, the Company expects that the net income during its first year of
operations will be lower than that anticipated for future years. See
"ESTIMATED USE OF PROCEEDS".
   
        The Units of Class B Membership Interests will be offered for a period
of 90 days from the date of this Prospectus unless acceptable subscriptions
for all Class B Membership Interests have previously been received, subject to
possible extension by the Company for up to an additional 90 days (the
"Offering Period"). Subscription funds will be held in escrow by Comerica
Bank, a Michigan banking corporation, as Escrow Agent, pending receipt of
acceptable subscriptions for at least 50 Units ($25,000,000) (the "Minimum
Subscription Level"). All subscriptions are irrevocable. After the Minimum
Subscription Level has been reached, the Company may elect to either close
with subscribers and discontinue this Offering or defer a closing with
subscribers until the end of the Offering Period. Upon completion of this
Offering, the Company will close with all subscribers and will issue
certificates representing the Class B Membership Interests to all subscribers
and the Escrow Agent will deliver the subscription funds to the Company. If
the Minimum Subscription Level has not been reached by December 24,
1996, the Company will terminate this Offering and all funds deposited with
the Escrow Agent will be promptly returned to subscribers.
    
        Subscription funds held in escrow will be invested in securities
issued or guaranteed by the United States Government or its agencies, bank
certificates of deposit, or in other investments permitted under federal
securities laws. All interest earned on subscription funds, net of escrow
costs, will be allocated among the subscribers on a pro rata basis based on
the amount of their subscription and the length of time their subscription
funds were held in escrow and will be paid to subscribers at closing or upon
termination of this Offering. The Company may suspend, limit or terminate this
Offering at any time. It is expected that delivery of certificates
representing the Class B Membership Interests will be made at the offices of
Bodman, Longley & Dahling LLP on or about the third business day following the
end of the Offering Period. See "PLAN OF DISTRIBUTION".

                                  ---------

        The Company will furnish to its Members an annual report containing
audited financial statements with a report thereon by its independent
certified public accountants, and quarterly reports containing unaudited
financial information for each of the first three quarters of each fiscal
year.










                               TABLE OF CONTENTS
                                                                                   Page
                                                                                   ----
                                                                                
       AVAILABLE INFORMATION.......................................................-vi-

       PROSPECTUS SUMMARY...........................................................  1

          The Company...............................................................  1
          Restructuring of MRC......................................................  1
          The Offering..............................................................  3
          Investment Objectives and Policies........................................  4
          Risk Factors..............................................................  4
          Considerations for Pension Fund Investors.................................  6
          Operating Agreement.......................................................  6
          Summary Financial and Operating Information...............................  7
          Summary Pro Forma Financial Information...................................  7

       METROPOLITAN REALTY COMPANY, L.L.C. PRO FORMA CONDENSED
         BALANCE SHEET..............................................................  8

          Summary Selected Financial Data of Metropolitan Realty Corporation........  9
          Taxation and Distributions................................................ 11

       RISK FACTORS................................................................. 12

          Newly Organized Company; Unspecified Investments.......................... 12
          Uncertainties Concerning Control.......................................... 12
          Only Large Purchasers of Class B Membership Interests Select
            Managing Board Members.................................................. 12
          Limited Liability Company as an Untested Entity........................... 13
          Lack of Market; Substantial Transfer Restrictions......................... 13
          Adverse Consequences of Failure to Qualify as a Partnership............... 13
          Rights of creditors to reach Class B Assets............................... 13
          Competition............................................................... 14
          Purchases by Employee Benefit Plans....................................... 14
          Real Estate Investment Risks.......................................... ... 15
          Southeast Michigan Economy................................................ 15
          Potential Conflicts of Interest........................................... 15
          Selection of an Advisory Company.......................................... 16
          Risk of Borrowing......................................................... 16

       THE COMPANY.................................................................. 16

              General............................................................... 16
              History of the Company................................................ 17


                                      -i-






                               TABLE OF CONTENTS
                                  (Continued)
                                                                                   Page
                                                                                   ----
                                                                                

        Purpose....................................................................  18
        Material Federal Income Tax Consequences...................................  19
        Prohibition on Issuance of Additional Membership Interests ................  19
        Restrictions on Transfer of Membership Interests...........................  19
        Assignment of Membership Interests.........................................  19
        Absence of Public Market...................................................  20

       THE OFFERING................................................................  20

       ESTIMATED USE OF PROCEEDS...................................................  20

       PLAN OF DISTRIBUTION........................................................  22

       INVESTMENT OBJECTIVES AND POLICIES..........................................  23
          Available Proceeds.......................................................  23
          Allocation of Investments Between Class A & Class B Assets...............  23
          General..................................................................  23
          Underwriting Criteria....................................................  24
          Types of Investments.....................................................  25
          Commercial Mortgage Loans................................................  25
          Construction Loans.......................................................  27
          Equity Participations....................................................  27
          Reinvestment Policy......................................................  29
          Borrowing Policies.......................................................  29
          Other Operating and Investment Policies..................................  30
          Prohibited Investments and Activities....................................  30
          Annual Review of Investment Policies and Advisor Performance.............  32

       PRO FORMA FINANCIAL INFORMATION.............................................  32

       METROPOLITAN REALTY COMPANY, L.L.C. PRO FORMA CONDENSED
         BALANCE SHEET.............................................................  33

       SELECTED FINANCIAL DATA OF METROPOLITAN REALTY CORPORATION..................  34

       MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         AND RESULTS OF OPERATIONS.................................................  35

          Results of Operations for the Six Months ended June 30, 1996 ............  35
          Liquidity and Capital Resources for the Six Months ended 
          June 30, 1996............................................................  37

                                     -ii-








                               TABLE OF CONTENTS
                                  (Continued)
                                                                                   Page
                                                                                   ----
                                                                                

          Results of Operations of MRC for the years 
            ended December 31, 1995, 1994 and 1993................................   38

          Liquidity and Capital Resources of MRC at December 31, 1995.............   41
          Proposed Operations of the Company......................................   43
          Liquidity and Capital Resources of the Company..........................   43

       SOUTHEAST MICHIGAN ECONOMY.................................................   44

          The State of Michigan...................................................   44
          Metropolitan Area of Detroit............................................   44
          The City of Detroit.....................................................   45
          Economic Information and Statistics.....................................   46

       BUSINESS AND PROPERTIES....................................................   46

       MANAGEMENT OF THE COMPANY..................................................   47

          Ownership and Management Structure of the Company.......................   47
          Membership Interests....................................................   49
          Member-Managers.........................................................   50
          Appointment of Managing Board Members...................................   50
          Required Ownership......................................................   50
          Managing Board..........................................................   51
          Committees..............................................................   51
          Officers................................................................   52
          Compensation and Expense Reimbursement..................................   52
          Annual Meetings.........................................................   52
          Members.................................................................   52
          Managing Board..........................................................   53
          Fiduciary Responsibility of Managing Board Members......................   53
          Limited Liability of Managing Board Members.............................   53
          Indemnification.........................................................   53

       SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
        MANAGEMENT................................................................   54

       DESCRIPTION OF MEMBERSHIP INTERESTS........................................   55

               Initial Class A Contributions and Members..........................   55
               Class A Capital Accounts...........................................   56
               Initial Class B Contributions and Members..........................   56
               Class B Assets.....................................................   56


                                     -iii-







                               TABLE OF CONTENTS
                                  (Continued)
                                                                                   Page
                                                                                
          Class B Capital Accounts................................................   56
          Capital Accounts and Capital Contributions in General...................   57
          Allocation of Expenses..................................................   57

       DISTRIBUTION POLICY........................................................   57

       CERTAIN PROVISIONS OF DELAWARE LAW AND THE COMPANY'S
       CERTIFICATE OF FORMATION AND OPERATING AGREEMENT...........................   58

          General.................................................................   58
          Federal Income Tax Classification.......................................   58
          Classes of Members......................................................   58
          Meetings of Members.....................................................   59
          Voting..................................................................   59
          Dissolution.............................................................   59
          Redemption..............................................................   59

       MATERIAL FEDERAL INCOME TAX CONSIDERATIONS.................................   59

          The Offering............................................................   60
          General.................................................................   60
          Taxation of the Company and Members ....................................   60
          Partnership Status......................................................   60

          Partnership Classification Standards....................................   60
          Publicly Traded Partnership Rules. .....................................   62
          Taxable Mortgage Pool Rules.............................................   63

          Taxation of Members of the Company .....................................   65
          Member Tax Basis........................................................   65
          Minimum Gain Chargebacks and Qualified Income Offsets...................   66
          Tax Allocations With Respect To Contributed Properties..................   66
          Tax Exempt Investors....................................................   67
          General.................................................................   67
          Fees....................................................................   67
          Real Property Rents.....................................................   67
          Debt-financed Property..................................................   67
          Dealer Property Sales...................................................   68

          Other Tax Considerations................................................   68




                                     -iv-







                               TABLE OF CONTENTS
                                  (Continued)
                                                                                   Page
                                                                                
       CONSIDERATIONS FOR PENSION FUND INVESTORS..................................   68

          Pension Plans Subject to the Employee Retirement Income Security 
            Act of 1974...........................................................   68
          Michigan Public Employee Retirement Systems.............................   69

       FINANCIAL INFORMATION......................................................   70

       LEGAL MATTERS..............................................................   70

       EXPERTS....................................................................   70

       GLOSSARY...................................................................   71

APPENDIX A -- OPERATING AGREEMENT.................................................  A-1

INDEX TO FINANCIAL STATEMENTS.....................................................  F-1



                                      -v-



                             AVAILABLE INFORMATION


        Metropolitan Realty Company, L.L.C. (the "Company") has filed with the
Securities and Exchange Commission (the "Commission") a Registration Statement
on Form S-11, file number 33-99696 (the "Registration Statement") under the
Securities Act of 1933, as amended (the "Securities Act"), with respect to the
Offering. This Prospectus, which constitutes a part of the Registration
Statement, does not contain all of the information set forth in the
Registration Statement and the exhibits and schedules thereto or incorporated
by reference therein. Statements made in this Prospectus as to the contents of
any contract or any other document referred to are not necessarily complete,
and, in each instance, reference is made to the copy of such contract or
document filed as an exhibit to the Registration Statement, each such
statement being qualified in all respects by such reference. The Registration
Statement, including exhibits and schedules thereto or incorporated by
reference therein can be inspected and copied at the public reference
facilities maintained by the Commission at Room 1024, 450 Fifth Street, N.W.,
Judiciary Plaza, Washington, D.C. 20549 and at the Commission's Midwest
Regional Office, Citicorp Center, 500 West Madison Street, Suite 1400,
Chicago, Illinois 60661-2511. Copies of such material can also be obtained
upon written request from the Public Reference Section of the Commission at
Judiciary Plaza, 450 Fifth Street, N.W., Washington, D.C. 20549, at prescribed
rates.

        The Company will be subject to the informational requirements of the
Exchange Act, and in accordance therewith will file reports and other
information with the Commission. All such information can be inspected and
copied at the public reference facilities maintained by the Commission and
referred to above. Such reports, including proxy statements and other
information can be inspected and copied at the Commission's public reference
facilities noted above and at its Midwest Regional Office noted above Copies
of such material can also be obtained upon written request from the Public
Reference Section of the Commission at 450 Fifth Street, N.W., Washington,
D.C. 20549, at the prescribed rates.



                                     -vi-





                              PROSPECTUS SUMMARY

        The following is a summary of certain information appearing elsewhere
in this Prospectus. As this summary is necessarily incomplete, reference is
made to, and this summary is qualified in its entirety by the more detailed
information and financial statements appearing elsewhere in this Prospectus
and the Appendices hereto. As used in this Prospectus, unless the context
otherwise requires, the "Company" refers to Metropolitan Realty Company,
L.L.C. after giving effect to the "Restructuring Agreement" (as defined
herein) to be effectuated simultaneously with the consummation of the
Offering. See the "GLOSSARY" for definitions of various terms used herein.

The Company

        The Company is a newly organized Delaware limited liability company,
formed on October 23, 1995 for the purpose of acquiring the assets and
carrying on the business of Metropolitan Realty Corporation, a Michigan
corporation ("MRC"). MRC operates as a qualified real estate investment trust.
Its common stock has been traded on the American Stock Exchange since November
1988. The Company's mission is to produce the highest rate of return possible
while strengthening the economy in southeastern Michigan by enabling
developers, business owners, and other qualified borrowers to create jobs,
including union jobs, to the extent permitted by law, by financing
construction or rehabilitation projects. The Company was formed for a definite
term (December 31, 2025). See "THE COMPANY". The Company is offering its Class
B Membership Interests only pursuant to this Offering.

        The Company's executive offices are located at Suite 748, 535
Griswold, Detroit, Michigan 48226. Its telephone number at that location is
(313) 961-5552.

        The Company has no private investments or contractual arrangement to
acquire Real Estate Investments, except for investments described in
amendments or supplements to this Prospectus. See "RISK FACTORS".

        There is not anticipated to be any public market for the Units of
Class B Membership Interests. The Company will register under Section 12(g) of
the Exchange Act and will file periodic reports and other information with the
Securities and Exchange Commission, but its membership interests will not be
listed on an exchange or quoted on the National Association Securities Dealers
Automated Quotation System ("NASDAQ"). See "THE COMPANY -- Absence of Public
Market".

Restructuring of MRC
   
        In 1996, all of the assets of MRC are being acquired by the Company 
pursuant to an Agreement and Plan of Dissolution and Restructuring (the 
"Restructuring Agreement"), subject to approval by the shareholders of
MRC and to certain other conditions described in the Restructuring Agreement,
in exchange for Class A membership interests of the Company (the "Class A
Membership Interests"), and the Company will assume all of MRC's liabilities.
MRC will then dissolve and the Class A Membership Interests will be
distributed to MRC's shareholders who own, beneficially or of record, 50,000
shares or more of MRC common stock (the "Majority Shareholders") in
liquidation (the "Restructuring");



provided, however, that holders, beneficially or of record, of fewer than
50,000 shares of MRC common stock (the "Minority Shareholders") as of October 
7, 1996, will receive a cash payment equal to the book value of their shares as
of September 30, 1995 ($9.03 per share) in lieu of the distribution of Class A
Membership Interests. See "THE COMPANY -- History of the Company".
    
        MRC was incorporated in 1986 and upon conclusion of a public offering
of common stock, its shares were listed on the America Stock Exchange. Because
of the small number of shareholders, the MRC common stock is thinly traded and
the price of the shares has been consistently below book value.

        The Restructuring will permit (i) MRC's shareholders which are pension
funds, representing 69.2% of the outstanding shares of common stock, to carry
their investment at fair value, which is expected to be closer to book value,
(ii) MRC to de-list from the American Stock Exchange and, (iii) a more
flexible organizational structure will be created that will provide a vehicle
for both raising additional capital and developing exit strategies for the
members of the Company. See "THE COMPANY -- History of the Company".


        All assets of MRC acquired by the Company under the Restructuring
Agreement (the "Class A Assets") have been segregated and are held for the
exclusive benefit of the holders of Class A Membership Interests. The
liabilities that the Company will assume pursuant to the Restructuring
Agreement will be paid exclusively from the Class A Assets. These assets, as
of June 30, 1996, are recorded at a historical cost of $42,801,000, of which
approximately $25,466,575 are invested in net mortgage loans to net real 
estate projects located in Southeastern Michigan, primarily in the Counties of 
Wayne and Macomb, as well as the City of Detroit. The purchasers of the Class B
Membership Interests being offered hereby will be the Class B Members of the 
Company, and the net proceeds of the Offering will constitute the Class B 
Assets.

        Assuming the Restructuring Agreement had been consummated on June
30, 1996, Minority Shareholders owning an estimated 116,267 shares of MRC 
common stock would have received cash in the aggregate of $1,049,891 for 
their shares in the Restructuring. The remaining MRC assets transferred to 
the Company would consist of the following:




         MRC Assets Transferred to the
            Company Pursuant to the
        Restructuring as of June 30, 1996               Pro forma
        ---------------------------------               ---------
                                                       
        Cash and cash equivalents                         $   731,605
        Marketable securities                              14,873,710

        Mortgage notes receivable,
          net of allowance                                 25,466,575

        Other assets                                          678,889

        Total Assets                                      $41,750,779



                                       2



The Offering

        The Company will offer, on a "best efforts" basis, a minimum of 50
Units ($25,000,000) and a maximum of 100 Units ($50,000,000) of Class B
membership interests (the "Class B Membership Interests") in an offering to
create a new investment pool, which will be segregated on the books of the
Company from the existing investment pool (the "Offering"). Consummation of
this Offering is contingent upon, and will occur simultaneously with,
consummation of the transactions contemplated by the Restructuring Agreement.
See "THE COMPANY -- History of the Company" and "THE OFFERING".

        The Units of Class B Membership Interests will be offered for a period
of 90 days from the date of this Prospectus unless acceptable subscriptions
for all Class B Membership Interests have previously been received, subject to
possible extension by the Company for up to an additional 90 days (the
"Offering Period"). Subscription funds will be held in escrow by Comerica
Bank, a Michigan banking corporation, as Escrow Agent, pending receipt of
acceptable subscriptions for at least 50 Units ($25,000,000) (the "Minimum
Subscription Level"). All subscriptions are irrevocable. After the Minimum
Subscription Level has been reached, the Company may elect to either close
with subscribers and discontinue this Offering or defer a closing with
subscribers until the end of the Offering Period. Upon completion of this
Offering, the Company will close with all subscribers and will issue
certificates representing the Class B Membership Interests to all subscribers
and the Escrow Agent will deliver the subscription funds to the Company. If
the Minimum Subscription Level has not been reached by the end of the Offering
Period, the Company will terminate this Offering and all funds deposited with
the Escrow Agent will be returned to subscribers.

        Subscription funds held in escrow will be invested in securities
issued or guaranteed by the United States Government or its agencies, bank
certificates of deposit, or in other investments permitted under federal
securities laws. All interest earned on subscription funds, net of escrow
costs, will be allocated among the subscribers on a pro rata basis based on
the amount of their subscription and the length of time their subscription
funds were held in escrow and will be paid to subscribers at closing or upon
termination of this Offering. The Company may suspend, limit or terminate this
Offering at any time. It is expected that delivery of certificates
representing the Class B Membership Interests will be made at the offices of
Bodman, Longley & Dahling LLP on or about the third business day following the
end of the Offering Period. See "PLAN OF DISTRIBUTION."

        Prior to this Offering, there has been no public market for the Units
of Class B Membership Interests. Because the investors which purchase Units of
Class B Membership Interests may purchase large amounts and may hold such
interests for long-term investment, the Company believes that an active market
for the interests will not develop.

        The proceeds of this Offering will be invested in Short-term
Investments until such time as the proceeds are invested in real estate loans.
The Class B Membership Interests will be structured so that payments of
principal in the investment pool will be passed through to the Class B members
on an annual basis (or more frequently as determined by the Company's Managing
Board), and cash income (less

                                       3


expenses) will be passed through on a quarterly basis. The Class B Membership
Interests will terminate when the underlying mortgage loans mature or are
liquidated, with the final maturity of such loans not later than
December 31, 2025, the date the Company's existence will terminate. See
"ESTIMATED USE OF PROCEEDS" and "THE OFFERING".

        There can be no assurance that this Offering will be completed. See
"THE OFFERING".

Investment Objectives and Policies

        The Company intends to make Real Estate Investments which will (i)
provide current income, (ii) provide the opportunity for growth in income and
(iii) protect Members' capital. There can be no assurance that any of these
objectives will be realized. Real Estate Investments will be chosen on the
basis of economic merit, including the availability, risk, and potential
return of a prospective Real Estate Investment. The Company intends to make
where possible the majority of its Real Estate Investments in Detroit, with
the balance being in the eight county metropolitan region constituting
Southeast Michigan. A selection of any such investments will be made only
after the Company, and the advisory company, if any, have decided that a
particular Real Estate Investment is as desirable to the Company as other
similar alternatives based on the projected return and after taking into
account levels of risk. "INVESTMENT OBJECTIVES AND POLICIES -- General".

        The Managing Board has the duty to insure that the purchase, sale,
retention and disposal of the Company's assets, and the investment policies of
the Company and the limitations thereon are consistent with the policies,
limitations and restrictions contained in the Company's Operating Agreement
which is attached as Appendix A. Except as specifically restricted in the
Operating Agreement, the investment objectives and policies of the Company are
controlled by the Managing Board, which has the power to modify such policies
without the consent of the Members. The Operating Agreement provides that the
Company shall not engage in investment practices or activities involving
conflicts of interest and shall not invest in assets or receive income (to the
extent of 90% of the Company's gross income), except as would be permitted for
a qualified real estate investment trust under Section 856 of the Internal
Revenue Code of 1986, as amended (the "Code"). See "INVESTMENT OBJECTIVES AND
POLICIES -- General".

Risk Factors

        Investment in the Class B Membership Interests is subject to certain
risks, including, among others, the following:
   
        o      The likelihood exists that an active public market for Units of 
               the Class B Membership Interests will not develop. The Company 
               will register under the Securities Exchange Act of 1934 and 
               will file period reports with the Securities and Exchange
               Commission, but the Class B Membership Interests will not be
               listed on any exchange and it is not anticipated that there
               will be any public market for Units of the Class B Membership
               Interests.

        o      Risks associated with a newly organized entity which
               has not identified any specific investments. A limited
               liability company is a new form of business
               organization. Because of the relative absence of
               developed law or judicial decisions regarding the
               operation and management of limited liability
               companies, and because no specific investments have
               been identified, there is no assurance that all the
               intended benefits will be achieved.

                                       4


        o      Risks associated with a reduced level of participation in 
               corporate governance by investors and lack of scheduled 
               annual meetings.The Managing Board Members of the Company
               will be appointed by its Member-Managers (which will consist 
               of (a) those Members with a Total Percentage Interest at
               least equal to the Minimum Percentage and (b) to the
               extent not previously taken into account, those Class A
               Members (but excluding their assignees) which held
               sufficient shares of MRC's common stock immediately
               prior to the initial Capital Contribution of the Class
               A Members to elect at least one director at an annual
               meeting of the shareholders of MRC, and in either case
               which have not declined in writing to serve as Member-
               Managers).  There will be no regularly scheduled
               meetings of the Members of the Company. Meetings of all
               Members or of a class or classes of Members may be
               called by the Managing Board, the Executive Committee
               or by the Chairman of the Managing Board, and must be
               called upon the written request to the Managing Board
               of Members holding in the aggregate at least ten
               percent (10%) of the Total Percentage Interests of the 
               Company or of the applicable class or classes.

        o      There will be certain restrictions upon the transfer of
               Membership Interests. Members with Restricted Membership
               Interests (generally those with a Membership Interest that
               represents at least 21% of a particular class) cannot transfer
               such interests without the consent of a majority of the
               non-transferring Member- Managers.

        o      The nature of the investment of the shareholders of MRC will
               change from an investment in common stock which is listed on a
               national securities exchange to an investment in limited
               liability company interests. MRC cannot predict whether any
               market will develop.

        o      Certain tax risks, including the possibility that the IRS might
               not consider the Company a partnership for federal tax purposes,
               notwithstanding the opinion of Coopers & Lybrand L.L.P. that the
               Company is a partnership for such purposes. Prior to obtaining 
               an opinion from Coopers & Lybrand L.L.P., the Company filed a 
               request on January 5, 1996 for a private letter ruling 
               from the IRS which recognizes that it is classified as a
               partnership for federal income tax purposes. The request is
               still pending. Although the Company at this time anticipates
               receiving a favorable ruling from the IRS, the request involves
               issues of first impression and no firm assurance can be given
               that the IRS will ultimately decide to issue a ruling. Should
               the IRS ultimately decide not to issue a ruling, the Company's
               classification for tax purposes will not be adversely affected
               by this decision. However, if the IRS declines to rule, it
               could also decide to challenge the Company's classification for
               tax purposes, notwithstanding the opnion of Coopers & Lybrand
               L.L.P. If such challenge were successful, then under certain
               conditions the Company could be subject to Federal income tax
               (including applicable alternative minimum tax) on its taxable
               income at corporate rates.

        o      Risk of claims from creditors. Under the Delaware
               Limited Liability Company Act, all creditors of the
               Company, including creditors whose claims arose solely
               in connection with the Class A Assets, can look to all
               the assets of the Company for payment of their claims.
               Accordingly, there is no assurance that the Class B
               Assets will not be used to pay the claims of creditors
               arising solely in connection with the Class A Assets.
    
        o      The absence of previous operating history of the Company and
               the lack of specifically identified investments. Although MRC
               has been operating since 1988, the Company has no operating
               history and has no investments identified. A limited liability
               company is a new form of business organization. Because of the
               lack of specifically identified investments and the relative
               absence of developed law or judicial decisions regarding the
               operation and management of limited liability companies, there
               is no assurance that all the intended benefits will be
               achieved.
                                       5

        o      The nature of the economy in southeastern Michigan. The Company
               intends to make where possible the majority of its Real Estate
               Investments in Detroit, with the balance being in the eight
               county metropolitan region constituting southeastern Michigan.
               Historically, this area has been subject to cyclical economic
               change tied to the health of the automotive manufacturing
               industry. Cycles in the local economy could impact the ability
               of the Company to make Real Estate Investments and the yields
               achievable on them.

        o      Certain real estate investment risks. The Real Estate
               Investments which the Company intends to make will be subject
               to various risks. Real Estate Investments tend to be long-term
               and illiquid, and consequently the Company will have minimal
               ability to vary its portfolio in response to changing economic,
               financial and investment conditions. Real Estate Investments
               are affected by a number of various factors over which the
               Company has no control, including (i) changes in tax laws, (ii)
               operating and construction costs, (iii) the location and the
               attractiveness of the properties, (iv) changes in interest
               rates or the availability of long-term mortgage funds, (v) the
               ability of the owner to provide adequate maintenance and
               insurance of its properties, (vi) adverse changes in general
               economic conditions resulting in an inability to maintain
               occupancies or rent levels, (vii) over-building, (viii)
               increases in operating costs, and (ix) changes in zoning laws
               or other governmental regulations. In addition, owners,
               mortgagees and operators of real estate may have potential
               liabilities under environmental and other such laws.

 o             Potential conflicts of interest of the Members and Managing
               Board Members of the Company. Neither the Operating Agreement
               nor the Certificate of Formation of the Company prohibit the
               Members or Managing Board Members of the Company from engaging
               in business activities of the type conducted by the Company and
               accordingly, certain conflicts of interest may arise in the
               event that such persons engage in these activities. The Member
               or Managing Board Members of the Company may be subject to
               certain conflicts of interest arising out of their relationship
               with the Company and with other entities.
   
    
        See "RISK FACTORS," "MATERIAL FEDERAL INCOME TAXATION CONSIDERATIONS" 
and "SOUTHEAST MICHIGAN ECONOMY".


Considerations for Pension Fund Investors

        See "RISK FACTORS -- Purchases by Employee Benefit Plans" and
"CONSIDERATIONS FOR PENSION FUND INVESTORS" contained elsewhere in this
Prospectus for a discussion of matters relevant to a decision by employee
pension benefit plan fiduciaries and other fiduciaries to invest in the Class
B Membership Interests.

Operating Agreement

        The Company's Operating Agreement governs the manner in which the
Company operates. The Company is managed by its member-managers (the
"Member-Managers") through a managing board (the "Managing Board"). The
Member-Managers (a) are those Members with a Total Percentage Interest at
least equal to the Minimum Percentage and (b) to the extent not previously
taken into account, those Class A Members (but excluding their assignees)
which held sufficient shares of MRC's common stock immediately prior to the
initial Capital Contribution of the Class A Members to elect at least one
director at an annual meeting of the shareholders of MRC, and in either case
which have not declined in writing to serve as Member-Managers. A Minimum
Percentage means a Total Percentage Interest which represents a positive
Adjusted Capital Account Balance of $2,500,000. See "MANAGEMENT OF THE COMPANY
- -- Committees".

        The Managing Board will appoint an Executive Committee, an Audit
Committee, and a Loan Committee. These committees will be empowered and
structured in a manner substantially identical to the analogous committees
which MRC has now. See "MANAGEMENT OF THE COMPANY -- Committees".

        There will be no regularly scheduled meetings of the Members of the
Company. Meetings of all Members or of a class or classes of Members may be
called by the Managing Board, the Executive Committee or by the Chairman of
the Managing Board, and must be called upon the written request to the
Managing Board of Members holding in the aggregate at least ten percent (10%)
of the Total Percentage Interests of the Company or of the applicable class or
classes. See "MANAGEMENT OF THE COMPANY -- Meetings of Members".

                                       6


        The Company will dissolve and its affairs will be wound up on the
first to occur of the following events: (a) December 31, 2025; (b) the entry
of a decree of judicial dissolution, as provided under Delaware law; (c) by
the consent of Members holding at least 75% of the Total Percentage Interests
of the Company as a whole; (d) upon the death, retirement, resignation, 
expulsion, Bankruptcy, or dissolution of a Member-Manager or the occurrence of
any other event that terminates the continued membership of a Member-Manager 
in the Company, unless, in the case of disassociation of membership described 
in clause (d) above, remaining Members representing either a majority of Total
Percentage Interests of the Company (provided such majority represents a
majority of the profit interests of the Company) or, alternatively, a majority
of the Percentage Interests of each class or series, consent to the
continuation of the business of the Company within 90 days after the
disassociation. See "MANAGEMENT OF THE COMPANY -- Dissolution".

Summary Financial and Operating Information

                 Summary Pro Forma Financial Information

        Pursuant to the Restructuring Agreement, assuming the Restructuring
occurred for balance sheet purposes on June 30, 1996, the assets and
liabilities of MRC have been transferred to the Company at the amounts at
which they were stated in the financial statements of MRC (the "predecessor
company").

        The effect of the Restructuring on net investment income assuming the
transaction occurred on January 1, 1995 is disclosed in Note 3.

        The pro forma data do not purport to be indicative of the results
which would actually have been reported if the transaction had occurred on
such dates or which may be reported in the future. The pro forma data should
be read in conjunction with the historical financial statements of MRC and
related notes to such financial statements.

        An audited balance sheet of the Company has not been provided because
it does not have any assets or operations, and will not have until after the
Restructuring is consummated.

                                       7



   



                    METROPOLITAN REALTY COMPANY, L.L.C.
                     PRO FORMA CONDENSED BALANCE SHEET
                            AT JUNE 30, 1996

                                                          Historical           Pro Forma
                                                          ----------           ---------
                                                                       
Cash and cash equivalents                                 $ 1,781,496       $     731,605
 Marketable securities                                     14,873,710          14,873,710
Mortgage notes receivable, net of allowance                25,466,575          25,466,575
Other assets                                                  678,889             678,889
                                                          -----------       -------------
Total assets                                              $42,800,670       $  41,750,779
                                                          ===========       =============
Total liabilities                                         $   437,611       $     437,611
                                                          -----------       -------------
Shareholders' equity:
Common stock                                                   45,322                   -
 Additional paid-in capital                                43,355,529                   -
Unrealized holding losses on
 securities available for sale                                (97,735)                  -
Distributions in excess of
 net investment income                                       (940,057)                  -
Total shareholders' equity                                 42,363,059                   -
                                                          -----------       -------------
Class A Members' equity(1)                                        -            41,313,168
Class B Members' equity(2)                                        -                     -
Total liabilities and shareholders'/Members' equity(3)    $42,800,670       $  41,750,779
                                                          ===========       =============
<FN>
- ---------

(1)     Pursuant to the Restructuring Agreement, on the Effective Date, the
        assets of MRC will be transferred to the Company in exchange for Class
        A Membership Interests of the Company (the "Class A Membership
        Interests"). The Company will assume all of the liabilities of MRC.
        MRC will then be dissolved and the Class A Membership Interests in the
        Company will be distributed to certain of MRC's shareholders in
        liquidation. Holders of fewer than 50,000 shares of MRC as of
        October 7, 1996 (assumed to represent 116,267 shares in the aggregate)
        will receive, in lieu of the distribution of Class A Membership
        Interests in the Company, a cash payment equal to the book value of
        their shares as of September 30, 1995 ($9.03 per share, or $1,049,891
        in the aggregate). See "THE RESTRUCTURING -- Form of the
        Restructuring" and "-- Appraisal".

(2)     The Company will simultaneously offer a minimum of 50 Units
        ($25,000,000) and a maximum of 100 Units ($50,000,000) in Class B
        membership interests (the "Class B Membership Interests") in a
        separate offering to create a new investment pool. No proceeds have
        been included related to the proposed offering of Class B Membership
        Interests.

(3)     Using the historical yields from MRC's cash equivalents of 6.47% and
        6.48% for the six months ended June 30, 1996 and the year ended
        December 31, 1995, respectively, the use of cash equivalents to
        acquire minority shares would

                                       8



        have reduced net investment income from $1,673,696 to $1,639,732 for
        the six months ended June 30 , 1996 and from $1,990,203 to
        $1,922,170 for the year ended December 31, 1995. The transaction would
        not change net investment income per share of $.37 for the six
        months ended June 30, 1996 and $.44 for the year ended December 31,
        1995.

    

                      Summary Selected Financial Data of
                        Metropolitan Realty Corporation


        The following data, except for the data provided as of and for the
periods ended June 30, 1996 and 1995, have been derived from financial
statements that have been audited by Coopers & Lybrand L.L.P., independent
accountants. The data provided as of and for the six months ended June 30,
1996 and 1995 are unaudited, but in the opinion of management contain all
adjustments which are necessary for a fair presentation of the results of such
periods. The information set forth below is not necessarily indicative of the
results of future operations and should be read in conjunction with the
financial statements and notes thereto. All data is stated in thousands except
for per share data.



                                       9







                                 Six Months
                                    Ended
                                  June 30,                            Years Ended December 31
                                 ----------                           -----------------------
                               1996        1995        1995       1994       1993       1992        1991
                               ----        ----        ----       ----       ----       ----        ----
                                                                                  
Statement of Operations Data:

Total Income                   $1,912      $1,877      $3,764     $3,858     $3,716     $3,829      $4,135

Net Investment Income           1,674       1,499       1,990(1)   2,588      2,701      2,113       1,935

Net Investment Income
per share                         .37         .33         .44(1)     .57        .60        .47         .43

Balance Sheet Data:

Cash and Cash
Equivalents                     1,781       4,658       2,466      3,529      2,337      1,612       3,270

Total Assets                   42,801      42,053      41,761     41,025     41,626     41,235      42,189

Stockholders' Equity           42,363      41,453      41,333     40,479     41,104     40,851      41,910

Other:

Net cash provided by
operating activities            1,612       1,331       2,555      2,957      2,845      3,052       3,404

Cash Dividends(2)                 499         906       1,541      2,855      2,447      3,173       3,490

Cash Dividends per                .11         .20         .34        .63        .54        .70         .77
share(2)

Book Value per share             9.35        9.15        9.12       8.93       9.07       9.01        9.25
<FN>
- ---------
(1)     See "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS" related to an increase in the allowance for
        loan losses in the third quarter of 1995.

(2)     All dividends were ordinary income; no dividends constituted a return 
        of capital. No dividends were declared for the quarter ended June 30,
        1996 in anticipation of the consummation of the Restructuring.




                                      10



Taxation and Distributions


        As provided in the opinion of Coopers & Lybrand L.L.P., the Company
will be classified as a partnership for federal income tax purposes, and as
such it generally will be treated as a "pass-through" entity that is not
subject to federal income tax. Items of income, deduction, gain, loss or
credit generally will be allocated proportionately (based on class of
membership interests) to the Company's Members, which will be treated as
partners for tax purposes. The Members may be subject to tax on allocated
items, without regard to whether they receive a distribution from the Company.
See "THE COMPANY -- Material Federal Income Tax Consequences" and "MATERIAL
FEDERAL INCOME TAX CONSIDERATIONS -- The Offering -- Taxation of the Company
and Members" and "-- Partnership Classification Standards".


        The Company expects to make quarterly distributions of its Class B
Cash Income to its Class B Members from time to time, as follows. The Class B
Members are expected to receive a quarterly distribution of 100% of Class B
Cash Income, pro rata based on their Class B Percentage Interests. Class B
Members are also expected to receive an annual distribution of 100% of the
Class B Return, pro rata based on their Class B Percentage Interests, in each
fiscal year commencing after the Company's fiscal year beginning January 1,
2000. All cash or cash equivalents which constitute part of the Class B Assets
which have not been invested in Real Estate Investments by December 31, 1999
shall be distributed to the Class B Members, pro rata based on their Class B
Percentage Interests.

        Distributions will be made only if the Managing Board determines in
its reasonable judgment that the Company has sufficient cash on hand exceeding
the current and the anticipated needs of the Company to fulfill its business
purposes, and subject to certain other restrictions as provided in the
Operating Agreement. See "DISTRIBUTION POLICY".


                                      11



                                 RISK FACTORS

        Investment in the Class B Membership Interests is subject to certain
risks. In addition to general investment risks and those factors set forth
elsewhere in this Prospectus, a prospective purchaser of Class B Membership
Interests should consider the following factors.

Newly Organized Company; Unspecified Investments

        The Company is recently organized, and has no operating history. The
Company is the successor of MRC; MRC operates as a real estate investment
trust ("REIT") under the Code. MRC was incorporated under Michigan law on
November 13, 1986.

        The net proceeds of this Offering as described under "ESTIMATED USE OF
PROCEEDS" are intended to be invested in Real Estate Investments which have
not yet been selected by the Company. Because no specific Real Estate
Investments have yet been identified, investors will be unable to evaluate the
specific Real Estate Investments in which the Company will invest or the terms
of any such investment. Accordingly, there can be no assurance as to when the
proceeds of the Offering may be fully invested in Real Estate Investments.

Uncertainties Concerning Control

        Prior to the Restructuring, MRC's Board of Directors was selected by
MRC's Majority Shareholders who, following the Restructuring, hold the Class A
Membership Interests. The Company's operations will now be controlled by the
Managing Board Members. Managing Board Members are appointed by Member-
Managers. Member-Managers are those holders of Class A and Class B Membership
Interests (a) with a Total Percentage Interest at least equal to the Minimum
Percentage and (b) to the extent not previously taken into account, those
Class A Members (but excluding their assignees) which held sufficient shares
of MRC's common stock immediately prior to the initial Capital Contribution of
the Class A Members to elect at least one director at an annual meeting of the
shareholders of MRC, and in either case which have not declined in writing to
serve as Member-Managers. The identity of the purchasers of Class B Membership
Interests who qualify as Member-Managers and the number and identity of
Managing Board Members they select will not be known until completion of the
Offering. There is no assurance that the persons who controlled MRC will
remain in control of the Company following the Offering. See "MANAGEMENT OF
THE COMPANY -- Member-Managers".

Only Large Purchasers of Class B Membership Interests Select Managing Board
Members

        Members of the Managing Board (the equivalent of a board of directors
of a corporation) are elected solely by Member-Managers. A purchaser of a
Class B Membership Interests qualifies as a Member-Manager only if the Class
B Membership Interest represents a positive Adjusted Capital Account Balance
of $2,500,000 or more (a Minimum Percentage). Accordingly, purchasers of Class
B Membership Interests who hold less than the Minimum Percentage will have no
voice in the management of the Company. See "MANAGEMENT OF THE COMPANY --
Appointment of Managing Board Members."


                                      12





Limited Liability Company as an Untested Entity

        A limited liability company is a new form of business organization
that is intended to combine the benefits of corporate flexibility and limited
liability with the advantages of partnership taxation. Because of the relative
absence of developed law or judicial decisions regarding the operation and
management of limited liability companies, there is no assurance all the
intended benefits will be achieved. See "CERTAIN PROVISIONS OF DELAWARE LAW
AND THE COMPANY'S CERTIFICATE OF FORMATION AND OPERATING AGREEMENT."

Lack of Market; Substantial Transfer Restrictions

        There is no present market for the Class B Membership Interests and
the Company believes none will develop. Although the Company will attempt to
match unsolicited requests to sell the interests in the future, such transfers
are not expected to be frequent. Consequently, holders of Class B Membership
Interests may not be able to liquidate their investments. In addition, the
interests may not be readily accepted by lenders as collateral for a loan.

        The transfer of membership interests is subject to certain
limitations. In particular, the assignee of a Restricted Membership Interest
(a membership interest representing at least 21% of a particular class) shall
be admitted as a member only with the consent of not less than a majority of
the non-transferring Member-Managers. The attempted transfer of any
membership interest will be null and void if such transfer would (a) cause a
termination of the Company under the Code or (b) in the opinion of the
Company's tax counsel, jeopardize the Company's tax status as a partnership.

Adverse Consequences of Failure to Qualify as a Partnership
   
        Prior to obtaining an opinion from Coopers & Lybrand L.L.P., the
Company filed a request on January 5, 1996 for a private letter ruling from
the IRS which recognizes that it is classified as a partnership for federal
income tax purposes. The request is still pending. Although the Company at
this time anticipates receiving a favorable ruling, the request involves
issues of first impression and no firm assurance can be given that the IRS
will ultimately decide to issue a ruling. Should the IRS ultimately decide not
to issue a ruling, the Company's classification for tax purposes will not be
adversely affected by this decision. However, if the IRS declines to rule, it
could also decide to challenge the Company's classification for tax purposes,
notwithstanding the opnion of Coopers & Lybrand L.L.P. If such challenge were
successful, then under certain conditions the Company could be subject to
Federal income tax (including applicable alternative minimum tax) on its
taxable income at corporate rates.
    
Rights of creditors to reach Class B Assets

        The net proceeds from the Offering will be held as a separate
investment pool identified as the "Class B Assets". The Company's Operating
Agreement provides that the liabilities associated with or incurred in
connection with one class of assets will be paid only from that class of
assets. However, under the Delaware Limited Liability Company Act, all
creditors of the Company, including creditors whose claims arose solely in
connection with the Class A Assets, can look to all the assets of the Company
for payment of their claims. Accordingly, there is no assurance that the Class
B Assets will not be used to pay creditors whose claims relate only to the
Class A Assets. See "MATERIAL FEDERAL INCOME TAX CONSIDERATIONS -- The 
Offering -- General".



                                      13



Competition

        The Company will be competing for acceptable Real Estate Investments
with other financial institutions such as banks, insurance companies, savings
and loan associations, mortgage bankers, pension funds and other real estate
investment vehicles, which may have investment objectives similar to those of
the Company. Many of these competitors will have greater resources than the
Company and some may have greater experience than the Company or the advisory
company, if any. It is the Company's intention, however, to participate with
financial institutions when such opportunities arise in making the Real Estate
Investments. See "INVESTMENT OBJECTIVES AND POLICIES".

Purchases by Employee Benefit Plans

        A fiduciary of a pension, profit-sharing or other employee benefit
plan subject to the Employee Retirement Income Security Act of 1974 ("ERISA")
(a "Plan") should consider the fiduciary standards under ERISA in the context
of the Plan's particular circumstances before authorizing an investment of a
portion of such Plan's assets in the Class B Membership Interests. Such
fiduciary should consider, among other factors, whether the investment
satisfies the ERISA prudence requirements and diversification requirements,
and whether the investment is in accordance with the documents governing the
Plan.

        The fiduciary also should consider the ERISA prohibited transaction
rules, particularly those which prohibit self-dealing and the receipt of
compensation.

        Moreover, the fiduciary should be aware that under a current
regulation issued by the United States Department of Labor, the assets of an
entity in which a Plan invests may be deemed, under certain circumstances, to
be Plan assets. In such an event, the officers and directors of the entity
will be required to manage the entity's assets in accordance with the
fiduciary standards of ERISA. If the Company's assets were deemed to be Plan
assets, the Company, and its respective Members and Managing Board Members
could be subject to the fiduciary standards under ERISA. Compliance with these
standards would most likely contravene the Company's own investment objectives
and policies. See "CONSIDERATIONS FOR PENSION FUND INVESTORS -- Purchases by
Employee Benefit Plans".

        A fiduciary of a public employee retirement system subject to Act No.
314, Public Acts of Michigan, 1965, as amended (the "Act") should consider the
fiduciary standards under Section 13 of the Act, as amended, in the context of
the system's particular circumstances before authorizing an investment of a
portion of such plan's assets in the Class B Membership Interests. Such
fiduciary should consider, among other factors, whether the investment is
reasonably designed, as part of the investments of the system, to further the
purposes of the system, taking into consideration the risk of loss and the
opportunity for gain or other return associated with the investment. The
fiduciary should also give consideration to the prudence and diversification
requirements of the Act.

        Further, the fiduciary should satisfy itself that the investment by
such public employee retirement system in the Class B Membership Interests
will not contravene the Act. See "CONSIDERATIONS FOR PENSION FUND INVESTORS --
Michigan Public Employee Retirement System".


                                      14



Real Estate Investment Risks

        The Real Estate Investments which the Company intends to make will be
subject to various risks. Real Estate Investments tend to be long-term and
illiquid. Consequently, the Company will have minimal ability to vary its
portfolio in response to changing economic, financial and investment
conditions. Real estate values are affected by various factors, including (i)
changes in tax laws, (ii) operating and construction costs, (iii) the location
and the attractiveness of the properties, (iv) changes in interest rates or
the availability of long-term mortgage funds, (v) the ability of the owner to
provide adequate maintenance and insurance of its properties, (vi) adverse
changes in general economic conditions resulting in an inability to maintain
occupancies or rent levels, (vii) over-building, (viii) increases in operating
costs, and (ix) changes in zoning laws or other governmental regulations. In
addition, owners, mortgagees and operators of real estate may have potential
liabilities under environmental and other such laws.

        The above factors may also adversely affect a borrower's or a lessee's
ability to meet its obligations to the Company. In the event of a default by a
borrower or lessee, the Company may experience delays in enforcing its rights
as mortgagee or lessor and may incur substantial costs associated with
protecting its investment. The Company may be required to acquire title or to
reacquire possession of a property and thereafter to make substantial
improvements or repairs in order to maximize the property's investment
potential. The Company may be required to borrow funds to pay for such
improvements or repairs. In addition, in the event of a bankruptcy or similar
proceeding against a borrower or lessee, the Company may not be able to
realize on its investment for an extended period of time. Moreover, in the
event of the commencement of such a proceeding against a borrower, a court
might conclude that certain equity enhancements such as contingent interest
should not be treated as a debt of such borrower. In such circumstances, the
Company may not ultimately be able to recover its investment.

Southeast Michigan Economy

        The Company intends to make where possible the majority of its Real
Estate Investments in Detroit, with the balance being in the eight county
metropolitan region constituting Southeast Michigan. Historically, the
Southeast Michigan area has been subject to cyclical economic change tied to
the health of the automotive manufacturing industry. The Company has no reason
to believe that this interrelationship will change; and cycles in the local
economy could impact both the ability of the Company to make Real Estate
Investments and the yields achievable on them. To the extent the Company's
Real Estate Investments are concentrated in one geographic area and an overall
decline occurs in such area, including a decline in property values, the rates
of the delinquencies, foreclosures and losses could be higher than those
experienced in less concentrated portfolios. See "SOUTHEAST MICHIGAN ECONOMY".

Potential Conflicts of Interest

        Neither the Operating Agreement nor the Certificate of Formation of
the Company prohibit the Members or Managing Board Members of the Company from
engaging in business activities of the type conducted by the Company and
accordingly, certain conflicts of interest may arise in the event that such
persons engage in these activities. The Member or Managing Board Members of
the Company may be subject to certain conflicts of interest arising out of
their relationship with the Company and with other

                                      15



entities. The Company's Operating Agreement does provide, however, that if a
Managing Board Member becomes aware of the fact that he or she individually,
the Member-Manager which appointed such Managing Board Member or an Affiliate
has a direct or indirect interest in a Real Estate Investment which is under
consideration by the Company, the Managing Board Member shall disclose such
interest to the Managing Board or any committee of the Managing Board
reviewing such Real Estate Investment, promptly, but in all events prior to a
vote by the Managing Board or committee with respect to the transaction. All
transactions which involve a potential conflict of interest must be approved
by a majority of the members of the Managing Board or committee thereof who
are Uninterested Representatives.

        All acquisitions and dispositions of Real Estate Investments by the
Company are subject to the approval of a majority of the Unaffiliated
Representatives voting thereon. However, the Managing Board may delegate the
duty of management of the assets and the administration of the Company's
day-to-day operations to an advisory company. No sale of property to the
advisory company, a director, or an affiliate thereof is permitted under the
Company's Operating Agreement. See "INVESTMENT OBJECTIVES AND POLICIES --
Arrangement with Advisory Company".

Selection of an Advisory Company

        The Operating Agreement authorizes the Managing Board to select an
advisory company and to delegate the duty of management of the assets and the
administration of the Company's day-to-day operations to such advisory
company. No advisory company has been selected by the Company and the Company
does not have any present plans to select one. Because no advisory company has
been selected by the Company, the Class B Members will be unable to evaluate
any specific advisor, which if later retained, will play an important part in
selecting the Real Estate Investments. See "INVESTMENT OBJECTIVES AND POLICIES
- -- Arrangement with Advisory Company".

Risk of Borrowing

        The Company may borrow for various purposes. The effect of any such
borrowing could be to increase the risk of loss to and diminish the net income
of the Company. See "INVESTMENT OBJECTIVES AND POLICIES -- Borrowing
Policies".

                                  THE COMPANY

General

        The Company was recently formed as a Delaware limited liability
company, on October 23, 1995, and has never conducted any business. The
Company was formed for the purpose of acquiring the assets and liabilities and
carrying on the business of MRC. MRC is a Michigan corporation which operates
as a qualified real estate investment trust and its common stock has been
traded on the American Stock Exchange since November 1988. The Company's
executive offices are located at Suite 748, 535 Griswold, Detroit, Michigan
48226. Messrs. Wayne S. Doran and Robert H. Naftaly are the initial members of
the Company and are expected to continue in such capacity until the
consummation of the Offering. The Company was formed for a definite term
(December 31, 2025).

                                      16



History of the Company

        MRC was incorporated in 1986 and concluded a public offering of its
common stock in 1988. Its shares are currently listed on the American Stock
Exchange. MRC's common stock trades at a fraction of book value. The Board of
Directors of MRC believes that the common stock is substantially undervalued
by the market because it is thinly traded.

        In June 1995, the Board of Directors of MRC determined that it would
be in the best interests of MRC and its shareholders to restructure MRC by
transferring the assets of MRC to a limited liability company in exchange for
membership interests in the limited liability company. It was determined that
the limited liability company would be structured to meet the requirements for
being taxed for federal income tax purposes as a partnership and the
distribution of the membership interests to MRC shareholders would be pursuant
to a registered offering.
   
        This Offering is contingent upon the approval and adoption by the
shareholders of MRC at its Special Meeting to be held on , 1996, or any
adjournment thereof, of a Restructuring Agreement and the transactions
contemplated thereby, which includes the transfer of MRC's assets to, and the
assumption of the liabilities of MRC by, the Company in exchange for Class A
Membership Interests of the Company, the dissolution of MRC, and the
distribution of the Class A Membership Interests to MRC's Majority
Shareholders in liquidation (the "Restructuring"). MRC's Minority Shareholders
as of October 7, 1996, will receive a cash payment equal to the book value of
their shares as of September 30, 1995 ($9.03 per share) in lieu of the
distribution of the Class A Membership Interests. These cash payments will be
made exclusively from the Class A Assets.
    
        The Company believes that the Restructuring will be approved in that
holders of more than the requisite number of shares of MRC Common Stock have
indicated their intention to vote for the Restructuring.


        In general, the former shareholders of MRC will be the Class A Members
of the Company, and MRC's existing assets will constitute the Class A Assets.
All Class A Assets will be segregated on the books of the Company and held for
the exclusive benefit of the holders of Class A Membership Interests. The
liabilities that the Company will assume pursuant to the Restructuring
Agreement will be paid exclusively from the Class A Assets. These assets, as
of June 30, 1996, are recorded at a historical cost of $42,801,000, of which 
approximately $25,466,575 are invested in net mortgage loans to real estate 
projects in Southeastern Michigan, primarily in Wayne and Macomb Counties, 
as well as in the City of Detroit. The purchasers of the Class B Membership 
Interests being offered hereby will be the Class B Members of the Company, 
and the proceeds of this Offering will constitute the Class B Assets.


        A Registration Statement on Form S-4 (File No. 33-99694) is being
filed by the Company with the Securities and Exchange Commission under the
Securities Act in connection with the Restructuring.

        The purpose of the Restructuring is to reorganize MRC into a limited
liability company, which the Board of Directors believes will provide a number
of significant advantages. MRC's common stock trades

                                      17





at a fraction of book value. The Board of Directors believes that the common
stock is substantially undervalued by the market because it was thinly traded.
Generally accepted accounting principles require both public and private
pension funds to value stock which is listed on an exchange at its fair market
value, which, in the case of stock listed on an exchange, is the price at
which it trades. As a result, shareholders of MRC which are public or private
pension funds have had to recognize significant losses over the original
purchase price of the Common Stock. The Restructuring will permit MRC's
shareholders which are pension funds, representing 69.2% of the outstanding
shares of common stock, to carry their investment at fair value, which is
expected to be closer to book value. The Restructuring will also enable MRC to
de-list from the American Stock Exchange and, in conjunction with the offering
of the Class B limited liability company membership interests offered hereby,
will permit the realization of additional significant cost savings. The
Restructuring will result in a more flexible organizational structure, which
will provide a vehicle for both raising additional capital and developing exit
strategies for the Members of the Company.

        This was the only structure available, in view of all the legal
constraints, which MRC determined could meet the dual objectives of enhancing
shareholder value by enabling shareholders to value their stock at book value
and providing a means for a public offering without diluting existing
shareholders. MRC also determined that the Restructuring Proposal and the
Offering, if implemented, would result in significant cost savings to existing
shareholders due to the economies of scale expected to be achieved.
   
        The Restructuring, if approved, is expected to be accomplished
by December 31, 1996. This Offering is contingent upon the consummation of the
Restructuring.
    
Purpose

        The Company's purpose is to engage profitably in any activity within
the purposes for which limited liability companies may be organized, to
provide a competitive rate of return to its members, and to strengthen the
metropolitan Detroit area economy by enabling developers, business owners and
other qualified borrowers to create jobs, including union jobs, to the extent
permitted by law, by financing construction or rehabilitation projects. There
can be no assurance that this purpose will be realized.


                                      18



Material Federal Income Tax Consequences


        As provided in the opinion of Coopers & Lybrand L.L.P., it is
anticipated that the Company will be classified as a partnership for federal
income tax purposes, and as such it generally will be treated as a
"pass-through" entity that is not subject to federal income tax. Items of
income, deduction, gain, loss or credit generally will be allocated
proportionately (based on class of membership interests) to the Company's
Members, which will be treated as partners for tax purposes. The Members may
be subject to tax on allocated items, without regard to whether they receive a
distribution from the Company. See "MATERIAL FEDERAL INCOME TAX CONSIDERATIONS
- -- Taxation of the Company and Members".


Prohibition on Issuance of Additional Membership Interests

        The Operating Agreement provides that Class A Membership Interests
will be issued only to MRC's Majority Shareholders under the Restructuring;
provided, however, that the Company may offer or gift that number of Class A
Membership Interests necessary to bring the number of Class A Members to at
least 100, the number necessary to satisfy certain requirements applicable to
pension plan subject to the Employee Retirement Income Security Act of 1974,
as amended. Once the Restructuring is completed and Class A Membership
Interests are issued thereunder, no additional Class A Membership Interests
will be issued by the Company.

        The Operating Agreement also provides that Class B Membership
Interests may be issued only pursuant to this Offering. A minimum of 50 Units
($25,000,000) and a maximum of 100 Units ($50,000,000) in Membership Interests
will be sold hereunder. Assuming the minimum amount of Class B Membership
Interests are sold, upon completion of this Offering, no additional Class B
Membership Interests will be issued by the Company.

Restrictions on Transfer of Membership Interests

        All dispositions of Membership Interests must be made in compliance
with the Operating Agreement and applicable state and federal securities laws
and regulations. No disposition may be made if it would cause a termination of
the Company under the Code or if the disposition would, in the opinion of tax
counsel to the Company, jeopardize the status of the Company as a partnership
for federal income tax purposes.

        A Member may assign its economic interest in the Company in whole or
in part. Such an assignment does not entitle the assignee to participate in
the management or affairs of the Company or to become a Member.

Assignment of Membership Interests

        An assignee of a Transferable Membership Interest may be admitted as a
substitute Member. An assignee of a Restricted Membership Interest may become
a substitute Member with the consent of not less than a majority of the
non-transferring Member-Managers. A Restricted Membership Interest is a Class
A or Class B Membership Interest which represents at least 21% of the
membership interests of such class. A Transferable Membership Interest is a
membership interest which is not a Restricted Membership Interest.

                                      19




Absence of Public Market

        It is anticipated that there will be no public market for the Class B
Membership Interests. The Company will register under Section 12(g) of the
Securities Exchange Act of 1934, as amended (the "Exchange Act") and will file
periodic reports and other information with the Securities and Exchange
Commission, but its Membership Interests will not be listed on an exchange or
quoted on the NASDAQ or any over-the-counter system. As a result, information
concerning the Company will be publicly available, but its Membership
Interests are not expected to be publicly traded.

                                 THE OFFERING

        The Company intends to offer, on a "best efforts" basis, a minimum of
50 Units ($25,000,000) and a maximum of 100 Units ($50,000,000) of Class B
Membership Interests in this Offering to create a new investment pool.
Consummation of this Offering is contingent upon, and will occur
simultaneously with, the consummation of the transactions contemplated by the
Restructuring Agreement.

        The proceeds of the Offering will be invested in Short-term
Investments until such time as the proceeds are invested in real estate loans.
The Class B Membership Interests will be structured so that the Company shall
make distributions of 100% of its Class B Return to the Class B Members on an
annual basis commencing after the Company's fiscal year beginning January 1,
2000, pro rata based on their Class B Percentage Interests (or more frequently
as determined by the Company's Managing Board), and 100% of Class B Cash
Income will be passed through, pro rata based upon Class B Percentage
Interests, on a quarterly basis. The Class B Membership Interests will
terminate when the underlying mortgage loans mature or are liquidated, with
the final maturity of such loans not later than December 31, 2025.
Consummation of the Restructuring and the closing of the Offering are
contingent upon the receipt of subscriptions and the deposit into escrow of
the purchase price for the Class B Membership Interests in a minimum amount of
50 Units ($25,000,000).

        There can be no assurance that this minimum will be achieved, or, if
the Offering is completed, that it will be completed on the terms currently
contemplated.

                           ESTIMATED USE OF PROCEEDS

        The following table reflects the estimated application of the net
proceeds from the sale of the Class B Membership Interests offered hereby. The
net proceeds will be invested in Real Estate Investments in accordance with
the Company's investment policies as suitable opportunities arise. The net
proceeds will be held for the benefit of purchasers of Class B Membership
Interests to be used only for the purposes set forth herein. See "INVESTMENT
OBJECTIVES AND POLICIES".


                                      20





                                              Minimum                         Maximum
                                             Offering        Percent         Offering         Percent
                                                             -------                          -------
                                            (50 Units)                      (100 Units)
                                            ----------                      -----------

                                                                                     
Gross offering proceeds.................  $25,000,000        100.0%         $50,000,000       100.0%
Public offering expenses (1)............  $   400,000          1.6%         $   400,000         0.8%
                                          -----------        -----          -----------       -----
Net proceeds available for
investment..............................  $24,600,000         98.4%         $49,600,000        99.2%
                                          ===========        =====          ===========       =====
<FN>
- ---------
        (1) These expenses consist of amounts estimated to be payable by the
Company relating to the Company's formation and organization, including all
legal, accounting and printing expenses and fees and all other expenses
relating to the registration, marketing and distribution of this Offering.
Class A Assets will be used only to pay Class A Expenses, the Restructuring
Expenses, and the allocable share of General Expenses. Class B Assets will be
used only to pay Class B Expenses, the Public Offering Expenses, and the
allocable share of General Expenses.



        None of the current shareholders of MRC, nor the shareholders who are
anticipated to become Member-Managers, nor their affiliates will receive any
fees in connection with this Offering or the Restructuring. One of MRC's
directors, F. Thomas Lewand, is a member of Bodman, Longley & Dahling LLP, the
law firm which is providing legal services to MRC in connection with the
offering and the Restructuring, and which may be retained by the Company
provide legal services to the Company in the future in connection with the
Company's investments in the ordinary course of business. Fees for legal
services provided by this law firm in connection with this Offering and the
Restructuring have amounted to $301,000 as of June 30, 1996, of which 
$150,500 have been deferred by MRC.


        Neither the Operating Agreement nor the Certificate of Formation of
the Company prohibit the Members or Managing Board Members of the Company from
engaging in business activities of the type conducted by the Company and
accordingly, certain conflicts of interest may arise in the event that such
persons engage in these activities. The Member or Managing Board Members of
the Company may be subject to certain conflicts of interest arising out of
their relationship with the Company and with other entities. The Company's
Operating Agreement does provide, however, that if a Managing Board Member
becomes aware of the fact that he or she individually, the Member-Manager
which appointed such Managing Board Member or an Affiliate has a direct or
indirect interest in a Real Estate Investment which is under consideration by
the Company, the Managing Board Member shall disclose such interest to the
Managing Board or any committee of the Managing Board reviewing such Real
Estate Investment, promptly, but in all events prior to a vote by the Managing
Board or committee with respect to the transaction. All transactions which
involve a potential conflict of interest must be approved by a majority of the
members of the Managing Board or committee thereof who are Uninterested
Representatives.

        All acquisitions and dispositions of Real Estate Investments by the
Company are subject to the approval of a majority of the Unaffiliated
Representatives voting thereon. However, the Managing Board may delegate the
duty of management of the assets and the administration of the Company's
day-to-day operations to an advisory company. No sale of property to the
advisory company, a director, or an affiliate thereof is

                                      21



permitted under the Company's Operating Agreement. See "INVESTMENT OBJECTIVES
AND POLICIES -- Arrangement with Advisory Company".

        The Company anticipates that investment of the net proceeds of this
Offering in the Real Estate Investments will occur over a period of at least
one year. In the interim, the net proceeds will be invested in Short-term
Investments. Such investments most likely will produce a yield significantly
lower than that which may be obtained from investment in the Real Estate
Investments.


                             PLAN OF DISTRIBUTION

        The Units of Class B Membership Interest being offered hereby are
being sold by the Company through officers and directors of its predecessor
corporation, MRC. Such persons will receive no sales commission.

        The Company is offering a minimum of 50 Units ($25,000,000) and a
maximum of 100 Units ($50,000,000) of Class B Membership Interests on a "best
efforts" basis.

        The Units of Class B Membership Interests will be offered for a period
of 90 days from the date of this Prospectus unless acceptable subscriptions
for all Class B Membership Interests have previously been received, subject to
possible extension by the Company through the Offering Period. Subscription
funds will be held in escrow by the Escrow Agent, pending receipt of the
Minimum Subscription Level. All subscriptions are irrevocable. After the
Minimum Subscription Level has been reached, the Company may elect to either
close with subscribers and discontinue the Offering or defer a closing with
subscribers until the end of the Offering Period. Upon completion of this
Offering, the Company will close with all subscribers and will issue
certificates representing the Class B Membership Interests to all subscribers
and the Escrow Agent will deliver the subscription funds to the Company. If
the Minimum Subscription Level has not been reached by the end of the Offering
Period, the Company will terminate this Offering and all funds deposited with
the Escrow Agent will be returned to subscribers.

        Subscription funds held in escrow will be invested in securities
issued or guaranteed by the United States Government or its agencies, bank
certificates of deposit, or in other investments permitted under federal
securities laws. All interest earned on subscription funds, net of escrow
costs, will be allocated among the subscribers on a pro rata basis based on
the amount of their subscription and the length of time their subscription
funds were held in escrow and will be paid to subscribers at closing or upon
termination of this Offering. The Company may suspend, limit or terminate this
offering at any time. It is expected that delivery of certificates
representing the Units of Membership Interests will be made at the offices of
Bodman, Longley & Dahling LLP on or about the third business day following the
end of the Offering Period.


                                      22





                      INVESTMENT OBJECTIVES AND POLICIES

Available Proceeds


        The estimated net proceeds from the sale of the Units of Class B
Membership Interests offered hereby (approximately $24,637,000 if the minimum
is sold, and approximately $49,637,000 if the maximum is sold) will constitute
the Class B Assets. The Class B Assets will be segregated from and invested
separately from the Class A Assets. Upon consummation of the Restructuring,
the assets of MRC will constitute the Class A Assets, which as of June 30,
1996 are recorded at a historical cost of $42,801,000, of which approximately 
$16,655,000 (less $1,049,891 to cash out MRC's Minority Shareholders) are 
cash and Short-term Investments which are available for investment in Real 
Estate Investments.


Allocation of Investments Between Class A & Class B Assets

        The Operating Agreement requires the Managing Board, to the extent
practical, to allocate investment opportunities between each class over a
period of time on a fair and equitable basis. Upon completion of the Offering,
the Managing Board shall adopt the following investment policy: (a) investment
opportunities approved by the Managing Board shall, to the extent possible, be
funded equally by the Class A Assets and the Class B Assets; and (b) in the
event available cash or Short-term Investments of one class do not equal 50%
of the required investment amount, all of such assets shall be applied to the
investment and the balance invested from the assets of the other class.

General

        The Company intends to invest in Real Estate Investments which will
(i) provide current income, (ii) provide the opportunity for growth in income
and (iii) protect Members' capital. The Company may delegate the duty of
management of the assets and the administration of the Company's day-to-day
operations to an advisory company. However, no advisory company has been
selected and there are no existing plans to do so. Accordingly, the Managing
Board will review, analyze and select potential Real Estate Investments for
presentation to the Managing Board for approval. All investments will comply
with current underwriting criteria established by the Managing Board, and
final investment decisions will be made by the Managing Board in a manner
consistent with the policies established from time to time by the Company. See
"MANAGEMENT OF THE COMPANY".

        The Managing Board has the duty to insure that the purchase, sale,
retention and disposal of the Company's assets, and the investment policies of
the Company and the limitations thereon are consistent with the policies,
limitations and restrictions contained in the Company's Operating Agreement.
Except as specifically restricted in the Operating Agreement, the investment
objectives and policies of the Company are controlled by the Managing Board,
which has the power to modify such policies without the consent of the
Members. The Operating Agreement provides that the Company shall not engage in
investment practices or activities involving conflicts of interest, and shall
not invest in assets or receive income (to the extent of 90% of the Company's
gross income), except as would be permitted for a qualified real estate
investment trust under Section 856 of the Code.


                                      23



        In order to realize the Company's objective of participating in the
income growth and/or capital appreciation of Real Property, the Company's
First Mortgage and Junior Mortgage investments may contain various
participation features including the payment of additional contingent interest
equal to (i) a percentage of the gross revenues from the property and/or (ii)
a percentage of gross proceeds that may be realized upon sale, other
disposition or refinancing of such property.

        Real Estate Investments may consist of different interests in the same
project. The Company may invest a portion of the required proceeds as debt and
the remainder as equity so that the Company becomes a partner with the
borrower and owns a portion of the property as well as being a lender, this
being known as a debt/equity investment.

        The types of Mortgage Loans in which the Company intends to invest
include First Mortgages and Junior Mortgages secured by office buildings,
shopping centers, hotels, multifamily residential properties, mixed use and
industrial/warehouse developments. Mortgage Loans may additionally include
single-family residential properties. The types of properties in which the
Company might take an equity ownership position include office buildings,
shopping centers, hotels, multi- and single-family residential properties,
mixed use and industrial/warehouse developments.

        The Company intends to make where possible the majority of its Real
Estate Investments in Detroit, with the balance being in the eight county
metropolitan region constituting Southeast Michigan. A selection of any such
investments will be made only after the Company has decided that a particular
Real Estate Investment is as desirable to the Company as other similar
alternatives based on the projected return and after taking into account
levels of risk.

        There can be no assurance that satisfactory investments of the type
described herein can be located or acquired by the Company. The Company may in
the future conclude that its criteria for the selection of Real Estate
Investments may best be satisfied by other types of investments. The
Unaffiliated Representatives will review the investment policies of the
Company at least annually and may alter such policies if they determine that
such a change is in the best interest of the Members and that investment
opportunities are being allocated equitably between the classes.

Underwriting Criteria

        In evaluating potential investments, the Managing Board may consider,
among other factors: (i) the experience, past performance, credit rating,
competence and managerial and marketing ability of prospective project
developers or owners; (ii) the geographic area and type of property in light
of the Company's investment objectives; (iii) the location, construction
quality, condition and design of the property; (iv) the projected
loan-to-appraised value ratio and the underlying assumptions on which such
projections are based; (v) the current and projected cash flow; (vi) the
potential for capital appreciation in the case of participating mortgages or
equity investments; (vii) the terms of tenant leases; (viii) the occupancy,
supply of and demand for properties of similar type in the vicinity; (ix) the
prospects for liquidity through sale, financing or refinancing of the project;
and (x) such other factors as become relevant in the course of the evaluation
process. No objective standards have been established with respect to the
above criteria. Investment

                                      24



selections will be based on the subjective analysis of the criteria applicable
to each prospective Real Estate Investment.

        The Managing Board will require borrowers to provide market research
for any prospective investment and will perform an analysis of all potential
Real Estate Investments, including a review of the existing inventory and
vacancy rates of similar properties in the market area. In the case of Real
Estate Investments involving construction financing, the total construction
budget will be analyzed, including the direct and indirect building costs. The
Managing Board intends to review the projected appraised value of the property
as it is anticipated to exist upon completion, the interest rates and debt
service coverage requirements of permanent lenders in the market, the
existence of a permanent financing commitment for the project and the
anticipated sources of repayment for the investment.

Types of Investments

        Commercial Mortgage Loans

        The Company's mortgage activity may include the origination of
Mortgage Loans, the purchase of existing Mortgage Loans, the sale of Mortgage
Loans or portions thereof, and the participation in Mortgage Loans created by
independent mortgage sources. The Company expects to make Mortgage Loans on
commercial projects which include, in addition to base interest at a fixed or
variable rate, provisions permitting the Company to participate in the
economic benefits of an increase in the underlying property's revenue stream
and/or an increase in the value of the underlying property realized through
sale or refinancing. Such participation features may take the form of
additional interest, issuance of a limited partnership interest, grant of an
option to acquire an equity interest in the Real Property, or acquisition of
an interest in the land underlying the improvements. The terms and the extent
of any participation features will vary with each transaction, depending on
such factors as the equity investment and financial resources of the borrower,
the base interest rate of the Mortgage Loan, the projected cash flow from the
Real Property and current market conditions.

        In negotiating investments with participation features, the Company
may accept a lower base interest rate or rent than it would have been able to
negotiate in the absence of the enhancement. Current income may thereby be
reduced in anticipation of greater returns in later years. There can be no
assurance that any amounts will be realized from the Company's equity
enhancements. Mortgage Loans with participation features may not permit
prepayment by the borrower. In cases where prepayment is permitted, the
borrower will be required to pay a premium based upon the projected yield to
the Company over the remaining term of the Mortgage Loan.

        The Company also may invest in Mortgage Loans which provide for the
accrual of a portion of the base interest until maturity or another specific
event. Such Mortgage Loans may require that a funded interest reserve be
maintained in an escrow account for the purpose of meeting a portion of the
interest. Any reserve will be set at an amount which, when added to the
projected cash flow from the Real Property, will be sufficient to enable the
borrower to pay operating expenses and the debt service associated with the
Mortgage Loan until the projected cash flow from the Real Property is
sufficient to cover these items. The adequacy of such reserve will depend upon
the accuracy of the projections used in its establishment.

                                      25




        The Company may make Mortgage Loans which provide for the repayment of
principal, in whole or in part, upon maturity in lump-sum "balloon" payments.
The borrower's ability to make such payments may depend upon its ability to
sell the property or obtain refinancing. Mortgage Loans may or may not be
personal obligations of the borrower and may or may not be insured or
guaranteed by governmental agencies or otherwise.

        The Company intends to require, prior to making a Mortgage Loan for a
given real estate project, that the owner obtain suitable comprehensive,
liability, fire and extended coverage insurance for the property of the types
and in the amounts customarily obtained for similar projects. There are
certain types of losses, however, that may be either uninsurable or not
economically insurable. Should such a loss occur, the Company could lose its
investment in a property as well as its anticipated income from such property.

        Newly constructed or uncompleted properties have no operating history
and, accordingly, the decision to invest in such properties must be based on
projections as to rental demand, revenues and value upon completion. There can
be no assurance that such projections will prove to be accurate. Some of the
Company's Mortgage Loans may be made on properties where few, if any,
commitments to lease have been obtained, and there can be no assurance that
such properties will in fact be leased or leased at rental rates which will
generate the cash flow sufficient to cover the Company's Mortgage Loan. If the
funds disbursed by the Company with respect to any such property are exhausted
before the property achieves rental revenues sufficient to produce cash flow,
or if the revenues received from the property when fully leased are
insufficient to cover mortgage payments, taxes and other expenses, the
Company's return on investment may be lower than anticipated, or the Company
may incur losses, and the Company could lose some or all of its investment in
such property.

        The Company's Mortgage Loans may also include Junior Mortgage Loans
which are subordinate to liens of First Mortgages. In the event of a default
on a First Mortgage, the Company may make payments to prevent foreclosure on
the First Mortgage, without necessarily improving the Company's position with
respect to the subject Real Property. In such event, the Company may only
share in the proceeds after satisfaction of the amounts due to the holder of
the First Mortgage. In this regard, the Company may be required to acquire the
position of the holder of the First Mortgage. In the case of a Leasehold
Mortgage Loan, a default under the lease could also result in the loss of the
Company's investment unless the Company is able to cure such default.

        Certain Mortgage Loans by the Company may involve relatively high
"loan-to-value" ratios and/or reliance upon the establishment and maintenance
by the borrower or lessee of a reserve to fund a portion of its payment
obligations to the Company.

        Interest charged by the Company on its Mortgage Loans, including the
equity enhancement feature, may be limited by the usury laws of certain
states, including Michigan, which impose penalties, including enforceability
of the debt, in the making of usurious loans. Uncertainties may exist in
determining what constitutes interest, including, among other things, the
treatment of loan commitment or other fees payable by the borrower and the
treatment of equity enhancements such as rights to participate in a share of
the income or capital appreciation of the Real Property securing a Mortgage
Loan.


                                      26



        Some states, including Michigan, impose prohibitions or limits on
remedies available to the mortgagee, including its right to recover the debt
from the mortgagor. The effect of these prohibitions and limits is to compel a
mortgagee to rely upon the value of the mortgaged property to repay the debt.
The prohibitions and limits may prevent or impede the mortgagee from obtaining
a personal money judgment against the mortgagor.

        Construction Loans

        The Company may make Construction Loans. Typically a Construction Loan
has an interest rate that will float at a fixed percentage over a specified
commercial bank's prime lending rate with such rate determined by, among other
things, the developer's borrowing strength and credit history, projected cash
flow from the project to be constructed, project pre-leasing, current market
conditions, and whether there is any recourse to the borrower.

        The Company may offer developers a commitment to provide intermediate
term permanent financing, available for funding at the developer's option, to
repay a Construction Loan obtained by the developer from the Company or a
third party in reliance upon such commitment. The term of each commitment
generally will be from three to five years. The financing commitment may be
for a participating mortgage or a straight fixed rate mortgage. In each of
such cases, the Managing Board intends to apply the same underwriting criteria
as are applied in connection with all of the Company's Real Estate
Investments. As consideration for providing the standby commitment, the
Company intends to charge a negotiated fee for the commitment.

        Loans to developers to finance construction are subject to special
risks, including cost overruns and the inability of the borrower to complete,
or complete on a timely basis, construction of the property. Construction
Loans are also subject to the risk that upon completion the permanent loan may
not fund because one or more conditions to the funding, such as rental
achievement or occupancy requirements, are not met, the risk of insolvency of
the developer and the risk that the value of the incomplete project securing
the loan may not equal the amount of the loan.

        Equity Participations

        The Company may invest in an equity ownership position in office
buildings, shopping centers, hotels, multi- and single- family residential
properties, mixed-use and industrial warehouses; however, it is intended that
these types of investments will not exceed 25% of the assets of the Company.
The investment goals and underwriting criteria to be utilized are the same as
for other types of Real Estate Investments. While the Company intends
primarily to make such investments on an all-cash basis, the Company may
utilize borrowed funds if doing so furthers the Company's objectives.

        The Company may also participate in joint ventures with developers of
properties. A joint venture may involve special risks, including the
possibility that the Company's co-venturer may have economic or business
interests or goals that are inconsistent with those of the Company, the
co-venturer may act contrary to the instructions or requests of the Company or
the Company's policies or objectives with respect to its investments, or the
co-venturer might prove incompetent or become insolvent.

                                      27




        A portion of the Real Estate Investments may be in the form of
debt/equity transactions with developers of individual properties. In such
transactions, the Company will become a partner with the developer. A
debt/equity transaction may involve special risks associated with the
possibilities that (i) the developer may at any time have economic or business
interests or goals which are inconsistent with those of the Company, (ii) the
developer may act in a manner which is contrary to the instructions or
requests of the Company or contrary to the Company's policies or objectives
with respect to its Real Estate Investments, or (iii) the developer might
prove unable to complete the project on schedule and within its budget or
might encounter financial difficulties. Among other things, actions by a
developer/partner might have the result of subjecting the partnership to
liabilities in excess of those contemplated by the terms of the debt/equity
transaction or might have other adverse consequences.

        In the case of debt/equity transactions in which the Company is a
general partner, the partnership agreements may provide that the Company is
entitled to exercise certain rights of control over the development of the
properties in the event of cost overruns, operating deficits or default.
However, in addition to such rights of management control incident to the
Company's status as a general partner, in such cases it may be jointly and
severally liable as a general partner for all recourse debts of the
partnership. In cases where the Company is or becomes a limited partner, the
partnership agreements may grant to the Company such rights of control as are
consistent with its nonmanagement status as a limited partner. In the event,
however, that the exercise of any such rights were to cause the Company to be
deemed a general partner, it would also be jointly and severally liable for
partnership recourse debts in such cases, notwithstanding the provisions of
the agreement constituting it as a limited partner.

        Debt/equity transactions may also involve special tax risks resulting
from the Company's status as an equity partner with the developer. Such risks
include, but are not limited to, possible challenge by the Internal Revenue
Service of (i) the allocation of income and expense items, which if
reallocated could adversely affect the computation of taxable income of the
Company and (ii) the status of the venture as a partnership (as opposed to a
corporation). If the partnerships through which debt/equity transactions are
effected are treated as corporations for federal income tax purposes, they
would be subject to corporate income taxes. Furthermore, the Company would not
be able to deduct its share of losses, if any, generated by the partnership in
computing its taxable income. See "MATERIAL FEDERAL INCOME TAX
CONSIDERATIONS". The Company will not consummate a debt/equity transaction
unless it has received advice from legal counsel to the effect that the entity
utilized will be treated for tax purposes as a partnership.

        The Company may participate in these equity ownership investments with
other investors, and may become involved in joint tenancies, partnerships or
similar sharing arrangements.

        The on-site management of the Company's equity Real Estate Investments
must be conducted by independent contractors. The Company, therefore, will be
dependent upon the operating skills of other persons, which generally will be
companies owned by the developers.


                                      28



Reinvestment Policy

        The Company expects to make quarterly distributions of its Class B
Cash Income to its Class B Members from time to time, as follows. The Class B
Members are expected to receive a quarterly distribution of 100% of Class B
Cash Income, pro rata based on their Class B Percentage Interests. Class B
Members also expect to receive an annual distribution of 100% of the Class B
Return, pro rata based on their Class B Percentage Interests, in each fiscal
year commencing after the Company's fiscal year beginning January 1, 2000. All
cash or cash equivalents which constitute part of the Class B Assets which
have not been invested in Real Estate Investments by December 31, 1999 shall
be distributed to the Class B Members, pro rata based on their Class B
Percentage Interests. Distributions will be made only if the Managing Board
determines in its reasonable judgment that the Company has sufficient cash on
hand exceeding the current and the anticipated needs of the Company to fulfill
its business purposes, and subject to certain other restrictions as provided
in the Operating Agreement.

Borrowing Policies

        The Company may borrow in order to meet the operating expenses of the
Company. Such additional funds shall be obtained from the proceeds of secured
or unsecured loans pursuant to such terms, provisions and conditions and in
such manner as the Managing Board shall determine. The Company shall not
borrow funds for any other purpose, including, without limitation, for the
purpose of acquiring or holding any Real Estate Investments. The aggregate
borrowings for the Company, secured and unsecured, may not exceed $1,000,000.

Arrangements with Advisory Company

        In the event the Company retains an advisory company, the Managing
Board shall evaluate the performance of the advisory company before entering
into or renewing any management arrangements. Upon any termination of the
initial advisory arrangements, the Managing Board shall determine that any
successor advisory company possesses sufficient qualifications (i) to perform
the management function for the Company and (ii) to justify the compensation
provided for in its contract with the Company.

        Each contract for the services of an advisory company entered into by
the Managing Board shall have a term of no more than 1 year and may be renewed
for successive 1 year terms at or prior to the expiration of the contract. For
the initial term of each contract, unless otherwise determined by the Managing
Board, such contract shall be terminable by a majority vote of the Managing
Board or of the Unaffiliated Representatives in the event the advisory company
shall have violated any provision of its agreement and, after notice of such
violation, shall have failed to cure such default within 60 days. After the
initial term of each contract, such contract shall be terminable by the
advisory company upon 120 days' written notice to the Company and shall be
terminable by the Company, at its option for any reason, upon 60 days' written
notice to the advisory company. The Managing Board shall determine that any
successor advisory company possesses sufficient qualifications to perform the
advisory function for the Company and to justify the compensation provided for
in its contract with the Company.


                                      29





Other Operating and Investment Policies

        The Company does not intend to engage in the active operation or
management of Real Property. If the nature of any Real Estate Investment
requires that the Company operate the property or furnish services to tenants,
the Company will do so only through a property manager meeting the
requirements of an "independent contractor".

        The Company has authority to make Short-term Investments, and it may
do so pending the investment of funds in Real Estate Investments, payment of
expenses or distributions to shareholders. The Company does not intend to
acquire any Real Estate Investments primarily for sale in the ordinary course
of business, or to hold any investments with a view to making short-term
profits from their sale.

        The Company will not underwrite securities of other issuers and the
Company does not intend to invest in the securities of other issuers for the
purpose of exercising control. While the Certificate of Formation and
Operating Agreement do not prohibit the Company from issuing its securities in
exchange for property, at present it does not intend to do so.

        Except as specifically restricted in the Company's Operating
Agreement, the investment policies of the Company are controlled by the
Managing Board, which has the power to modify or alter such policies without
the consent of the Members. Although the Company has no present intention of
modifying its investment policies described herein, the Managing Board may in
the future conclude that it would be advantageous to the Company to do so.

        The Managing Board is required under its Operating Agreement to
furnish to the Members annual reports concerning the financial conditions and
results of operation of the Company and the Capital Accounts of the Members as
required by applicable law and otherwise in the time, manner, and form as the
Managing Board determines. The Managing Board will at a minimum provide annual
financial statements audited by the Company's accountant. Each annual report
will include a statement by class of Membership Interest of each Member's
share of profits and other items of income, gain, loss, deduction and credit
and will be prepared and delivered as soon as practicable after the end of the
period to which it pertains.

Prohibited Investments and Activities

        The Operating Agreement of the Company prohibits or restricts certain
investment practices and activities of the Company, including investments
which may involve conflicts of interest, and specifically provides that the
Company may not engage in any of the following activities:

        (a) Invest in commodities or commodity future contracts; except that
such limitation shall not apply to interest rate futures or options therefor
when used solely for hedging purposes.

        (b) Invest in or make Mortgage Loans unless an appraisal is obtained
concerning the underlying property. In cases in which a majority of the
Unaffiliated Representatives so determines, and in all cases in which the
transaction is with the advisory company, if any, a Managing Board Member, a
Member-Manager, or an Affiliate thereof, such appraisal must be obtained from
an independent, qualified appraiser

                                      30



and such appraisal shall be maintained in the Company's records for a period
of 5 years and shall be available for inspection by the Company's Members. In
addition to an appraisal, a mortgagee's or owner's title insurance policy or
commitment as to the priority of the Mortgage or the condition of the title
must be obtained.

        (c) Invest in real estate contracts of sale, unless such contracts of
sale are in recordable form and are appropriately recorded in the chain of
title.

        (d) Make or invest in Mortgage Loans, including Construction Loans, on
any one property if the aggregate amount of all Mortgage Loans outstanding on
the property, including the loans of the Company, would exceed an amount equal
to 95% of the appraised value of the property as determined by appraisal,
unless a higher percentage is approved by a majority vote of the Managing
Board (including a majority of the Unaffiliated Representatives).

        (e) Make or invest in any Mortgage Loans that are subordinate to any
Mortgage or equity interest of the advisory company, if any, a Managing Board
Member, a Member-Manager, or an Affiliate thereof.

        (f) Issue equity securities that are redeemable at the option of the
holder thereof.

        (g) Issue debt securities unless the historical debt service coverage
(in the most recently completed fiscal year) as adjusted for known charges is
sufficient to properly service that higher level of debt.

        (h) Invest in the equity securities of any non-governmental issuer,
including real estate investment trusts or limited partnerships, for a period
in excess of 18 months.

        (i) Issue Membership Interests on a deferred payment basis or similar
arrangement.

        (j) Purchase property from the advisory company, if any, any director
or Affiliate thereof, unless a majority of the Uninterested Representatives
approve the transaction as being fair and reasonable to the Company and at a
price to the Company no greater than the cost of the asset to such advisory
company, if any, Managing Board Member or Affiliate thereof, or, if the price
to the Company is in excess of such cost, that substantial justification for
such excess exists and such excess is not unreasonable. In no event shall the
cost of such asset to the Company exceed its current appraised value.

        (k) Sell property to the advisory company, if any, any director or
Affiliate thereof.

        (l) Make loans to or borrow money from the advisory company, if any,
any director or Affiliate thereof, unless a majority of the Uninterested
Representatives approve the transaction as being fair, competitive, and
commercially reasonable and no less favorable to the Company than loans
between unaffiliated lenders and borrowers under the same circumstances.

        (m) Invest in joint ventures with the advisory company, if any, any
director or Affiliate thereof, unless a majority of the Uninterested
Representative approve the transaction as being fair and reasonable to

                                      31



the Company, and on substantially the same terms and conditions as those
received by the other joint ventures.

        (n) Invest in assets or receive income (to the extent of 90% of the
Company's gross income), except as would be permitted for a qualified real
estate investment trust under Section 856 of the Code.

        (o) Enter into any other transactions with the advisory company, if
any, any director or Affiliate thereof, unless a majority of the Uninterested
Representatives approve the transaction as being fair and reasonable to the
Company and on terms and conditions not less favorable to the Company than
those available from unaffiliated third parties.

Annual Review of Investment Policies and Advisor Performance

        The Unaffiliated Representatives shall review the investment policies
of the Company at least annually to determine that the policies then being
followed by the Company are in the best interest of its Members and that
investment opportunities are being allocated equitably between the classes.

        The Company's Operating Agreement provides that the Unaffiliated
Representatives are to supervise the performance and the amount of
compensation which the Company contracts to pay to the advisory company, if
any, based on such factors as they deem appropriate. Such factors generally
include the size of the management fee in relation to the size, composition
and profitability of the investment portfolio of the Company, the success of
the advisory company in generating opportunities that meet the Company's
investment objectives, the rates charged to other companies similar to the
Company and to other investors by advisors performing similar services,
additional revenues realized by the advisory company and its Affiliates for
other services performed for the Company, the quality and extent of service
and advice furnished to the Company, and the performance of the Company's
investment portfolio.

                        PRO FORMA FINANCIAL INFORMATION


        Pursuant to the Restructuring Agreement, assuming the Restructuring
occurred for balance sheet purposes on June 30, 1996, the assets and
liabilities of MRC have been transferred to the Company at the amounts at
which they were stated in the financial statements of MRC (the "predecessor
company").


        The effect of the Restructuring on net investment income assuming the
transaction occurred on January 1, 1995 is disclosed in Note 3.

        The pro forma data do not purport to be indicative of the results
which would actually have been reported if the transaction had occurred on
such dates or which may be reported in the future. The pro forma data should
be read in conjunction with the historical financial statements of MRC and
related notes to such financial statements.

        An audited balance sheet of the Company has not been provided because
it does not have any assets or operations, and will not have until after the
Restructuring is consummated.

                                      32


   




                                   METROPOLITAN REALTY COMPANY, L.L.C.
                                    PRO FORMA CONDENSED BALANCE SHEET
                                            AT JUNE 30, 1996

                                                         Historical           Pro Forma
                                                         ----------           ---------
                                                                                
Cash and cash equivalents                                 $ 1,781,496       $     731,605
Marketable securities                                      14,873,710          14,873,710
Mortgage notes receivable, net of allowance                25,466,575          25,466,575
Other assets                                                  678,889             678,889
                                                          -----------       -------------
Total assets                                              $42,800,670       $  41,750,779
                                                          ===========       =============
Total liabilities                                         $   437,611       $     437,611
                                                          -----------       -------------
Shareholders' equity:
Common stock                                                   45,322                   -
 Additional paid-in capital                                43,355,529                   -
Unrealized holding losses on
 securities available for sale                                (97,735)                  -
Distributions in excess of
 net investment income                                       (940,057)                  -
Total shareholders' equity                                 42,363,059                   -
                                                          -----------       -------------
Class A Members' equity(1)                                        -            41,313,168
Class B Members' equity(2)                                        -                     -
Total liabilities and shareholders'/Members' equity(3)    $42,800,670       $  41,750,779
                                                          ===========       =============
<FN>
- ---------
(1)     Pursuant to the Restructuring Agreement, on the Effective Date, the
        assets of MRC will be transferred to the Company in exchange for Class
        A Membership Interests of the Company (the "Class A Membership
        Interests"). MRC, LLC will assume all of the liabilities of MRC. MRC
        will then be dissolved and the Class A Membership Interests in the
        Company will be distributed to certain of MRC's shareholders in
        liquidation. Holders of fewer than 50,000 shares of MRC as of
        October 7, 1996 (assumed to represent 116,267 shares in the aggregate)
        will receive, in lieu of the distribution of Class A Membership
        Interests in the Company a cash payment equal to the book value of
        their shares as of September 30, 1995 ($9.03 per share, or $1,049,891
        in the aggregate). See "THE RESTRUCTURING -- Form of the
        Restructuring" and "-- Appraisal".

(2)     The Company will simultaneously offer a minimum of 50 Units
        ($25,000,000) and a maximum of 100 Units ($50,000,000) in Class B
        membership interests (the "Class B Membership Interests") in a
        separate offering to create a new investment pool. No proceeds have
        been included related to the proposed offering of Class B Membership
        Interests.

(3)     Using the historical yields from MRC's cash equivalents of 6.47% and
        6.48% for the six months ended June 30, 1996 and the year ended
        December 31, 1995, respectively, the use of cash equivalents to
        acquire minority shares would have reduced net investment income from
        $1,673,696 to $1,639,732 for the six months ended June 30, 1996
        and from $1,990,203 to $1,922,170 for the year ended December 31,
        1995. The transaction would not change net investment income per share
        of $.37 for the six months ended June 30, 1996 and $.44 for the
        year ended December 31, 1995.

    

                                      33




                            SELECTED FINANCIAL DATA
                      OF METROPOLITAN REALTY CORPORATION


        The following data, except for the data provided as of and for the
periods ended June 30, 1996 and 1995, have been derived from financial
statements that have been audited by Coopers & Lybrand L.L.P., independent
accountants. The data provided as of and for the six months ended June 30,
1996 and 1995 are unaudited, but in the opinion of management contain all
adjustments which are necessary for a fair presentation of the results of such
periods. The information set forth below is not necessarily indicative of the
results of future operations and should be read in conjunction with the
financial statements and notes thereto. All data is stated in thousands except
for per share data.





                                 Six Months
                                    Ended
                                  June 30,                            Years Ended December 31
                                 ----------                           -----------------------
                               1996        1995        1995          1994       1993       1992         1991
                               ----        ----        ----          ----       ----       ----         ----
                                                                                   
Statement of Operations Data:

Total Income                   $1,912      $1,877      $3,764        $3,858     $3,716     $3,829       $4,135

Net Investment Income           1,674       1,499       1,990(1)      2,588      2,701      2,113        1,935

Net Investment Income per
share                             .37         .33         .44(1)        .57        .60        .47          .43

Balance Sheet Data:

Cash and Cash Equivalents       1,781       4,658       2,466         3,529      2,337      1,612        3,270

Total Assets                   42,801      42,053      41,761        41,025     41,626     41,235       42,189

Stockholders' Equity           42,363      41,453      41,333        40,479     41,104     40,851       41,910

Other:

Net cash provided by
operating activities            1,612       1,331       2,555         2,957      2,845      3,052        3,404

Cash Dividends(2)                 499         906       1,541         2,855      2,447      3,173        3,490

Cash Dividends per share(2)       .11         .20         .34           .63        .54        .70          .77

Book Value per share             9.35        9.15        9.12          8.93       9.07       9.01         9.25
<FN>
- ---------
(1)     See "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS" related to an increase in the allowance for
        loan losses in the third quarter of 1995.

(2)     All dividends were ordinary income; no dividends constituted a return 
        of capital. No dividends were declared for the quarter ended
        June 30, 1996 in anticipation of consummation of the Restructuring.




                                      34




          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                           AND RESULTS OF OPERATIONS

        The following is a discussion and analysis of the financial condition
and results of operations of MRC and the pool of assets (and assumed
liabilities) which will become the Class A Assets upon the consummation of the
Restructuring. Accordingly, there can be no assurance that similar results
will be achieved by MRC from the investment of the net proceeds from this
Offering.


Results of Operations for the Six Months ended June 30, 1996

        MRC's net investment in mortgage loans represented 60% and 61% of its
assets, or $25,466,575 and $25,364,328, at June 30, 1996 and December 31,
1995, respectively. The range of yields on mortgage loans closed from MRC's
inception through June 30, 1996 ranges from 7.06% to 12.25% The weighted
average yield of mortgage notes was 10.12% at June 30, 1996 and 10.27% at
December 31, 1995.

         The overall average yield on interest earning assets was 8.8% for
the six months ended June 30, 1996 and 8.7% for the year ended December
31, 1995. The average amount held in marketable securities net of unrealized
holding gains and losses for the six months ended June 30, 1996 was 
$17.0 million. The average yield (based on total yield divided by average
amount of investments) on marketable securities was 5.2% for the six
months ended June 30, 1996 and 5.8% for the year ended December 31, 1995.

        Investment income from marketable securities increased $25,741 to 
$200,625 for the second quarter of 1996 from $174,884 for the second
quarter of 1995. Of the increase, $70,304 was the result of an increase in
the average amount invested in marketable securities, offset by a $44,563
decrease in the average yield. Investment income from marketable
securities increased $117,356 to $436,908 for the first six months of 1996 
from $319,552 for the first six months of 1995. Of the increase, $178,587 
was the result of an increase in the average amount invested in marketable 
securities, offset by a $61,231 decrease in the average yield.

        Investment income from money market securities decreased $48,798 to
$15,696 for the second quarter of 1996 from $64,494 for the second
quarter of 1995. Of the decrease, $46,300 was the result of a decrease in
the average amount invested in money market securities combined with a
$2,498 increase in the average yield. Investment income from money market
securities decreased $73,055 to $46,084 for the first six months of 1996 from
$119,139 for the first six months of 1995. Of the decrease, $76,010 was the
result of a decrease in the average amount invested in money market securities
offset by a $2,955 increase in average yield.


                                      35



        Interest income from mortgage notes increased $12,210 to $687,967
for the second quarter of 1996 from $675,757 for the second quarter of
1995. Of the increase, $16,698 was the result of an increase in average
earning loans offset by a $4,488 decrease in average yield. Interest income
from mortgage notes increased $24,794 to $1,377,181 for the first six months
of 1996 from $1,352,387 for the first six months of 1995. Of the increase,
$31,473 was the result of an increase in the average amount invested in
mortgage notes offset by a $6,679 decrease in average yield.

        Operating expenses decreased $76,649, or 40%, to $113,611 for the
second quarter of 1996 from $190,260 for the second quarter of 1995. This
decrease results primarily from a $324,361 net loss from foreclosed property
held for sale incurred in 1995, which was largely attributable to an increase
in the valuation provision, offset by a $250,000 decrease in the allowance for
loan losses. Operating expenses decreased $139,975, or 37%, to $238,277 for
the first six months of 1996 from $378,252 for the first six months of
1996. This decrease results from a $335,065 net loss from foreclosed property
held for sale incurred in 1995, offset by a $250,000 decrease in the allowance
for loan losses and a $54,910 decrease in general and administrative expenses,
due primarily to decreased professional and loan advisory fees.

        Net investment income increased 9% to $802,400, or $.18 per share, for
the second quarter of 1996 from $736,626, or $.16 per share, for the second
quarter of 1995 as a result of the items discussed above. Net investment
income increased 12% to $1,673,696, or $.37 per share, for the first six
months of 1996 from $1,499,147, or $.33 per share for the first six months of
1995 as a result of the items discussed above.

        Management reviews, on a regular basis, factors which adversely affect
its mortgage loans, including occupancy levels, rental rates and property
values. It is possible that economic conditions in Southeast Michigan and the
nation in general may adversely affect the recoverability of MRC's loans.
MRC believes that the allowance for loan losses of $1,600,000 at June 30,
1996 is at a level that is sufficient to absorb probable credit losses in the
mortgage loan portfolio.


        On December 23, 1992, MRC obtained an apartment building located in
Detroit, Michigan, through a foreclosure sale. This property was the
collateral for a construction loan under which the borrower defaulted during
1992. The carrying value of the property was written down to its estimated
fair value at the time of foreclosure of $2,100,000, based upon a July 1992
independent appraisal, net of a $140,000 valuation allowance for the estimated
costs to sell the property. At December 31, 1994 the carrying value of the
property was reduced to $900,000 to reflect an updated property valuation
based on the results of MRC's marketing efforts to locate a buyer for the
property. The carrying value of the property was further written down to
$555,000 during the quarter ended June 30, 1995 as the result of an offer to
purchase the property.

        On August 1, 1995, the sale of this property was consummated. In
accordance with the terms of the purchase agreement, MRC received $100,000 of
the purchase price at the August 1, 1995 settlement date. The remaining
$455,000 of the purchase price will be paid, pursuant to the terms of a
mortgage note bearing interest at 10% per annum, in monthly installments of
principal and interest of $4,889 commencing in September 1995 until maturity
in August 2000, at which time the remaining unpaid principal of approximately
$375,000 is due. The mortgage note is guaranteed by the borrower and may be
prepaid in

                                      36



whole or in part at any time. The net loss from foreclosed property held for
sale totaled $335,065 for the six months ended June 30, 1995 and was largely
attributable to a $312,066 increase in the valuation provision.

        During 1994, MRC reached settlements with the guarantors of the
foreclosed loan aggregating $320,000. These settlements are payable over four
to eight years, with interest rates ranging from non-interest bearing to 7.5%.
Income from settlements is recorded as miscellaneous income when received and
totaled $9,400 and $18,900 for the three and six months ended June 30, 1996
and $9,450 and $43,000 for the three and six months ended June 30, 1995,
respectively.

Liquidity and Capital Resources for the Six Months ended June 30, 1996

        Funds that have not yet been invested in mortgage loans are primarily
invested in marketable mortgage-backed securities until needed for MRC's
operations or investments in mortgage loans. Income and principal received
with respect to MRC's investment in mortgage loans are also invested in
marketable securities pending distribution to shareholders in the form of
dividends or reinvestment in mortgage loans. At June 30, 1996, MRC had 
$25,466,575 invested in net mortgage loans, $8,867,150 invested in
marketable mortgage-backed securities, $6,006,560 invested in U.S. Treasury
Notes and $1,597,299 invested in money market funds. MRC does not invest in
high-risk mortgage-backed securities, such as interest only strips or residual
tranches. However, there can be no assurance that cash flows will materialize
as scheduled as a result of prepayments of the underlying mortgages or that
the proceeds can be invested in securities that will provide comparable
yields.

        At June 30, 1996, MRC had outstanding loan commitments aggregating 
$576,000. The source of funds to satisfy these commitments will be MRC's
marketable securities. MRC anticipates that its sources of cash are more than
adequate to meet its liquidity needs.

        MRC expects to invest the balance of its available assets in mortgage
loans to real estate projects during the balance of 1996 and 1997; however,
management will continue its prudent approach of approving funding only of
those loans which meet appropriate underwriting criteria.

        On September 8, 1995, MRC's Board of Directors gave its approval for a
proposed restructuring of MRC into a limited liability company ("LLC") and the
generation of additional capital through the LLC. MRC expects to raise new
capital of $25 to $50 million through the private placement of securities by
the LLC. Distributions to current company shareholders under the proposed LLC
restructuring are expected to remain consistent with current levels. At June
30, 1996, $688,000 of professional fees have been incurred in connection
with this transaction, of which $344,000 have been deferred.

        MRC's policy is to declare and pay cash dividends on a quarterly
basis. MRC paid dividends totalling $.11 per share during the first six
months of 1996, all of which was ordinary income to shareholders. For the
quarter ending June 30, 1996, no cash dividend was declared by the Board of
Directors of MRC in anticipation of the consummation of the Restructuring. MRC
paid dividends totalling $.20 per share during the first six months of
1995.



                                      37



Results of Operations of MRC for the years ended December 31, 1995, 1994 and
1993

        MRC's net investment in mortgage loans to real estate projects
represented 61% of its assets, or $25,364,328, at December 31, 1995 and 62% of
its assets, or $25,393,979, at December 31, 1994. The yields on MRC's
outstanding mortgage loans range from 7.25% to 12.25%. The weighted average
yield of earning mortgage loans is 10.27% at December 31, 1995, as compared to
10.58% at December 31, 1994. The weighted average term of outstanding mortgage
loans is 8.94 years. At December 31, 1995, MRC had outstanding loan
commitments for additional commercial mortgage loans aggregating $921,000. The
amount of marketable securities (which consisted primarily of Federal National
Mortgage Association and Federal Home Loan Mortgage Corporation
mortgage-backed, pass through securities) held by MRC during 1995 averaged
$11,992,000 and earned an average yield of 5.8%, as compared to average
marketable security holdings of $8,164,000 which earned an average yield of
4.8% during 1994. The average yield on all interest earning assets was 8.7%
for the year ended December 31, 1995 and 8.9% for the year ended December 31,
1994.

        Investment income from marketable securities increased $302,673 to
$689,955 for the year ended December 31, 1995 from $387,282 for the year ended
December 31, 1994. Of the increase, $186,003 was the result of an increase in
the average amount invested in marketable securities and $116,670 was the
result of an increase in the average yield earned.

        Investment income from money market securities increased $9,444 to
$194,431 for the year ended December 31, 1995 from $184,987 for the year ended
December 31, 1994. Of the increase, $56,106 was the result of an increase in
average yield offset by a $46,662 decrease in the average amount invested in
money market securities.

        Investment income from mortgage loans decreased $318,255 to $2,754,975
for the year ended December 31, 1995 from $3,073,230 for the year ended
December 31, 1994. Of the decrease, $233,321 was the result of a decrease in
the average amount invested in mortgage loans and $84,934 was the result of a
decrease in the average yield.

        Miscellaneous income decreased $86,033 to $142,916 for the year ended
December 31, 1995 from $228,949 for the year ended December 31, 1994. The
decrease primarily results from $114,000 in prepayment penalties received in
1994 offset by a $19,000 increase in income from guarantor settlements from
1994 to 1995.

        Operating expenses increased 40% to $1,773,856 for the year ended
December 31, 1995 from $1,270,478 for the year ended December 31, 1994. This
increase is due to a $1,061,500 increase in the change in the provision for
loan losses, a $312,944 increase in general and administrative expenses for
costs associated with MRC's proposed restructuring into a limited liability
company, and a $92,397 increase in other general and administrative expenses,
due primarily to increased loan advisory and professional service fees, offset
by a $963,463 decrease in net loss from foreclosed property held for sale.


                                      38



        Net investment income decreased by 23% to $1,900,203 or $.44 per
share, for the year ended December 31, 1995 from $2,587,550, or $.57 per
share, for the year ended December 31, 1994 as a result of the items discussed
above.

        Management reviews, on a regular basis, factors which may adversely
affect its mortgage loans, including occupancy levels, rental rates and
property values. It is possible that economic conditions in southeastern
Michigan, and the nation in general, may adversely affect certain of MRC's
other loans.

        MRC had maintained an allowance for doubtful accounts of $1,461,500
from December 31, 1992 through the third quarter of 1994 to reflect the
expected recoverable cash flows from three troubled loans.

        During 1994, the cash flows generated by one of the above loans which
had previously been in default, collateralized by a shopping center, increased
significantly. As this increase was supported by an improvement in tenant
base, MRC determined at December 31, 1994 that this loan no longer required a
loss reserve. The loan loss reserve was reduced, accordingly, by $461,500
during the fourth quarter of 1994 to $1,000,000. The other loan with an
affiliated borrower, which was also formerly in default, had not exhibited the
same magnitude of improvement in cash flows and tenants during 1994. The loan
loss reserve, however, was further reduced by $250,000 in the second quarter
of 1995, based on MRC's determination that the continued assignment of rents
reduced the risk of loss associated with this loan.

        In 1994, only one loan was operating under a loan modification
agreement. The borrower was current with the modified debt service
requirements during 1994, although the underlying apartment collateral
continued to experience high tenant turnover and poor cash flow, and monthly
debt service payments were occasionally late. During 1995, the borrower tried
unsuccessfully to find a buyer for this property. The physical property
collateralizing the loan began to deteriorate as the year progressed. An
independent analysis of the loan portfolio performed in the third quarter of
1995, confirmed the deterioration of the property compared to similar
properties in the surrounding geographic location. The independent valuation
also identified a loan, collateralized by a shopping center which has begun to
experience limited market rent potential based on recent commercial
developments in its surrounding market area. Based on the results of this
independent market valuation, the allowance relating to these loans was
increased by $850,000 during the third quarter of 1995. MRC believes that the
allowance for loan losses of $1,600,000 at December 31, 1995 is adequate to
reflect mortgage loans at their estimated net realizable value.

        On December 23, 1992, MRC obtained an apartment building located in
Detroit, Michigan, through a foreclosure sale. This property was the
collateral for a construction loan under which the borrower defaulted during
1992. The carrying value of the property was written down to its estimated
fair value at the time of foreclosure of $2,100,000, based upon a July 1992
independent appraisal, net of a $140,000 valuation allowance for the estimated
costs to sell the property. At December 31, 1994 the carrying value of the
property was reduced to $900,000 to reflect an updated property valuation
based on the results of MRC's marketing efforts to locate a buyer for the
property. The carrying value of the property was further written down to
$555,000 during the quarter ended June 30, 1995 as the result of an offer to
purchase the property.

        On August 1, 1995, the sale of this property was consummated. In
accordance with the terms of the purchase agreement, MRC received $100,000 of
the purchase price at the August 1, 1995 settlement date.

                                      39



The remaining $455,000 of the purchase price will be paid, pursuant to the
terms of a mortgage note bearing interest at 10% per annum, in monthly
installments of principal and interest of $4,889 commencing in September 1995
until maturity in August 2000, at which time the remaining unpaid principal of
approximately $375,000 is due. The mortgage note is guaranteed by the borrower
and may be prepaid in whole or in part at any time.

        During 1994, MRC reached settlements with the guarantors of the
foreclosed loan aggregating $320,000. These settlements are payable over four
to eight years, with interest rates ranging from noninterest-bearing to 7.5%.
Income from settlements is recorded as miscellaneous income when received and
totalled $62,000 and $43,000 for the years ended December 31, 1995 and 1994,
respectively. The property's operating income and expenses from the date of
foreclosure are reflected in the statement of operations as net loss from
foreclosed property held for sale and totaled $331,953, $1,295,416, and
$337,699 for the years ended December 31, 1995, 1994 and 1993, respectively.

        Investment income from mortgage-backed marketable securities decreased
$34,968 to $387,282 for the year ended December 31, 1994 from $403,608 for the
year ended December 31, 1993. Of the decrease, $9,508 was the result of a
decrease in the average amount invested in marketable securities and $26,260
was the result of a decrease in the average yield earned.

        Investment income from money market securities increased $134,211 to
$184,987 for the year ended December 31, 1994 from $50,776 for the year ended
December 31, 1993. Of the increase, $112,893 was the result of an increase in
the average amount invested in money market securities and $21,318 was the
result of an increase in average yield.

        Investment income from mortgage loans decreased $40,646 to $3,073,230
for the year ended December 31, 1994 from $3,113,876 for the year ended
December 31, 1993. Of the decrease, $210,745 was the result of a decrease in
average mortgage loans offset by a $45,326 increase in the stated average
yield on all mortgage loans, and a $124,773 increase in interest income from
loans which were nonearning at December 31, 1993.

        Miscellaneous income increased $102,162 to $228,949 for the year ended
December 31, 1994 from $126,787 for the year ended December 31, 1993. The
increase primarily resulted from $114,000 in prepayment penalties received in
1994.

        Operating expenses increased 25% to $1,270,478 for the year ended
December 31, 1994 from $1,015,087 for the year ended December 31, 1993. The
majority of this increase is due to a $957,717 increase in net loss from
foreclosed property held for sale, which was largely attributable to a
$994,000 increase in the provision for valuation allowance, offset by a
$461,500 decrease in the allowance for loan losses. Other operating expenses
decreased $240,826 to $436,562 for the year ended December 31, 1994 from
$677,388 for the year ended December 31, 1993. This decrease is due to a
$147,363 reduction in general and administrative expenses, primarily as a
result of decreased professional service fees, and a $93,463 reduction in
amortization of organization costs, which became fully amortized in 1993.


                                      40



        Net investment income decreased by 4% to $2,587,550, or $.57 per
share, for the year ended December 31, 1994 from $2,700,898, or $.60 per share
for the year ended December 31, 1993 as a result of the items discussed above.

        Investment income from marketable securities decreased $264,888 to
$403,608 for the year ended December 31, 1993 from $668,496 for the year ended
December 31, 1992. Of the decrease, $153,487 was the result of a decrease in
the average amount invested in marketable securities and $111,401 was the
result of a decrease in the average yield earned.

        Investment income from mortgage loans increased $105,192 to $3,113,876
for the year ended December 31, 1993 from $3,008,684 for the year ended
December 31, 1992. Of the increase, $354,411 was the result of an increase in
average mortgage loans offset by a $38,918 decrease in the stated average
yield on all mortgage loans, a $54,381 decrease in interest income due to
property received in foreclosure and a $155,920 decrease in interest income
due to MRC's decision to discontinue accruing interest on certain loans.

        Operating expenses decreased 41% to $1,015,087 for the year ended
December 31, 1993 from $1,716,288 for the year ended December 31, 1992. The
majority of this decrease is due to a $900,000 decrease in the allowance for
loan losses offset by a $337,699 net loss from foreclosed property held for
sale. Other operating expenses, consisting primarily of general and
administrative expenses, decreased $138,900 as a result of decreased
professional fees.

        Net investment income increased by 28% to $2,700,898, or $.60 per
share, for the year ended December 31, 1993 from $2,112,662, or $.47 per
share, for the year ended December 31, 1992 as a result of the items discussed
above.

        MRC intends to continue to invest its available funds at competitive
market rates in mortgage loans to real estate projects located in southeastern
Michigan. Cycles in the local and national economy have affected and could
continue to affect MRC's ability to invest its remaining funds in mortgage
loans and the yields attainable on such investments. Decreases in market
interest rates may result in lower returns on future mortgage loans than on
the mortgage loans closed to date. Although MRC expects to have the balance of
its available assets fully invested in mortgage loans by the end of 1996
management will continue its prudent approach of approving funding only of
those loans which meet appropriate underwriting criteria.

Liquidity and Capital Resources of MRC at December 31, 1995

        Funds that have not yet been invested in mortgage loans are primarily
invested in marketable mortgage-backed securities until needed for MRC's
operations or investments in mortgage loans. Income and principal received
with respect to MRC's investments in mortgage loans are also invested in
marketable mortgage backed securities pending distribution to shareholders in
the form of dividends or reinvestment in mortgage loans. At December 31, 1995,
MRC had $25,364,328 invested in mortgage loans, $9,809,793 invested in
marketable mortgage-backed securities, $3,516,940 invested in U.S. Treasury
Notes, and $2,294,965 invested in money market funds. MRC does not invest in
high risk, mortgage-backed securities such as interest only strips or residual
tranches. However, there can be no assurance that cash flows will

                                      41



materialize as scheduled as a result of prepayments of the underlying
mortgages or that the proceeds can be invested in securities that will provide
comparable yields.

        At December 31, 1995, MRC had outstanding loan commitments aggregating
$921,000. The source of funds to satisfy these commitments will be MRC's
marketable securities. MRC anticipates that its sources of cash are more than
adequate to meet its liquidity needs.

        During the years ended December 31, 1995 and 1994, professional fees
incurred in connection with the Restructuring totaled $495,000 and $131,000,
respectively, of which $182,000 and $131,000 have been deferred at December
31, 1995 and 1994, respectively.

        Net cash generated by operating activities during 1995 aggregated
$2,555,102, including $2,898,231 in net investment income adjusted for noncash
depreciation and amortization expense, the valuation provisions for mortgage
loans and foreclosed property held for sale, and amortization of net loan
origination fees.

        Net cash used in investing activities during 1995 aggregated
$2,097,276 and consisted primarily of purchases of marketable securities and
loan disbursements offset by collections of principal from marketable
securities and loan repayments. MRC purchased $3,507,381 of marketable
securities and disbursed $444,293 in loans. MRC collected $1,345,072 of
principal from marketable mortgage-backed securities and $355,151 of loan
repayments.

        Financing activities in 1995 consisted of dividend payments to
shareholders of $1,540,939 which represented $.34 per outstanding share.

        MRC adopted Statement of Financial Accounting Standards No. 114,
"Accounting by Creditors for Impairment of a Loan" (SFAS 114), as amended by
SFAS 118, on January 1, 1995. Under these new standards, a loan is considered
impaired, based on current information and events, if it is probable that MRC
will be unable to collect the scheduled payments of principal or interest when
due according to the contractual terms of the loan agreement. The measurement
of impaired loans is based on the discounted cash flows of the underlying
collateral. The cumulative effect of adopting the provisions of SFAS No. 114
was not significant.

        MRC adopted SFAS No. 107, "Disclosures about Fair Value of Financial
Instruments," at December 31, 1995; SFAS 107 requires disclosure of fair value
information about financial instruments along with the valuation method and
significant assumptions used.

        MRC's policy is to declare and pay cash dividends on a quarterly
basis. MRC declared and paid dividends aggregating $.34 per share during the
year ended December 31, 1995, compared to $.63 per share during the year ended
December 31, 1994 and $.54 per share during the year ended December 31, 1993.
MRC declared a dividend of $.11 per share of common stock to its shareholders
of record on March 25, 1996 which was paid on March 29, 1996 from MRC's money
market funds.


                                      42



Proposed Operations of the Company

        The Company was organized on October 23, 1995. It has not yet engaged
in any operations and its expected operations for the foreseeable future will
consist substantially of purchasing or funding and holding the Real Estate
Investments. See "INVESTMENT OBJECTIVES AND POLICIES".

        The Company anticipates that its revenues during the first year of
operations with respect to the Class B Membership Interests will be derived
principally from interest earned on its Short-term Investments and, to a
lesser extent, from interest income on Mortgage Loans and earnings
attributable to its equity Real Estate Investments. Due to the fact that a
large percentage of the Company's Class B Assets will be invested in
Short-term Investments pending selection of the Real Estate Investments, the
Company expects that the yield on invested Class B Assets and, in turn, Net
Income with respect to such assets during its first year of operations will be
lower than that anticipated for future years.

        Prior to the Restructuring, pursuant to the cumulative voting
provisions of MRC's Bylaws, MRC's Majority Shareholders selected the majority
of the members of MRC's Board of Directors. The Managing Board Members will
now control the Company's operations. The number of Managing Board Members to
be selected by holders of Class A and Class B Membership Interests will not be
known until completion of the Offering. Accordingly, the issuance of Class B
Membership Interests will dilute Class A Members' ability to elect Managing
Board Members.

Liquidity and Capital Resources of the Company

        The initial source of the Company's Class B Assets will be the net
proceeds of this Offering. The Company may borrow funds in order to meet the
operating expenses of the Company pursuant to such terms, provisions and
conditions as the Managing Board shall determine. The Company may not borrow
funds for any other purposes, including, without limitation, for the purpose
of acquiring or holding any Real Estate Investments. The maximum amount of
such borrowings may not exceed $1,000,000.

        Management believes that the net proceeds of this Offering, combined
with cash flow from operations and borrowings, will be sufficient to enable
the Company to meet its anticipated liquidity and capital requirements. See
"INVESTMENT OBJECTIVES AND POLICIES" and "ESTIMATED USE OF PROCEEDS".

        Management believes that the effects of future inflation may increase
the Company's operating costs. Future inflation could also affect the value of
the Company's Real Estate Investments.



                                      43



                          SOUTHEAST MICHIGAN ECONOMY

        The Company intends to make, where possible, the majority of its Real
Estate Investments in Detroit, the balance being in the metropolitan region
constituting Southeast Michigan.

The State of Michigan

        The State of Michigan is located in the northern central region of the
United States and borders on four of the five Great Lakes. As of 1990, the
State ranked eighth among the fifty states in population, accounting for 2% of
the United States' population, and twenty-third in geographical size. The
State's 1993 population was approximately 9.4 million, of which roughly 70%
resided in urban areas and 30% resided in rural areas.

Metropolitan Area of Detroit

        The metropolitan area of Detroit, located in the southeastern region
of Michigan, includes Wayne, Oakland and Macomb Counties (the "Tri-County
Area"), for certain informational and statistical purposes, however, reference
to the metropolitan area of Detroit often incorporates an eight county area
known as the Metropolitan Statistical Area of Detroit, which includes the
Tri-County Area as well as the Counties of St.
Clair, Monroe, Livingston, Lapeer and Genesee (the "Detroit MSA").

        The 1990 estimated population of the Detroit MSA, by county, was as
follows:


             Area                         1990 Estimated Population
             ----                         -------------------------

Tri-County Area:
   Wayne.........................2,111,687
   Oakland.......................1,083,592
   Macomb........................  717,400                         3,912,679
                                 ---------

St. Clair............................................................145,607
Monroe...............................................................133,600
Livingston...........................................................115,645
Lapeer............................................................... 74,768
Genesee............................................................  430,459
                                                                   ---------
                                                                   4,812,758
                                                                   =========
- ---------
Source: Bureau of Census, United States; Department of Management and Budget,
State of Michigan.

        The Detroit MSA, as of 1990, accounted for an estimated 47% of
Michigan's population and approximately 2% of the United States' population.
As noted above, the Tri-County Area had an estimated 1990 population of 3.9
million which accounted for approximately 90% of the Detroit MSA population.

        The metropolitan area of Detroit, including both the Detroit MSA and
the Tri-County Area, is widely recognized as the center of the United States'
automotive industry, with General Motors Corporation, Ford Motor Company and
Chrysler Corporation all being headquartered in the metropolitan area. As a
result of

                                      44



this concentration, the metropolitan area supports a large labor force skilled
in engineering, manufacturing, and lately, high technology.

The City of Detroit

        The City of Detroit lies across the Detroit River from the Canadian
province of Ontario. With an estimated 1990 population of 1.02 million,
Detroit is the nation's ninth-largest city and Michigan's largest city. The
City is located in Wayne County, comprises about one-half of the County's
population and encompasses an area of approximately 140 square miles.

Economic Information and Statistics

        The following charts and tables present certain economic information
pertaining to Southeast Michigan.

        United States and Michigan: Economic Variables. The following table
sets forth certain key economic variables regarding the economic climate for
the United States and for Michigan.


                                      45






                                                                Fiscal Year
                                                                -----------

                                            1989              1990                   1991                    1992
                                           ------       ------------------     -----------------      ------------------

                                                                       Percent                  Percent                 Percent 
                                           Amount           Amount     Change     Amount*       Change     Amount*      Change
                                           ------           ------     ------     -------       ------     -------      ------
                                                                                                      
United States
Gross national product
 (billions of 1987 dollars).............   $     5,251   $    5,546        5.6   $      5,754      3.8   $     6,039        4.9

Passenger car sales
 (thousands of units)...................         9,772        9,300       -4.8          8,175    -12.1         8,214        .48
 
Import share (percent)..................          28.5         27.4        -             27.4       -           22.3         -

Truck sales (thousands of units)........         4,941        4,846       -1.9          4,365     -.10         4,903       12.3
 
Unemployment rate -- civilian
(percent)...............................           5.3          5.5         -             6.7       -            7.2         -

Consumer price index 
(1982-1984 = 100).......................         130.7          5.4      136.2            4.2                  140.3        3.0

3-month treasury bills interest rate
(percent)...............................           8.1          7.5         -             5.4       -            3.5          -

Motor vehicle
 production
(thousands).............................    11,124,945    9,888,036       11.1      8,883,767     10.2     9,777,899       10.1

Michigan's share (percent of total
U.S.)...................................            29           26         -              28       -             23          -

Wage and salary 
employment
(thousands).............................     3,862,000    3,396,600                 3,874,800     14.1     3,916,700        1.1

Michigan unemployment rate
(percent)...............................           7.1          7.5         -             9.2       -            8.8          -

Personal 
income 
(millions)..............................   $163,200.30   $  170,554        4.5       $175,961      3.2   $   185,713        5.5


Real personal 
income
(million)...............................   $133,442.60  $132,632.60        .61   $ 132,202.10      .32                      3.3
                                                                                                         $136,553.70

Detroit consumer price index
(1967 = 100)............................         122.3        128.6        5.1          133.1      3.5         135.9        2.1

Population (thousands) 
(as of July 1 of each fiscal year)......     9,253,295    9,311,000        .62      9,370,000      .63     9,423,000        .60
<FN>
- ---------

Sources: United States Bureau of the Census; Senate Fiscal Agency; Department
         of Management and Budget, State of Michigan; Michigan Employment
         Security Commission; Bureau of Economic Analysis; Automotive News Data
         Center; Ward's Automotive News.

 * Estimated



                            BUSINESS AND PROPERTIES

        The Company's executive offices are located at Suite 748, 535
Griswold, Detroit, Michigan 48226. MRC currently rents this office space under
a month-to-month lease which provides for a monthly rental of approximately
$1,426, which is comparable to prevailing rentals for similar facilities. The
Company's offices

                                      46




are suitable and adequate for the current operations of the Company. The
Company neither owns nor leases any other property.

                           MANAGEMENT OF THE COMPANY

Ownership and Management Structure of the Company

        The diagram which follows depicts the ownership and management
structure of the Company.


             [The remainder of this page intentionally left blank]


                                      47




        The diagram on page 48 of the Registration Statement on Form S-11
depicts the ownership and management structure of the Company. Following is a
summary of the diagram.


        Upon consummation of the Restructuring, the assets of MRC will be
transferred to, and the liabilities of MRC will be assumed by, the Company in
exchange for its Class A Membership Interests and the Majority Shareholders of
MRC shall receive in proportion to their common stock holdings in MRC, 100% of
the Class A Membership Interests, in liquidation.

        Upon consummation of the Restructuring, the Company will be managed by
its Member-Managers through a Managing Board. The Member-Managers are (a)
those Members with a Total Percentage Interest at least equal to the Minimum
Percentage and (b) to the extent not previously taken into account, those
Class A Members (but excluding their assignees) which held sufficient shares
of MRC's common stock immediately prior to the initial Capital Contribution of
the Class A Members to elect at least one director at an annual meeting of the
shareholders of MRC, and in either case which have not declined in writing to
serve as Member-Managers.

        Upon consummation of the Offering, the Company will issue to the
subscribers certificates representing 100% of the Class B Membership
Interests. Each Member's Total Percentage Interest in the Company as a whole
will be determined by dividing the Member's total positive Adjusted Capital
Account Balances of all Members into such Member's positive Adjusted Capital
Account Balance. Those Members with a Total Percentage Interest at least equal
to the Minimum Percentage together with the Class A Member-Managers will
appoint the Managing Board.

        The Managing Board will appoint an Executive Committee, an Audit
Committee, and a Loan Committee and such other subcommittees as the Managing
Board shall specify from time to time. These committees will be empowered and
structured in a manner substantially identical to the analogous committees
which MRC has now.

        The Managing Board shall also elect the officers of the Company.


                                      48


Membership Interests

        The Company was formed by MRC on October 23, 1995 as a Delaware
limited liability company. The initial Members are Wayne S. Doran and Robert
H. Naftaly. Messrs. Doran and Naftaly are directors of MRC and will serve as
the Members of the Company until completion of the Restructuring and the
closing of this Offering at which time they will resign as Members.

        The following table sets forth certain information regarding the
initial Members, including name, age, principal occupation for the past five
years, other directorships with publicly-owned companies or with public
institutions, and term of service as a Member of the Company. The information
set forth in the table was provided to the Company by each Member.


                                                                                Has Served as a
          Name and Age                       Principal Occupation                 Member Since
          ------------                       --------------------               ---------------
                                                                                  
Wayne S. Doran, 61                Chairman of the Board of Ford Motor                  1995
                                  Land Development Corp., a real estate
                                  development company, since 1978. Currently
                                  serves as a member of the Board of Directors
                                  of Metropolitan Realty Corporation.

Robert H. Naftaly, 58             Executive Vice President, Chief                      1995
                                  Financial Officer and Treasurer of Blue
                                  Cross and Blue Shield of Michigan,
                                  since 1988. Previously served as Vice
                                  President and General Auditor of Detroit
                                  Edison Company, an electric utility,
                                  since July 1987; Director - Michigan
                                  Department of Management and Budget
                                  from 1983 to July 1987; and managing
                                  partner and founder of Geller, Naftaly &
                                  Shapero, C.P.A.s from 1960 to October
                                  1983. Currently serves as a member of
                                  the Board of Directors of Metropolitan
                                  Realty Corporation. Also serves on
                                  numerous national and community
                                  associations.



        The Restructuring Agreement provides that the Majority Shareholders of
MRC shall receive in proportion to their common stock holdings in MRC, 100% of
the Class A Membership Interests. Following the completion of the
Restructuring, no additional Class A Membership Interests will be issued by
the Company. Similarly, in the event of the successful completion of this
Offering, at the closing thereof, the Company will issue to the subscribers
certificates representing 100% of the Class B Membership Interests.
Accordingly, the Total Percentage Interest of each subscriber will not be
known until the Offering is closed and the total amount of all subscriptions
is determined. However, the total of all such subscriptions shall represent
100% of the Class B Membership Interests and no additional Class B Membership
Interests will be issued by the Company.

                                      49



Member-Managers

        The Operating Agreement provides that the business and affairs of the
Company shall be managed by its Member-Managers through the Managing Board.
Member-Managers are (a) those Members with a Total Percentage Interest at
least equal to the Minimum Percentage and (b) to the extent not previously
taken into account, those Class A Members (but excluding their assignees)
which held sufficient shares of MRC's common stock immediately prior to the
initial Capital Contribution of the Class A Members to elect at least one
director at an annual meeting of the shareholders of MRC, and in either case
which have not declined in writing to serve as Member-Managers.

        After giving effect to the Restructuring, holders of Class A
Membership Interests with a Total Percentage Interest at least equal to the
Minimum Percentage (the "Class A Member-Managers") are as follows:

               Chrysler Corporation Master Retirement Trust
               Ford Motor Company
               General Retirement System of the City of Detroit
               Macomb County Employees Retirement System
               Operating Engineers Local 324 Pension Fund
               Policeman and Fireman Retirement System of the City of Detroit
               State of Michigan, State Employees Retirement
               State of Michigan, Public School Employees
               Wayne County Retirement System
               NBD Bancorp, Inc.

Appointment of Managing Board Members

        In the event the Minimum Subscription Level is reached during the
Offering Period, and the Offering is closed, immediately following the
issuance of the Class B Membership Interests, each Member's Total Percentage
Interest in the Company as a whole will be determined by dividing the Member's
total positive Adjusted Capital Account Balances of all Members into such
Member's positive Adjusted Capital Account Balance.

        Those Class B Members with a Total Percentage Interest at least equal
to the Minimum Percentage, together with holders of Class A Membership
Interests who qualify as Member-Managers, will be entitled to appoint the
Managing Board Members. A Minimum Percentage Interest means a Total Percentage
Interest which represents a positive Adjusted Capital Account Balance of
$2,500,000. Accordingly, a purchaser of Class B Membership Interests who has a
positive Adjusted Account Balance of less than $2,500,000 will not be a
Member-Manager and will not be entitled to appoint Managing Board Members.

Required Ownership

        Anything to the contrary in the Operating Agreement notwithstanding,
Member-Managers in the aggregate must own at least a one (1) percent interest
in each material item of the Company's income, gain, loss, deduction or credit
during the Company's entire existence.


                                      50





Managing Board

        Under the Operating Agreement, the Member-Managers have delegated to
the Managing Board all of their rights and powers to manage and control the
business and affairs of the Company.

        The Managing Board will consist of that number of Managing Board
Members appointed from time to time by the Member-Managers and the Managing
Board of the Company, but in no event will the number of Managing Board
Members be fewer than three (3) or greater than forty (40). Each
Member-Manager is entitled, but is not required, to appoint the greater of one
(1) Managing Board Member to the Managing Board or that number obtained by
dividing such Member-Manager's Total Percentage Interest by the Minimum
Percentage rounded down to the nearest whole number. In the event the Managing
Board Members appointed by the Member-Managers do not represent 100% of the
Total Percentage Interests, whether because a Member-Manager declined to
appoint a Managing Board Member or otherwise, the Managing Board may appoint
one (1) at large Managing Board Member for each full Minimum Percentage of the
Membership Interests which would otherwise be unrepresented on the Managing
Board. In the event that fewer than three (3) Managing Board Members have been
appointed by the Member-Managers, each of the Managing Board Members in order
of their Total Percentage Interests beginning with the largest Total
Percentage Interest, will be given the opportunity to appoint one (1) Managing
Board Member, until the Managing Board consists of three (3) Managing Board
Members. A Managing Board Member may resign by written notice to the Company.
A Member-Manager may at any time upon written notice to the Managing Board
replace a Managing Board Member appointed by it, or fill an opening on the
Managing Board (i) which exists because it did not appoint the full number of
Managing Board Members to which it is entitled (in which event the Managing
Board shall remove a corresponding number of at large Managing Board Members,
to the extent necessary to reduce the number of Managing Board Members to
forty (40)), (ii) which was created by the death, resignation or removal by
such Member-Manager of a Managing Board Member previously appointed by such
Member-Manager, or (iii) which was created by an increase in such
Member-Manager's Total Percentage Interest. A person is not eligible to be a
Managing Board Member if such person serves as a trustee of an employee
benefit plan that owns any of the Company's Membership Interests. A Managing
Board Member need not be a resident of Michigan or a Member of the Company.

        Upon the reduction by any Member-Manager of its Total Percentage
Interest to the extent that it no longer has a Total Percentage Interest
sufficient to appoint as many Managing Board Members as it had previously
appointed, there will be an immediate and corresponding removal of from the
Managing Board of that number of Managing Board Members such Member-Manager no
longer has the ability to elect. The person(s) to be removed will be
determined by such Member-Manager and in the event it fails to do so, by the
action of the Managing Board.

        It is anticipated that the Class A Member-Managers will appoint to the
Managing Board many of the same persons they nominated and elected to MRC's
Board of Directors. However, the identity of all Member-Managers and their
respective appointees to the Managing Board will not be known until this
Offering is consummated and the Total Percentage Interests of the Members is
finally determined.

Committees

        The Managing Board shall appoint an Executive Committee, a Loan
Committee, an Audit Committee and such other subcommittees as the Managing
Board shall specify from time to time.


                                      51





        The Executive Committee will be comprised of seven (7) members, to be
selected by the Managing Board as a whole from among its number. The Executive
Committee exercises all power and authority of the Managing Board in the
management of the business and affairs of the Company except that the
Executive Committee does not have power or authority to take any action or
recommend to any Members that any action be taken which requires approval of
any Members pursuant to the Operating Agreement.

        The Loan Committee will be comprised of nine (9) regular members and
three (3) alternate members. The regular and alternate members of the Loan
Committee will be selected by the Managing Board as a whole from among its
number. The Loan Committee will have such power and authority as the Managing
Board from time to time delegates to it.

        The Managing Board will, through nominations made by the Chairman with
approval by resolution passed by a majority of the whole Managing Board,
appoint from among its members an Audit Committee composed of three (3) or
more Managing Board Members. The duties of the Audit Committee may include:
(i) recommending independent auditors; (ii) reviewing with the independent
auditors the scope of the audit, audit fees, the report of audit and the
management letter; (iii) reviewing with management and the independent
auditors the financial statements for the year; (iv) reviewing and approving
non-audit services by the independent auditors; and (v) consulting with the
independent auditors with regard to the adequacy of internal controls.

Officers

        The Managing Board shall also elect the officers of the Company. The
Chairman, Vice Chairman, Secretary and Treasurer must be selected from members
of the Managing Board. If the President is not selected from members of the
Managing Board, the President shall be a non-voting, ex-officio member of the
Managing Board.

Compensation and Expense Reimbursement

        No member of the Managing Board or any other committee shall be
entitled to receive compensation for serving as a Managing Board Member in
connection with regular or special meetings of the Managing Board or any other
committee. However, the Managing Board, by the affirmative vote of a majority
of Managing Board Members in office and irrespective of any personal interest
of any of them, may (a) reimburse the Managing Board Members and committee
members for their reasonable out-of-pocket expenses incurred in connection
with attending meetings or otherwise in connection with their duties as
Managing Board Members and committee members; and (b) establish reasonable
compensation of Managing Board Members for serving as members of the Executive
Committee, Loan Committee, or other committees established under the Operating
Agreement.

Annual Meetings

Members

        The Operating Agreement does not provide nor require annual or other
regular meetings of Members nor does the Company anticipate that meetings of
the Members will be called on any regular basis. However, meetings of all
Members will be called on any regular basis. However, meetings of all Members
or of a class or classes of Members may be called by the Managing Board, the
Executive Committee, the Chairman of

                                      52



the Managing Board, and must be called upon the written request to the
Managing Board of Members holding in the aggregate at least 10% of the Total
Percentage Interests of the Company or of the applicable class or classes.

Managing Board

        The Operating Agreement provides that the Managing Board shall meet
each year during the fifth or sixth calendar month after the end of the
Company's fiscal year for the purpose of appointing officers, employees and
agents of the Company and consideration of such business that may properly
come before the meeting.

Fiduciary Responsibility of Managing Board Members

        Consistent with the duties and obligations of, and limitations on, the
Managing Board Members, and under the laws of the State of Delaware, the
Managing Board Members are accountable to the Members as fiduciaries and are
required to perform their duties in good faith in a manner each Managing Board
Member believes to be in the best interest of the Company, with such care,
including reasonable inquiry as a prudent person in a like position would use
under similar circumstances.

Limited Liability of Managing Board Members

        The Company's Operating Agreement provides that a Managing Board
Member shall not be liable to a Member for a breach of the Managing Board
Member's fiduciary duty when the Managing Board Member has relied in good
faith on the provisions of the Operating Agreement. But liability for monetary
damages will remain with respect to the following situations: (a) receipt of a
financial benefit to which the Managing Board Member is not entitled; (b)
knowing violations of law; (c) unlawful distributions to Members; and (d)
transactions in which the Managing Board Member receives an improper financial
benefit. The Company's Operating Agreement does not however, insulate a
Managing Board Member from liability for bad faith conduct, limit the right of
the Company or a Member to obtain injunctive or other non-monetary relief
(although the availability of such equitable remedies may be of limited
usefulness in certain situations such as when a transaction has already been
effected), or affect a Managing Board Member's liability under the federal
securities laws.

        As a result of the inclusion of such provisions in the Company's
Operating Agreement, Members will receive more limited rights of action than
they would otherwise be entitled. However, the Company believes that the
inclusion of such provisions serve the best interests of the Company by giving
the Company's Managing Board Members the greatest degree of discretion in
managing the Company's affairs and by supplementing the protection from
personal liability presently provided to Managing Board Members by the
Company's Operating Agreement and by directors' liability insurance (to the
extent available), ultimately enabling the Company to attract and retain
talented and qualified Managing Board Members.

Indemnification

        The Company's Operating Agreement provides that the Company shall
indemnify a person who was or is a party or is threatened to be made a party
to a threatened, pending or completed action, suit or proceeding, whether
civil, criminal, administrative or investigative and whether formal or
informal, other than an action by or in the right of the Company, by reason of
the fact that he or she is or was a Managing Board

                                      53



Member or officer of the Company, or is or was serving at the request of the
Company as a director, officer, partner, trustee, employee or agent of another
foreign or domestic limited liability company, corporation, partnership, joint
venture, trust or other enterprise, whether for profit or not, against
expenses, including attorneys' fees, judgments, penalties, fines and amounts
paid in settlement actually and reasonably incurred by him or her in
connection with the action, suit or proceeding, if the person acted in good
faith and in a manner he or she reasonably believed to be in or not opposed to
the best interests of the Company or its Members, and with respect to a
criminal action or proceeding, if the person had no reasonable cause to
believe his or her conduct was unlawful. The termination of an action, suit or
proceeding by judgment, order, settlement, conviction, or upon a plea of nolo
contenders or its equivalent, does not, itself, create a presumption that the
person did not act in good faith and in a manner which he or she reasonable
believed to be in or not opposed to the best interests of the Company or its
Members, and, with respect to a criminal action or proceeding, had reasonable
cause to believe that his or her conduct was unlawful.

        INSOFAR AS INDEMNIFICATION FOR LIABILITIES ARISING UNDER THE
SECURITIES ACT OF 1933 MAY BE PERMITTED TO MEMBERS, OFFICERS OR PERSONS
CONTROLLING THE COMPANY PURSUANT TO THE FOREGOING PROVISIONS, THE COMPANY HAS
BEEN INFORMED THAT IN THE OPINION OF THE SECURITIES AND EXCHANGE COMMISSION
SUCH INDEMNIFICATION IS AGAINST PUBLIC POLICY AS EXPRESSED IN THE SECURITIES
ACT AND IS THEREFORE UNENFORCEABLE.

              SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT


        The following table sets forth certain pro forma information regarding
the entities which, to the Company's knowledge and belief, were immediately
upon consummation of the Restructuring the beneficial owners of more than five
percent (5%) of the outstanding Class A Membership Interests based upon their
ownership of MRC common stock as of June 11, 1996. The table also sets forth
certain pro forma information regarding ownership of Class A Membership
Interests by the former directors and officers of MRC as a group.



                                                                       Pro forma
                                                                        Percent
           Name and Address of Beneficial Owner                       of Class A
           ------------------------------------                        Membership
                                                                      Interests
                                                                      ----------

                                                                    
Chrysler Corporation Master Retirement Trust..............             17.87%(1)
12000 Oakland Ave.
Highland Park, MI 48203

Ford Motor Company........................................             17.32%(1)
Ford Motor Company World Headquarters
The American Road
Dearborn, MI 48121

Treasurer, State of Michigan..............................             17.21%(2)
Department of Treasury
Treasury Building
Lansing, MI 48922

Operating Engineers Local 324 Pension Fund................             11.32%(1)
37450 Schoolcraft, Suite 110
Livonia, MI 48150



                                      54





                                                                    
All former directors and officers of MRC as a                          (3)
group (22 persons)........................................
<FN>
- ---------
(1)     Reflects Membership Interests held of record or beneficially as to
        which the named beneficial owner exercises sole voting and investment
        power.

(2)     The Treasurer of the State of Michigan is the investment fiduciary for
        the following state-sponsored retirement systems, each of which
        beneficially owns the indicated number of Class A Membership
        Interests; (a) Public School Employees' Retirement System, 11.32%; and
        (b) State Employees' Retirement System, 5.66%. As the investment
        fiduciary, the Treasurer, by and through the Department of Treasury's
        Bureau of Investments, and subject to the authority of an Investment
        Advising Committee, exercises sole voting and investment power with
        respect to the Membership Interests held by such retirement systems.

(3)     In the Restructuring, the holdings of the group (700 MRC shares) will
        be cashed out at $9.03 per share pursuant to the Restructuring
        Agreement.

                      DESCRIPTION OF MEMBERSHIP INTERESTS

   
        The following discussion describes both Class A and Class B Membership
Interests, which are the existing classes of the Company membership interests.
Upon consummation of the Restructuring, Majority Shareholders of MRC will
become Class A Members of the Company. Minority Shareholders as of October 7,
1996, will receive a cash payment equal to the book value of their shares as
of September 30, 1995 ($9.03 per share) in lieu of the distribution of Class A
Membership Interests. Units of the Class B Membership Interests are being
offered hereby. The Managing Board may from time to time, without the vote or
approval of any Member or class or group of Members, amend the Operating
Agreement to provide for additional classes or groups of Members having such
relative rights, powers and duties as may be established (excluding, however,
any authority to create rights, powers and duties senior to existing classes
and groups of Members), and to grant to all or certain identified Members or a
specified class or group of the Members the right to vote separately or with
all or any class or group of the Members, on any matter. Voting by such
Members may be on a per capita, number, financial interest, class, group or
any other basis.
    

Initial Class A Contributions and Members

        The assets of MRC, subject to its liabilities, will be contributed to
the Company as the Capital Contribution of the Class A Members. These assets,
together with the additions and replacements thereto, will constitute the
Class A Assets. The Class A Membership Interests represent an interest only in
the Class A Assets. The interests will be structured so that cash income (less
expenses) will be passed through quarterly and principal will be reinvested.
Fees and expenses attributable solely to the Class A Assets will be allocated
to the holders of Class A Membership Interests in proportion to their Capital
Accounts.


                                      55



Class A Capital Accounts

        The Company will establish and maintain a separate capital account for
each Class A Member. Each such capital account will be:

                    (i) credited with such Class A Member's share, determined
        in accordance with its Class A Percentage Interest, of the Class A
        Assets, consisting of the amount of cash and the initial Gross Asset
        Value (net of liabilities secured by such contributed property that
        the Company assumes or takes subject to) of any other property which
        is part of the Class A Assets, such Class A Member's distributive
        share of Profits, and generally any items in the nature of income or
        gain that are specially allocated to such Class A Member, and

                    (ii) debited with the amount of cash and the Gross Asset
        Value (net of liabilities secured by such distributed property that
        such Class A Member assumes or takes subject to) of any property
        distributed to such Class A Member pursuant to any provision of the
        Operating Agreement, such Class A Member's distributive share of
        Losses, such Class A Member's share, determined in accordance with its
        Class A Percentage Interest, of certain expenditures of the Company
        and generally items in the nature of expenses or losses that are
        specially allocated to such Class A Member.

Initial Class B Contributions and Members

        The initial Class B Members will be those persons who purchase Class B
Membership Interests in this Offering, and the initial Class B Capital
Contributions will be the net proceeds of this Offering.

Class B Assets

        The Class B Assets will consist of the Capital Contributions of the
Class B Members, together with all additions and replacements thereto. The
Company will establish and maintain a separate bookkeeping account for the
Class B Assets.

Class B Capital Accounts

        The Company will establish and maintain a separate capital account for
each Class B Member. Each such capital account will be:

                    (i) credited with such Class B Member's share, determined
        in accordance with its Class B Percentage Interest, of the Class B
        Assets, consisting of the amount of cash and the initial Gross Asset
        Value (net of liabilities secured by such contributed property that
        the Company assumes or takes subject to) of any other property which
        is part of the Class B Assets, such Class B Member's distributive
        share of Profits, and generally any items in the nature of income or
        gain that are specially allocated to such Class B Member, and

                   (ii) debited with the amount of cash and the Gross Asset
        Value (net of liabilities secured by such distributed property that
        such Class B Member assumes or takes subject to) of any property
        distributed to such Class B Member pursuant to any provision of the
        Operating Agreement, such Class B Member's distributive share of
        Losses, such Class B Member's share, determined in accordance with its
        Class B Percentage Interest, of certain expenditures of the Company,
        and generally any items in the nature of expenses or losses that are
        specially allocated to such Class B Member.


                                      56



Capital Accounts and Capital Contributions in General

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

        Anything to the contrary in the Operating Agreement notwithstanding,
Member-Managers in the aggregate must maintain throughout the entire existence
of the Company a minimum Capital Account balance equal to the lesser of (i)
one (1) percent of the total positive Capital Account balances, or (ii)
$500,000.

Allocation of Expenses

        Class A Assets will be used and applied solely for the benefit of the
Class A Members. Except to the extent required by applicable law, Class A
Assets will be used only to pay Class A Expenses, the Restructuring Expenses,
and the allocable share of General Expenses.

        Class B Assets will be used and applied solely for the benefit of the
Class B Members. Except to the extent required by applicable law, Class B
Assets will be used only to pay Class B Expenses, the Public Offering
Expenses, and the allocable share of General Expenses.

        General Expenses shall be allocated to the Class A Assets according to
the following formula: each item of General Expense shall be multiplied by a
fraction, the numerator of which is the total of the book value of any REO
Property and the outstanding principal balance of the Mortgage Loans which are
part of the Class A Assets and the denominator of which is the total of the
book value of any REO Property and the outstanding principal balance of all of
the Mortgage Loans of the Company. General Expenses shall be allocated to the
Class B Assets according to the following formula: each item of General
Expense shall be multiplied by a fraction, the numerator of which is the total
book value of any REO Property and the outstanding principal balance of the
Mortgage Loans which are part of the Class B Assets and the denominator is the
total of the book value of any REO Property and the outstanding principal
balance of all of the Mortgage Loans of the Company. The allocation of General
Expenses will be the same for GAAP and tax purposes.

                              DISTRIBUTION POLICY

        The Company intends to make quarterly distributions of its Class B
Cash Income to its Class B Members from time to time, as follows. The Class B
Members are expected to receive a quarterly distribution of 100% of Class B
Cash Income, pro rata based on their Class B Percentage Interests. The amount
of the Class B Cash Income shall be paid (a) within 90 days after and as of
the end of the Company's first fiscal year, and each fiscal year thereafter,
and (b) within 90 days after and as of the end of each of the Company's fiscal
quarters commencing with the first fiscal quarter ending in 1996, and each
fiscal quarter thereafter (other than the last fiscal quarter of each year).
The Company also intends to make

                                      57



distributions of the Class B Return to its Class B Members. Such Members are
expected to receive a distribution of 100% of the Class B Return, pro rata,
based on their Class B Percentage Interests. The amount of the Class B Return
shall be paid within 90 days after and as of the end of each of the Company's
fiscal years commencing after the Company's fiscal year beginning January 1,
2000. All cash or cash equivalents which constitute part of the Class B Assets
which have not been invested in Real Estate Investments by December 31, 1999
shall be distributed to the Class B Members, pro rata based on their Class B
Percentage Interests.

        Distributions will be made only if the Managing Board determines in
its reasonable judgment that the Company has sufficient cash on hand exceeding
the current and the anticipated needs of the Company to fulfill its business
purposes, and subject to certain other restrictions as provided in the
Operating Agreement.


             CERTAIN PROVISIONS OF DELAWARE LAW AND THE COMPANY'S
               CERTIFICATE OF FORMATION AND OPERATING AGREEMENT

General

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

        The Company has been formed under the Delaware Limited Liability
Company Act (the "Limited Liability Company Act") which contains many
provisions that may be varied by agreement among members, and as a result
provides a great deal of flexibility in structuring a customized business
organization.

Federal Income Tax Classification

        It is intended that the Company will be classified as a partnership
for federal income tax purposes.

Classes of Members

        The Company will have two classes of Members, Class A Members and
Class B Members. Each class of Members will have equal rights, powers and
duties, except as otherwise provided in the Operating Agreement. The Managing
Board may from time to time, without the vote or approval of any Member or
class or group of Members, amend the Operating Agreement to provide for
additional classes or groups of Members having such relative rights, powers
and duties as may be established (excluding however, any authority to create
rights, powers and duties senior to existing classes and groups of Members),
and to grant to all or certain identified Members or a specified class or
group of the Members the right to vote separately or with all or any class or
group of the Members, on any matter. Voting by such Members may be on a per
capita, number, financial interest, class, group or any other basis.

                                      58



Meetings of Members

        There will be no regularly scheduled meetings of the Members of the
Company. Meetings of all Members or of a class or classes of Members may be
called by the Managing Board, the Executive Committee or by the Chairman of
the Managing Board, and will be called upon the written request to the
Managing Board of Members holding in the aggregate at least ten percent (10%)
of the Total Percentage Interests of the Company or of the applicable class or
classes.

Voting

        Unless a greater or lesser quorum is required by law, the Members
present at a meeting in person or by proxy who, as of the record date for such
meeting, were holders of a majority of the Total Percentage Interests of the
Company entitled to vote at the meeting shall constitute a quorum at the
meeting. When an action is to be taken by a vote of the Members, it will be
authorized by the affirmative vote of the holders of a majority of Total
Percentage Interests entitled to vote thereon. The holders of a class of
Membership Interests may vote separately on any item of business which does
not materially affect any other class. Managing Board Members are appointed by
the Member-Managers, not elected. See "MANAGEMENT OF THE COMPANY -- Managing
Board".

Dissolution

        The Company will dissolve and its affairs will be wound up on the
first to occur of the following events: (a) December 31, 2025; (b) the entry
of a decree of judicial dissolution, as provided under Delaware law; (c) by
the consent of Members holding at least 75% of the Total Percentage Interests
of the Company as a whole; (d) upon the death, retirement, resignation,
expulsion, Bankruptcy, or dissolution of a Member-Manager or the occurrence of
any other event that terminates the continued membership of a Member- Manager
in the Company, unless, in the case of disassociation of membership described
in clause (d) above, remaining Members representing either a majority of the
Total Percentage Interests of the Company (provided such majority represents a
majority of the profit interests of the Company) or, alternatively, a majority
of the Percentage Interests of each class or series, consent to the
continuation of the business of the Company within 90 days after the
disassociation.

Redemption

        The Company may acquire, by purchase, redemption or otherwise, any
Membership Interest, on such terms and conditions as may be approved by the
Managing Board. Any interest so acquired shall be deemed canceled, unless
otherwise determined by the Managing Board.

                  MATERIAL FEDERAL INCOME TAX CONSIDERATIONS


        The following summarizes the opinion of Coopers & Lybrand L.L.P.
regarding the material federal income tax consequences regarding this
Offering and is based on current law. Much of this discussion is general
in nature and does not purport to deal with the tax considerations of
particular investors or all the ramifications of the offering for certain
types of investors (including, for example, tax-exempt entities, foreign
investors, financial institutions, broker-dealers, etc.) who may receive
special treatment under the federal income tax laws.

                                      59



EACH INVESTOR IS URGED TO CONSULT ITS OWN TAX ADVISOR REGARDING THE SPECIFIC
TAX CONSEQUENCES (INCLUDING FEDERAL, STATE, LOCAL AND FOREIGN TAXES) OF THE
OFFERING (INCLUDING THE ACQUISITION, OWNERSHIP AND SALE OF MEMBERSHIP
INTERESTS IN THE COMPANY) AND OF ANY POTENTIAL CHANGES IN APPLICABLE TAX LAWS.

The Offering

General

        Through the Offering, the Company will issue Class B Membership
Interests to create a new investment pool which will be segregated on the
books of the Company to new investors in exchange for cash. Simultaneously
with the consummation of the Offering, the Company will consummate the
transactions contemplated by the Restructuring Agreement.

        In general, holders of Class B Membership Interests will participate
in the Class B Assets, which will consist initially of the net proceeds of the
Offering of Class B Membership Interest as invested by management. Holders of
Class A Assets will be entitled to participate proportionately in the Class A
Assets, which will consist initially of the former assets of MRC that are
transferred to the Company. Under the Operating Agreement, certain expenses of
the Company may be borne entirely by the Class A Assets (including income and
accretions thereto) or entirely by the Class B Assets (including income and
accretions thereto), while other expenses may be borne proportionately among
both pools of assets. Notwithstanding the Company's intention to so apportion
expenses, neither the Class A Assets nor the Class B Assets will be beyond the
reach of the Company's general creditors.

Taxation of the Company and Members

Partnership Status.
   
        In the opinion of Coopers & Lybrand L.L.P., the Company will be 
classified and treated as a partnership for federal income tax purposes, 
as described more fully below. As a partnership, the Company will not be 
subject to federal income tax, but will pass through items of income,
gain, deduction, loss and credit to Members.

        Prior to obtaining an opinion from Coopers & Lybrand L.L.P., the
Company filed a request on January 5, 1996 for a private letter ruling from
the IRS which recognizes that it is classified as a partnership for federal
income tax purposes. The request is still pending. Although the Company at
this time anticipates receiving a favorable ruling, the request involves
issues of first impression and no firm assurance can be given that the IRS
will ultimately decide to issue a ruling. Should the IRS ultimately decide not
to issue a ruling, the Company's classification for tax purposes will not be
adversely affected by this decision. However, if the IRS declines to rule, it
could also decide to challenge the Company's classification for tax purposes,
notwithstanding the opnion of Coopers & Lybrand L.L.P. If such challenge were
successful, then under certain conditions the Company could be subject to
Federal income tax (including applicable alternative minimum tax) on its
taxable income at corporate rates.
    

Partnership Classification Standards.

        For purposes of section 7701(a) of the Code, section 301.7701-2 of the
Income Tax Regulations, provides that an unincorporated organization that
possesses business associates and an objective to

                                      60



carry on business and divide the gains therefrom, will be classified as a
partnership if it lacks at least two of the following four corporate
characteristics:

        1) continuity of life;
        2) centralized management;
        3) free transferability of interests; and
        4) limited liability.

        Coopers & Lybrand L.L.P. has reviewed the standards and other
requirements relating to partnership classification and the pertinent
provisions of the Operating Agreement. In the opinion of Coopers & Lybrand
L.L.P., the Company will at least lack the corporate characteristics of
continuity of life and free transferability of interests for federal income
tax classification purposes. Accordingly, the Company will be classified as a
partnership under section 7701(a) of the Code.

        If the Company is not classified as a partnership (either because it
fails the basic partnership classification standards, or is treated as a PTP
or TMP), the Company or a portion of its assets could be treated as an
association that is taxable as a corporation for federal income tax purposes,
As an ordinary corporation, the Company would be subject to an entity level
tax.

        However, if the Company were classified as a corporation, it may be
able to elect qualified REIT status on a prospective basis, provided it
otherwise satisfied the REIT organizational, asset and income tests.<F1>1 As a
qualified REIT, the Company would be entitled to a deduction for dividends
paid to Members, and would thereby avoid an entity level tax on income that is
so distributed.

        If the Company is classified as a corporation, the tax consequences of
holding the Company's Membership Interest would also be affected. Rather than
reporting income, gain, loss and deductions under the partnership tax rules,
distributions by the Company would be treated as corporate dividends to the
extent they are paid from corporate earnings and profits. Distributions in
excess of earnings and profits may be treated either as a return of capital or
as a gain if the distributions exceed a Member's tax basis in its Membership
Interest. Such treatment may cause a Member to realize a different amount of
income for tax purposes than if it were allocated income under the partnership
tax rules.

        Furthermore, if the Company is classified as a corporation, but makes
a valid election to be taxed as a REIT, the taxation of its dividends may be
subject to special rules relating to capital gain dividends and tax
withholding under the Foreign Investment In Real Property Tax Act in the case
of foreign investors. Although corporate dividends ordinarily are not
considered to be unrelated business taxable income for tax-exempt investors,
under certain circumstances when a REIT is considered a "Pension held REIT"
under Section 856(h)(3) of the Code, its dividends or a portion thereof may be
UBTI.

- --------
<F1>1  Under Section 1.856-2(b) of the Income Tax Regulations, the Company may
not be permitted to elect REIT status for any taxable years for which it filed
its return as a partnership, notwithstanding an adverse determination
classifying it as a corporation.

                                      61



Publicly Traded Partnership Rules.

        Even though the Company is classified as a partnership for purposes of
section 7701(a) of the Code, in order to be treated as a partnership for
federal income tax purposes the Company cannot be subject to the publicly
traded partnership rules in section 7704 of the Code.

        Generally, section 7704(a) provides that a publicly traded partnership
("PTP"), with certain exceptions, will be treated as a corporation for
purposes of Title 26. Under section 7704(b), an entity may be classified as a
publicly traded partnership ("PTP") if interests in the entity are traded on
an established securities market, or are readily tradable on a secondary
market (or the substantial equivalent thereof).

        However, under section 7704(c)(1) and (2), corporate classification
will not be imposed on a partnership if at least 90 percent of its income is
qualifying income (irrespective of whether its interests are traded on an
established securities market, secondary market, or the substantial equivalent
thereof). Under section 7704(d)(1), qualifying income includes rents,
interest, dividends, and gains from the sale of real property (including
dealer property sales described in section 1221(1))) or from other capital
assets.

        With respect to interest, section 7704(d)(2) incorporates the
restrictions provided in section 856(f) of the REIT rules, which generally
prohibit interest income that is based on the income or profits of another
person. Section 7704(d)(2) also provides that qualifying interest does not
include interest derived from the conduct of a financial or insurance
business.

        Section 7704(d)(4) further provides that the term "qualifying income"
for purposes of the PTP rules includes any income that would qualify for REIT
purposes under section 856(c)(2). Such income generally includes interest,
dividends, rents, gains from the sale of securities or real estate assets,
property tax refunds and foreclosure property income.

        The PTP rules do not define what constitutes a financial or insurance
business for purposes of section 7704(d)(2), although a similar restriction is
also found in the REIT rules. Under section 856(a)(4), a REIT can be neither a
financial institution (referred to in section 582(c)(5)[582(c)(2)]), nor an
insurance company to which subchapter L applies.

        The legislative history for the financial business restriction in the
PTP rules provides that:

        "...[A]n exception is provided for certain partnerships, 90 percent of
        whose gross income is passive-type income....[P]assive-type income is
        defined as certain interests, dividends, real property rents,
        etc....[T]he purpose of distinguishing between passive-type income and
        other income is to distinguish those partnerships that are engaged in
        activities commonly considered as essentially no more than
        investments, and those activities more typically conducted in
        corporate form that are in the nature of active business
        activities....[F]or example, interest income from the conduct of a
        banking business is not treated as passive-type income, as deriving
        interest is an integral part of the active conduct of the business."
        The report also refers to a securities broker/dealer as an example of
        a financial business. House Committee Report, P.L. 100-203.


                                      62



        Under Article IX, section 9.2(n) of the Operating Agreement, the
Company is required to invest only in assets that would be qualifying REIT
assets, and to receive gross income (to the extent of 90 percent of its total
gross income) that would be qualifying REIT income under section 856(c)(2) of
the Code. The Company's actual gross income will consists primarily of
interest, but may include some rents from real property in the case of
foreclosed properties or gains from the sale of properties.

        With respect to interest earned by the Company on mortgages or other
debt instruments, the Company represents that such amounts will be qualified
interest under section 856(f), for purposes of section 7704(d)(2)(B). The
Company further represents that rents from real property will be qualifying
rents under section 7704(d)(3) and that it will not hold assets for sale to
customers in the ordinary course of a trade or business.

        For purposes of section 7704(d)(2)(A), which prohibits deriving
interest from the conduct of a financial or insurance business, the Company
further represents that it will not be a financial institution under section
582(c) (nor an insurance company subject to subchapter L of the Code), since
it is not organized under either Federal or state banking laws, will not be a
depository institution and will not be engaged in the business of banking.
Except in the case of default, the Company will hold all mortgages for
investment purposes until they mature or are refinanced. In addition, the
Company represents that it is not a registered securities broker/dealer,
financial advisor or underwriter.

        Although section 7704 does not define a financial business, it is
clear from the statute and the legislative history that holding
interest-generating obligations for investment purposes only cannot be
considered a financial business. The example in the committee report indicates
that interest would be considered active income when it was an integral part
of another active business, i.e., a bank or a securities broker/dealer.

        Accordingly, based on the Company's representations regarding the
qualification of its income under the REIT rules, the avoidance of dealer
property sales and not being classified as a financial institution, securities
broker/dealer, insurance company or financial advisor, in the opinion of
Coopers & Lybrand L.L.P., the Company will not be a financial business for
purposes of section 7704(d)(2) of the Code. Consequently, the Company will
satisfy the qualifying income exception under the PTP rules and will not be
treated as a corporation under section 7704(a) of the Code.

Taxable Mortgage Pool Rules.

        Under the taxable mortgage pool ("TMP") rules in section 7701(i) of
the Code, an entity, or portion thereof, may be classified as a corporation if
substantially all of its assets are debt obligations, at least fifty percent
of which are mortgages, and such entity is the obligor under debt obligations
with two or more maturities (the payments on which bear a relationship to
payments made on the underlying assets).

        The income tax regulations and legislative history provide that the
taxable mortgage pool rules are intended to prevent income from escaping
federal taxation when a mortgage pool is used to issue multiple class
mortgage-backed securities. Furthermore, section 301.7701(i)-1(e)(1) of the
regulations provides that debt obligations will have two or more maturities if
they have different stated maturities or if the holders of the obligations
possess different rights concerning the acceleration of or delay in the
maturity of the obligations.

                                      63



        Section 301.7701(i)-2(a) and (b) of the regulations provides that a
portion of an entity includes all assets that support one or more of the same
issues of debt obligations, but does not include assets that are unlikely to
produce any significant cash flows for the holders of the debt obligations.

 Section 7701(i)(2)(D) of the Code provides that to the extent provided
in regulations, equity interests of varying classes which correspond to
maturity classes of debt shall be treated as debt for purposes of this
subsection.

        The TMP rules are intended to apply to obligations of varying payment
classes that are supported by a single pool of mortgages. This type of
investment structuring, in which mortgages are "sliced" into fast-pay,
slow-pay cash flows may result in the deferral or avoidance of significant
amounts of income recognition.

        The Company's classes of Membership Interests are not interests in a
taxable mortgage pool for several reasons. First, both the Class A Membership
Interests and the Class B Membership Interests represent traditional equity
interests, rather than debt obligations, for purposes of sections 7701(i)(1)
and 7701(i)(2)(D). Neither class of Membership Interests includes a stated
principal amount, nor an unconditional obligation to repay such an amount.
Neither class of Membership Interests includes a stated interest amount for
the use or forebearance of money and neither class is considered debt under
state law.

        Furthermore, even if the Company's Membership Interests are
characterized as debt obligations for purposes of the TMP rules, the classes
of shares representing each mortgage pool do not have multiple maturities for
purposes of section 7701(i)(2)(A). Under the statute, payments on debt
obligations with multiple maturities must bear a relationship to payments
received on the assets of the entity or the assets of a portion of the entity.
In accordance with the statute and for purposes of determining a portion of an
entity, section 301.7701(i)-2(a) and (b) of the regulations segregates those
assets of an entity that will support payments on outstanding debt issuances
from those assets that are unrelated to such issuances.

        Under the principle set forth in this regulation, each class of
interests issued by the Company is separately analyzed with respect to the
underlying assets that support that class. For example, because each Class A
Membership Interest participates only in Class A Assets and the Class A Assets
support only the Class A Membership Interests, then only the Class A
Membership Interests are considered in determining whether the Class A Assets
support a debt issuance with multiple maturities. Since the terms of each
Class A Membership Interest are identical in all material respects to every
other Class A Membership Interest, multiple maturities do not exist and the
Class A Assets cannot be a taxable mortgage pool. A comparable analysis
applies with respect to the Class B Assets.

        Accordingly, the different classes of Membership Interests will not
result in the creation of a taxable mortgage pool within the meaning of
section 7701(i) of the Code.

        In conclusion, in the opinion of Coopers & Lybrand L.L.P., the Company
will be classified as a partnership for federal income tax purposes under
section 301.7701-2 of regulations and will not be treated as a corporation
under either the publicly traded partnership rules of section 7704 of the Code
or as a taxable mortgage pool under section 7701(i) of the Code.

                                      64



Taxation of Members of the Company.


        Items of income, gain, loss, deduction or credit of the Company will
be allocated proportionately (based on class of membership interests) to
Members, which will be treated as partners for tax purposes. As partners for
tax purposes, Members may be subject to tax on their distributive share of
income or gain, without regard to whether they receive a distribution from the
Company.


        Under Section 704(d) of the Code, a Member's distributive share of
losses of the Company (including capital losses) is limited to such Member's
adjusted basis in the Company interests, determined at the end of the taxable
year in which such loss occurred. A loss disallowed under this provision may
be deducted in the taxable year when it is repaid to the Company by the
Member.

        Under the Company's Operating Agreement, Class A Members generally
will be allocated items of income, deduction, gain and loss attributable to
the Class A Assets, and will receive distributions from income and other
sources attributable to the Class A Assets. Class B Members will receive
similar allocations and distributions attributable to the Class B Assets. In
addition, Class B Members may receive regular distributions of cash
attributable to principal repayments on mortgages constituting the Class B
Assets. Certain general expenses of the Company will be allocated
proportionately among both classes.

        Under Section 731 of the Code, in the case of a distribution of money
to a Member, gain will not be recognized by such Member, except to the extent
that any money so distributed exceeds the adjusted basis of the Member's
interest in the Company immediately before the distribution. In addition,
losses will not be recognized by Members as a result of a distribution of
money (other than in liquidation of a Member's interest in the Company). Any
gain or loss recognized as a result of a distribution will be considered as
gain or loss from the sale or exchange of the Member's interest in the
Company.

Member Tax Basis.

        The initial basis of a Class A Member's interest will be the net fair
market value of such interest, plus the Member's share of liabilities of the
Company following the admission of Class B Members. The initial basis of Class
B Member's interest will be the amount of cash contributed by such Member,
plus the Member's allocable share of liabilities.

        Provided no Member is liable for the liabilities of the Company, such
liabilities will be considered non-recourse for purposes of determining a
Member's basis. Under Section 1.7552-3 of the Income Tax Regulations,
non-recourse liabilities are allocated first to the extent of a Member's
Section 704(b) share of partnership minimum gain; second, to the extent a
Member would realize taxable gain under Section 704(c) of all of the Company's
property that is subject to non-recourse debt were sold for the amount of the
debt and no other consideration; and, third, in proportion to the Member's
share of profits of the Company. Following the organization of the Company, it
will have no section 704(b) minimum gain or Section 704(c) gain; thus,
liabilities will be allocated in accordance with a Member's profits interest.


        The tax basis of a Membership Interest that is attributable to such
liabilities will be reduced as the result of the admission of new Members
(e.g., the admission of Class B Members following the initial admission of
Class A Members), since the new Members will be entitled to their allocable
share of liabilities in accordance with their profits interests. To the extent
liabilities are thus shifted from a Member, such amount will be treated as a
distribution to such Member. This distribution is applied against and reduced

                                      65



the tax basis of such Member's interest in the Company. To the extent such
deemed distribution exceeds a Member's basis, it could create taxable gain.


        However, it is anticipated that the Company's liabilities will be
small relative to its total assets (current liabilities are less than one
percent of what will be the Class A Assets). Assuming such liabilities remain
de minimis, a deemed distribution resulting from a liability shift will
likewise be de minimis and should not exceed a Member's basis.

        Under Section 705 of the Code, a Member's basis in the Company
Membership Interests will also be adjusted for the Member's distributive share
of the Company's taxable income (based on the class of Membership Interest),
tax-exempt income, losses and non-capital expenditures that are not otherwise
taken into account in computing taxable income. In addition, under Section 733
a Member's basis will be reduced (but not below zero) for non-liquidating
distributions by the amount of money distributed to such Member and by the
amount of the basis in the hands of the Member of any property distributed to
such Member.

Minimum Gain Chargebacks and Qualified Income Offsets

         For income tax regulatory compliance purposes, the Operating
Agreement contains minimum gain chargeback and qualified income offset
provisions. In the event that either of these mandatory allocations is
triggered, it could cause some Class A income to be allocated to Class B
Members, or Class B income to be allocated to Class A Members.

        A minimum gain chargeback would be triggered upon a net decrease in
partnership minimum gain for a taxable year. Minimum gain is the amount by
which the Company's nonrecourse debt exceeds its basis in property subject to
the debt.** A decrease in minimum gain could occur, for example, as the result
of the payment of a liability or the sale of a property subject to nonrecourse
debt. If there is a reduction in the Company's minimum gain, then to the
extent of the minimum gain chargeback the Company may be required to allocate
proportionately each and every item of gain or income to any Member who was
previously allocated nonrecourse deductions.

        The Company represents that it does not intend to maintain any
significant levels of debt and therefore does not anticipate creating any
minimum gain that could result in a chargeback. Nevertheless, no assurance can
be given that minimum gain chargebacks will not occur.

        A qualified income offset could occur when a Member receives a
distribution from the Company at a time when such Member has an excess
negative capital account balance (i.e., a negative balance in excess of a
Member's obligation to make additional contributions). In this case, a portion
of each and every item of the Company's income or gain could be allocated to
such Member until the capital account is no longer negative. Although the
Company represents that it does not intend to make distributions that would
result in negative capital account balances for any Member, no assurance can
be given that qualified income offsets will never be required.

Tax Allocations With Respect To Contributed Properties

- --------
**Assuming no Member will bear the economic risk of loss for any debt of the
Company, it is likely that all of the Company's debt would be considered
nonrecourse.

                                      66



         Pursuant to Section 704(c) of the Code, income, gain, loss, and
deduction attributable to appreciated or depreciated property that is
contributed to a partnership in exchange for an interest in the partnership,
must be allocated in a manner such that the contributing partner is charged
with, or benefits from, respectively, the unrealized gain or unrealized loss
associated with the contributed property. The amount of such unrealized gain
or loss is generally equal to the difference between a property's fair market
value and its adjusted tax basis, and is referred to as the "book-tax
difference." Such allocations are solely for tax purposes, and do not affect
the book capital accounts or other economic or legal arrangements of the
parties.

        The Company was formed by way of contributions of appreciated or
depreciated assets. However, as a result of the formation transactions, any
book-tax difference will be eliminated and special allocations should not be
required under Section 704(c). However, should other appreciated or
depreciated assets be contributed to the Company, or should a book-tax
disparity otherwise arise, special allocations could be required under Section
704(c).

Tax Exempt Investors

General

         Income from unrelated trades or businesses may be subject to tax in
the hands of a tax exempt entity. Generally, income from a partnership is
deemed to be unrelated business taxable income ("UBTI") for most tax exempt
pension and profit-sharing funds, except that the Code specifically excludes
from UBTI all dividends, interest, amounts received as consideration for
entering into agreements to make loans, royalties, certain gains from sales of
investments, certain rents, certain other items, and all deductions directly
connected with such income.

Fees

        Certain service fees that the Company may generate or be reimbursed
for (e.g., legal, accounting, appraisal and closing costs) do not represent
interest or other excluded forms of income and therefore may be included in
UBTI. Typically, these types of fees are reimbursements for costs incurred by
the Company and may be offset at least partially by expense deductions that
are directly connected to the fee income.

Real Property Rents

        Although the Company does not intend to invest in real property for
the production of rents, it may nevertheless acquire such properties as a
result of foreclosure or other transactions. In such case, in order to avoid
generating UBTI, the Company may manage such properties in accordance with
certain restrictions set forth in the federal income tax regulations. These
restrictions are not materially different from certain REIT rules that MRC is
currently required to follow in managing real property it may hold.

Debt-financed Property

         Generally, a portion of any income from property that is
"debt-financed" is considered UBTI. The term "debt-financed" generally means
any debt that is incurred or carried in connection with the acquisition or
improvement of property. The portion of income that is included in UBTI is
that proportion of the total gross income that is derived from or on account
of debt-financed property as the average acquisition indebtedness bears to the
average amount of the property's adjusted basis throughout the year. To the
extent
                                      67



the Company has no acquisition indebtedness within the meaning of Section 514
of the Code, it should not produce any debt-financed income that is includible
in UBTI.

Dealer Property Sales

        Gain or loss realized from the sale, exchange or other disposition of
property held primarily for sale to customers in the ordinary course of a
trade or business (i.e., dealer property sales) is UBTI. Whether a particular
transaction is a dealer property sale depends on all the relevant facts and
circumstances of the transaction. Although the Company does not intend to
generate UBTI from dealer property sales, no assurance can be given that such
UBTI will always be avoided.





Other Tax Considerations

        The Company and its Members may be subject to state or local taxation
in various state or local jurisdictions. In addition, special tax
considerations may apply depending of the tax status and circumstances of
particular investors. Consequently, investors are urged to consult their own
tax advisor with respect to the Offering.

                   CONSIDERATIONS FOR PENSION FUND INVESTORS

        The following summary of the material legal considerations regarding
an investment in Class B Membership Interests by certain pension fund
investors has been prepared by Bodman, Longley & Dahling LLP and is based on
current law. This discussion is general in nature and does not purport to deal
in detail with the legal considerations of particular investors or with all of
the ramifications of an investment in the Class B Membership Interests.

Pension Plans Subject to the Employee Retirement Income Security Act of 1974

        A fiduciary of a pension, profit-sharing or other employee benefit
plan subject to the Employee Retirement Income Act of 1974 ("ERISA") should
consider the fiduciary standards under ERISA in the context of the plan's
particular circumstances before authorizing an investment of a portion of such
plan's assets in the Class B Membership Interests. Such fiduciary should
consider, among other factors, whether the investment satisfies the ERISA
prudence and diversification requirements, and whether the investment is in
accordance with the documents governing the plan.

        The fiduciary also should consider the ERISA prohibited transaction
rules, particularly those which prohibit self-dealing and the receipt of
compensation.

        Moreover, the fiduciary should be aware that under Section 2510.3-101
of the United States Department of Labor regulations, 29 CFR ss.2510.3-101
(the "DOL Regulation"), the assets of an entity in which a plan invests may be
deemed, under certain circumstances, to be plan assets. In such an event, the
officers and directors of the entity will be required to manage the entity's
assets in accordance with the fiduciary standards of ERISA. If the Company's
assets were deemed to be plan assets, the Company, and its respective Members
and Managing Board Members, could be subject to the fiduciary standards under

                                      68



ERISA. Compliance with these standards could interfere with the Company's own
investment objectives and policies.

        The DOL Regulation provides that if securities are "publicly-offered
securities", within the meaning of such regulation, the assets of the issuer
of the securities will not be deemed to be plan assets. The Company has
covenanted in the Operating Agreement to do or cause to be done whatever is
required so that the Class A and Class B Membership Interests will be
"publicly-offered securities" within the meaning of the DOL Regulation, as
amended, or any successor provision.

Michigan Public Employee Retirement Systems

        The investment of funds of public employee retirement systems under
Michigan law is governed by Act No. 314, Public Acts of Michigan, 1965, as
amended (the "Act"). The Act has not been amended since the enactment of the
Michigan Limited Liability Company Act, Act No. 23, Public Acts of Michigan,
1993, as amended, which authorized the formation and operation of limited
liability companies in Michigan, and does not explicitly address the
investment of assets of public employee retirement systems in membership
interests of limited liability companies.

        A fiduciary of a public employee retirement system subject to the Act
should consider the fiduciary standards under Section 13 of the Act, as
amended, in the context of the system's particular circumstances before
authorizing an investment of a portion of such plan's assets in the Class B
Membership Interests. Such fiduciary should consider, among other factors,
whether the investment is reasonably designed, as part of the investments of
the system, to further the purposes of the system, taking into consideration
the risk of loss and the opportunity for gain or other return associated with
the investment. The fiduciary should also give consideration to the prudence
and diversification requirements of the Act.

        Further, the fiduciary should satisfy itself that the investment by
such public employee retirement system in the Class B Membership Interests
will not contravene the Act. In this regard, the fiduciary should review with
its counsel the applicability to the particular retirement system of Sections
20d of the Act, which provides that a fiduciary may invest up to a certain
percentage of the system's assets in investments not otherwise qualified under
the Act. That section provides, in part, that a fiduciary of a system having
assets of $250,000 or more may invest not more than 10% of the system's assets
in investments not otherwise qualified under the Act, and that the fiduciary
of a system who is the Treasurer of the State of Michigan may invest not more
than 15% of the system's assets in such investments. Because compliance with
Section 20d of the Act is an inherently factual, and not legal, matter,
neither the Company nor Bodman, Longley & Dahling LLP expresses any opinion as
to whether or not the investment of a retirement system's assets in Class B
Membership Interests will be in compliance with the Act.

EACH FIDUCIARY OF A PLAN SUBJECT TO ERISA OR OF A PUBLIC EMPLOYEE RETIREMENT
SYSTEM IS URGED TO CONSULT ITS OWN LEGAL COUNSEL REGARDING THE SPECIFIC
CONSIDERATIONS UNDER FEDERAL AND STATE LAW CONCERNING AN INVESTMENT IN THE
CLASS B MEMBERSHIP INTERESTS AND OF ANY POTENTIAL CHANGES IN APPLICABLE LAWS.


                                      69



                             FINANCIAL INFORMATION

        The report of Coopers & Lybrand, L.L.P., independent certified public
accountants, on the financial statements of MRC, the predecessor of the
Company, as of December 31, 1995 and 1994 and for each of the years in the
three-year period ended December 31, 1995 is included elsewhere in this
Prospectus. The unaudited financial statements for the six month period ended
June 30, 1996 are also included. The pool of assets (and assumed liabilities) 
of MRC will become the Class A Assets upon the consummation of the 
Restructuring. Accordingly, there can be no assurance that similar results 
will be achieved by the Company from the investment of the net proceeds from 
this Offering.

                                 LEGAL MATTERS


        Legal matters in connection with the Restructuring will be passed upon
by Bodman,Longley & Dahling LLP, 100 Renaissance Center, 34th Floor, Detroit,
Michigan 48243. F. Thomas Lewand, a member of Bodman, Longley & Dahling LLP,
is a director of MRC. As of June 30, 1996, no shares of MRC or membership
interests of the Company were beneficially owned by attorneys in the firm of
Bodman, Longley & Dahling LLP.


                                    EXPERTS

        The audited financial statements and the financial statement schedules
of MRC included in Form 10-K and in Form 10-K/A and incorporated by reference
in this Prospectus have been examined by Coopers & Lybrand L.L.P., independent
certified public accountants, for the periods and to the extent set forth in
their report, and are included herein in reliance on the report of such firm,
given upon their authority as experts in accounting and auditing.

                                      70



                                   GLOSSARY

        As used in this Prospectus, the following terms have the definitions
hereinafter indicated. Where applicable, calculations to be made pursuant to
any such definition will be made in accordance with generally accepted
accounting principles, except as otherwise provided in such definition.

        "Act" shall mean Act No. 314, Public Acts of Michigan, 1965, as amended.

        "Adjusted Basis" shall have the meaning given such term in Section
1011 of the Code.

        "Adjusted Capital Account Balance" shall mean with respect to each
Member, the balance of such Member's Capital Account at the end of the fiscal
year increased by any amount which the Member is deemed to be obligated to
restore pursuant to the penultimate sentences of Regulation Sections
1.704-2(g)(1) and (i)(5). In determining the amounts distributable to the
Members, it shall be presumed that (i) all of the Company's assets would be
sold at their Gross Asset Value, (ii) payments to any holder of a nonrecourse
debt would be limited to the Gross Asset Value of the assets secured by
repayment of such debt, and (iii) the proceeds of such hypothetical sale would
be applied and distributed in accordance with the Operating Agreement.

        "Affiliate" of another person shall mean (a) any person directly or
indirectly controlling, controlled by or under common control with, another
person, (b) any person directly or indirectly owning or controlling ten
percent (10%) or more of the outstanding voting securities or beneficial
interests of such other person, (c) any officer, director, trustee or partner
of such other person, and (d) if such other person is an officer, director,
trustee or partner of another entity, then the entity for which such other
person acts in such capacity.

      "Bankruptcy" shall mean, with respect to a person, the happening of
any of the following:

               (a) the making of a general assignment for the benefit of
creditors;

               (b) the filing of a voluntary petition in bankruptcy or the
filing of a pleading in any court of record admitting in writing an inability
to pay debts as they become due;

               (c) the entry of an order, judgment or decree by any court of
competent jurisdiction adjudicating the person to be bankrupt or insolvent;

               (d) the filing of a petition or answer seeking any
reorganization, arrangement, composition, readjustment, liquidation,
dissolution or similar relief under any statute, law or regulation;

               (e) the filing of an answer or other pleading admitting the
material allegations of, or consenting to, or defaulting in answering, a
bankruptcy petition filed against the person in any bankruptcy proceeding;

               (f) the filing of an application or other pleading or any
action otherwise seeking, consenting to or acquiescing in the appointment of a
liquidating trustee, receiver or other liquidator of all or any substantial
part of the person's properties;


                                                   71



               (g) the commencement of any proceeding seeking reorganization,
arrangement, composition, readjustment, liquidation, dissolution or similar
relief under any statute, law or regulation which has not been quashed or
dismissed within 180 days; or

               (h) the appointment without consent of such person or
acquiescence of a liquidating trustee, receiver or other liquidator of all or
any substantial part of such person's properties without such appointment
being vacated or stayed within 90 days and, if stayed, without such
appointment being vacated within 90 days after the expiration of any such
stay.

        "Capital Contribution" shall mean, with respect to any Member, the
amount of money contributed by that Member to the Company and, if property
other than money is contributed, the initial Gross Asset Value of such
property, net of liabilities assumed or taken subject to by the Company.

        "Class A Assets" will consist of the Capital Contributions of the
Class A Members, together with all additions, attachments, accretions,
accessions, mutations, replacements, substitutions, renewals, interest,
dividends, distributions, rights of any kind, products, or proceeds of or
pertaining to any of the foregoing. The Company shall establish and maintain a
separate bookkeeping account for the Class A Assets.

        "Class A Capital Account" shall have the following meaning:

        The Company will establish and maintain a separate capital account for
each Class A Member. Each such capital account will be:

                    (i) credited with such Class A Member's share, determined
        in accordance with its Class A Percentage Interest, of the Class A
        Assets, consisting of the amount of cash and the initial Gross Asset
        Value (net of liabilities secured by such contributed property that
        the Company assumes or takes subject to) of any other property which
        is part of the Class A Assets, such Class A Member's distributive
        share of Profits, and generally any items in the nature of income or
        gain that are specially allocated to such Class A Member, and

                   (ii) debited with the amount of cash and the Gross Asset
        Value (net of liabilities secured by such distributed property that
        such Class A Member assumes or takes subject to) of any property
        distributed to such Class A Member pursuant to any provision of the
        Operating Agreement, such Class A Member's distributive share of
        Losses, such Class A Member's share, determined in accordance with its
        Class A Percentage Interest, of certain expenditures of the Company
        and generally items in the nature of expenses or losses that are
        specially allocated to such Class A Member.

        "Class A Expenses" means those expenses and debts incurred by the
Company that are attributable solely to the Class A Assets.

        "Class A Member" shall mean those persons admitted as Class A Members
pursuant to Section 4.1 of the Operating Agreement, and any other person
admitted to the Company as a substituted Member of a Class A Member, that has
not made a disposition of such person's entire Interest.

        "Class A Membership Interest" shall mean the interest of a Class A
Member in the Company as a Class A Member representing such Class A Member's
rights, powers and privileges as specified in the Operating Agreement.


                                      72



        "Class A Percentage Interest" shall mean the percentage identified as
such Member's Class A Percentage Interest, as the same may be increased or
decreased from time to time to the provisions of the Operating Agreement.

        "Class B Assets" will consist of the Capital Contributions of the
Class B Members, together with all additions, attachments, accretions,
accessions, mutations, replacements, substitutions, renewals, interest,
dividends, distributions, rights of any kind, products, or proceeds of or
pertaining to any of the foregoing. The Company will establish and maintain a
separate bookkeeping account for the Class B Assets.

        "Class B Capital Account" shall have the following meaning:

        The Company, will establish and maintain a separate account for each
Class B Member. Each such capital account will be:

                    (i) credited with such Class B Member's share, determined
        in accordance with its Class B Percentage Interest, of the Class B
        Assets, consisting of the amount of cash and the initial Gross Asset
        Value (net of liabilities secured by such contributed property that
        the Company assumes or takes subject to) of any other property which
        is part of the Class B Assets, such Class B Member's distributive
        share of Profits, and generally any items in the nature of income or
        gain that are specially allocated to such Class B Member, and

                   (ii) debited with the amount of cash and the Gross Asset
        Value (net of liabilities secured by such distributed property that
        such Class B Member assumes or takes subject to) of any property
        distributed to such Class B Member pursuant to any provision of the
        Operating Agreement, such Class B Member's distributive share of
        Losses, such Class B Member's share, determined in accordance with its
        Class B Percentage Interest, of certain expenditures of the Company,
        and generally any items in the nature of expenses or losses that are
        specially allocated to such Class B Member.

        "Class B Cash Income" shall mean all cash or cash equivalents received
by the Company from Company operations attributable to the Class B Assets,
including, without limitation, interest received on Mortgage Loans and other
investments, less the sum of expenses paid or set aside by the Company
attributable solely to the Class B Assets, less return of principal on
Mortgage Loans or other investments and proceeds from the sale of REO Property
that do not represent gain which are attributable to solely the Class B
Assets, and less the sum of the following items not attributable to a
particular class or series, to the extent paid or set aside by the Company,
multiplied by a fraction, the numerator of which is the total of the book
value of any REO Property and the outstanding principal balance of the
Mortgage Loans which are part of the Class B Assets and the denominator of
which is the total of the book value of any REO Property and the outstanding
principal balance of all of the Mortgage Loans of the Company:

        (a) All principal and interest payments on indebtedness of the Company
and all other sums paid to lenders;

        (b) All cash expenditures incurred incident to the normal operation of
the Company's business; and

        (c) Such reserves as the Managing Board deems reasonably necessary to
the proper operation of the Company's business.

                                      73



        "Class B Expenses" means those expenses and debts incurred by the
Company that are attributable solely to the Class B Assets.

        "Class B Member" means those persons admitted as Class B Members
pursuant to Section 4.4 of the Operating Agreement, and any other person
admitted to the Company as a substituted Member of a Class B Member, that has
not made a disposition of such person's entire Interest.

        "Class B Membership Interest" shall mean the interest of a Class B
Member in the Company as a Class B Member representing such Class B Member's
rights, powers and privileges as specified in the Operating Agreement.

        "Class B Percentage Interest" shall mean the percentage identified as
such Member's Class B Percentage Interest, as the same may be increased or
decreased from time to time pursuant to the provisions of the Operating
Agreement.

        "Class B Return" shall mean all cash or cash equivalents received by
the Company from Company operations attributable to the Class B Assets which
does not constitute Class B Cash Income, including, without limitation, return
of principal on Mortgage Loans and other investments and the proceeds from the
sale of REO Property that do not represent gain; less, to the extent paid or
set aside but not taken into account when computing Class B Cash Income, the
sum of all expenses of the Company attributable solely to the Class B Assets,
and less the sum of the following items not attributable to a particular class
or series, to the extent paid or set aside by the Company, multiplied by a
fraction, the numerator of which is the total of the book value of any REO
Property and the outstanding principal balance of the Mortgage Loans which are
part of the Class B Assets and the denominator of which is the total of the
book value of any REO Property and the outstanding principal balance of all of
the Mortgage Loans of the Company:

        (a) All principal and interest payments on indebtedness of the Company
and all other sums paid to lenders;

        (b) All cash expenditures incurred incident to the normal operation of
the Company's business; and

        (c) Such reserves as the Managing Board deems reasonably necessary to
the proper operation of the Company's business.

        "Code" shall mean the Internal Revenue Code of 1986, as amended.

        "Company" shall mean Metropolitan Realty Company, L.L.C., a Delaware
limited liability company.

        "Commission" shall mean the Securities and Exchange Commission.

        "Construction Loan" shall mean a short-term Mortgage Loan, the
proceeds of which are to provide funds for the actual construction of real
estate projects, or acquisition and/or redevelopment of Real Property, and for
carrying costs paid or incurred by the borrower during the term of this loan.

        "Depreciation" shall mean, for each fiscal year or other period, an
amount equal to the depreciation, amortization or other cost recovery
deduction allowable with respect to an asset for that year or other period,
except that if the Gross Asset Value of an asset differs from its adjusted
basis for federal income tax

                                      74



purposes at the beginning of the fiscal year or other period, Depreciation
shall be an amount which bears the same ratio to that different Gross Asset
Value (as originally computed) as the federal income tax depreciation,
amortization, or other cost recovery deduction for that fiscal year or other
period bears to the adjusted tax basis (as originally computed); provided,
however, that if the federal income tax depreciation, amortization or other
cost recovery deduction for the applicable year or period is zero,
Depreciation shall be determined with reference to the Gross Asset Value (as
originally computed) using any reasonable method selected by the Managing
Board.

        "Detroit MSA" shall mean the Metropolitan Statistical Area of the City
of Detroit, which includes the Tri-County Area as well as the Counties of St.
Clair, Monroe, Livingston, Lapeer and Genesee.

        "DOL Regulation" shall mean Section 2510.3-101 of the United States
Department of Labor regulations, 29 CFR ss.2510.3-101.

        "ERISA" shall mean the Employee Retirement Income Security Act of
1974, as amended.

        "Exchange Act" shall mean the Securities Exchange Act of 1934, as
amended.

        "FASB" shall mean the Financial Accounting Standards Board.

        "First Mortgage" shall mean a Mortgage which takes priority or
precedence over all other charges or liens upon the same Real Property, other
than a lessee's interest therein, and which must be satisfied before such
other charges are entitled to participate in the proceeds of any sale. Such
Mortgage may be upon a lessee's interest in Real Property. Such priority shall
not be deemed abrogated by liens for taxes, assessments which are not
delinquent or remain payable without penalty, contracts (other than contracts
for repayment of borrowed moneys) or leases, mechanics' and materialmen's
liens for work performed and materials furnished which are not in default or
are in good faith being contested and other claims normally in the same local
jurisdiction not to abrogate the priority or a First Mortgage.

        "First Mortgage Loan" shall mean a Mortgage Loan secured or
collateralized by a First Mortgage.

        "General Expenses" means those expenses and debts incurred by the
Company that are not attributable to a particular class of Membership
Interest, including but not limited to (a) all principal and interest payments
on indebtedness of the Company and all other sums paid to lenders, and (b) all
cash expenditures incurred incident to the normal operation of the Company's
business. General Expenses shall be allocated to the Class A Assets according
to the following formula: each item of General Expense shall be multiplied by
a fraction, the numerator of which is the total of the book value of any REO
Property and the outstanding principal balance of the Mortgage Loans which are
part of the Class A Assets and the denominator of which is the total of the
book value of any REO Property and the outstanding principal balance of all of
the Mortgage Loans of the Company. General Expenses shall be allocated to the
Class B Assets according to the following formula: each item of General
Expense shall be multiplied by a fraction, the numerator of which is the total
book value of any REO Property and the outstanding principal balance of the
Mortgage Loans which are part of the Class B Assets and the denominator is the
total of the book value of any REO Property and the outstanding principal
balance of all of the Mortgage Loans of the Company. The allocation of General
Expenses will be the same for GAAP and tax purposes.

        "Gross Asset Value" shall mean with respect to any Company asset, the
asset's Adjusted Basis, except as follows:

                                      75



               (a) the initial Gross Asset Value of any asset contributed by a
Member to the Company shall be the gross fair market value of that asset, as
determined jointly by the contributing Member and the Managing Board;

               (b) the Gross Asset Value of all Company assets shall be
adjusted to equal their respective gross fair market values as of the date
upon which any of the following occurs: (i) the acquisition of an additional
interest in the Company after the effective date of the Operating Agreement by
any new or existing Member, in exchange for more than a de minimis Capital
Contribution or the distribution by the Company to a Member of more than a de
minimis amount of Company property as consideration for an interest in the
Company; and (ii) the liquidation of the Company within the meaning of
Regulation Section 1.704-1(b)(2)(ii)(g);

               (c) the Gross Asset Value of any Company asset distributed to
any Member shall be the gross fair market value of that asset on the date of
distribution, as determined by the Member receiving that distribution and the
other Member; and

               (d) if an election under Section 754 of the Code has been made,
the Gross Asset Value of Company assets shall be increased (or decreased) to
reflect any adjustments to the adjusted basis of the assets pursuant to Code
Section 734(b) or Code Section 743(b), but only to the extent that those
adjustments are taken into account in determining Capital Accounts pursuant to
Regulation Section 1.704-1(b)(2)(iv)(m) and Section 4.3; provided, however,
that Gross Asset Value shall not be adjusted pursuant to this subsection (d)
to the extent that an adjustment pursuant to subsection (b) is made in
connection with a transaction that would otherwise result in an adjustment
pursuant to this subsection (d).

        If the Gross Asset Value of an asset has been determined or adjusted
hereby, that Gross Asset Value shall thereafter be further adjusted by the
Depreciation, if any, taken into account with respect to that asset for
purposes of computing Profits and Losses.

        "IRS" shall mean the Internal Revenue Service.

        "Junior Mortgage" shall mean a Mortgage which (i) has the same
priority or precedence over charges or encumbrances upon Real Property as that
required for a First Mortgage except that it is subject to the priority of one
or more Mortgages and (ii) must be satisfied before such other charges or
liens (other than prior Mortgages) are entitled to participate in the proceeds
of any sale.

        "Junior Mortgage Loan" shall mean a Mortgage Loan secured or
collateralized by a Junior Mortgage.

        "Leasehold Mortgage Loan" shall mean a Mortgage Loan secured or
collateralized by an interest in a lessee's leasehold interest in Real
Property.

        "Limited Liability Company Act" shall mean the Delaware Limited
Liability Company Act, as amended.

        "LLC" shall mean a limited liability company.

        "Majority Shareholder" shall mean a holder of MRC common stock whose
total holdings both beneficially and of record are 50,000 shares or more and
who receives Class A Membership Interests in the Restructuring in exchange for
their MRC shares.

                                      76



        "Managing Board" shall mean the entity with the power, on behalf of
the Company, to do all things necessary or convenient to carryout the business
and affairs of the Company.

        "Managing Board Member" shall mean a person appointed by a
Member-Manager to the Managing Board.

        "Member" shall mean any person admitted as a Member of any class, and
any other person admitted to the Company as a substituted Member, that has not
made a disposition of such person's entire Interest.

        "Member-Manager" shall mean (a) those Members with a Total Percentage
Interest at least equal to the Minimum Percentage and (b) to the extent not
previously taken into account, those Class A Members (but excluding their
assignees) which held sufficient shares of MRC's common stock immediately
prior to the initial Capital Contribution of the Class A Members to elect at
least one director at an annual meeting of the shareholders of MRC, and in
either case which have not declined in writing to serve as Member-Managers.

        "Membership Interest" shall mean the interest of a Member in the
Company as a Member, representing such Member's rights, powers and privileges
as specified in the Operating Agreement.

        "Minimum Gain" has the meaning set forth in Regulation Section
1.704-2(d)(1).

        "Minimum Percentage" shall mean a Total Percentage Interest which
represents a positive Adjusted Capital Account Balance of $2,500,000.

        "Minimum Subscription Level" shall mean the subscription funds held in
escrow by the Escrow Agent of at least $25,000,000.

        "Minority Shareholder" shall mean a holder of MRC common stock whose
total holdings both beneficially and of record are fewer than 50,000 shares
and who will receive cash equal to the book value of their MRC shares as of
September 30, 1995 ($9.03 per share) in exchange for their MRC shares pursuant
to the Restructuring Agreement.

        "Mortgage" shall mean the security interest in Real Property granted
to secure a Mortgage Loan.

        "Mortgage Loan" shall mean a note, bond or other evidence of
indebtedness or obligation which is secured or collateralized by an interest
in Real Property.

        "MRC" shall mean Metropolitan Realty Corporation, a Michigan
corporation and the Company's predecessor.

        "Net Income" for any period shall mean total revenues applicable to
such period, less the expenses applicable to such period other than additions
to reserves for depreciation or bad debts or similar non-cash reserves. If the
Advisor receives an incentive fee, Net Income, for the purposes of calculating
Total Operating Expenses shall exclude the gain from the sale of the Company's
assets.

        "Notice" shall mean the IRS published Notice 88-75, 1988-2 C.B. 386.


                                      77



        "Offering" shall mean the offering by the Company of Units of its
Class B Membership Interests to create a new investment pool which will be
segregated on the books of the Company from the existing investment pool of
the Company.

        "Offering Period" shall mean the period of 90 days from the date of
the Prospectus in which the Units of the Class B Membership Interests will be
offered unless acceptable subscriptions for all Class B Membership Interests
have previously been received, subject to possible extension by the Company
for up to an additional 90 days.
   
        "Operating Agreement" shall mean the Operating Agreement of the
Company, dated as of September 24, 1996, as the same may be amended from 
time to time.
    
        "Percentage Interest" shall mean the percentage identified as such
Member's Percentage Interest, as the same may be increased or decreased from
time to time pursuant to the provisions of the Operating Agreement.

        "Plan" shall mean a pension, profit-sharing or other employee benefit
plan subject to ERISA.

        "Profits" and "Losses" shall mean, for each class or series of
Membership Interest and for each fiscal year or other period, an amount equal
to the Company's taxable income or loss for that year or period which is
attributable for the assets of such class or series of Membership Interest,
determined in accordance with Code Section 703(a). For this purpose, expenses
of the Company which are attributable to only one class or series of
Membership Interest shall be taken into account only by such class or series.
Each class or series shall also take into account only that amount of the
general expenses of the Company equal to the total sum of such general
expenses, multiplied by a fraction, the numerator of which is the total of the
outstanding principal balance of the Mortgage Loans which are part of the
assets of such class or series and the denominator of which is the total of
the outstanding principal balance of all of the Mortgage Loans of the Company.
Further, all items of income, gain, loss or deduction required to be stated
separately pursuant to Code Section 703(a)(1) shall be included in taxable
income or loss), with the following adjustments:

               (a) any income of the Company exempt from federal income tax
not otherwise taken into account in computing Profits or Losses shall be added
to that taxable income or loss;

               (b) any expenditures of the Company described in Code Section
705(a)(2)(B) or treated as Code Section 705(a)(2)(B) expenditures pursuant to
Regulation Section 1.704-1(b)(2)(iv)(i), shall be subtracted from that taxable
income or loss;

               (c) in the event the Gross Asset Value of any Company asset is
adjusted as required by subsections (b) or (c) of the definition of Gross
Asset Value, the amount of that adjustment shall be taken into account as gain
or loss from the disposition of that asset (assuming the asset was disposed of
just prior to the adjustment) for purposes of computing Profits or Losses in
the fiscal year of adjustment;

               (d) gain or loss resulting from any disposition of Company
property with respect to which gain or loss is recognized for federal income
tax purposes shall be computed by reference to the Gross Asset Value of the
property disposed of, notwithstanding that the Adjusted Basis of that property
may differ from its Gross Asset Value;


                                      78



               (e) in lieu of the depreciation, amortization and other cost
recovery deductions taken into account in computing the taxable income or
loss, there shall be taken into account the Depreciation for the fiscal year
or other period; and

               (f) any items of income, gain, loss or deduction that are
specially allocated pursuant to certain provisions of the Operating Agreement
shall not be taken into account in computing Profits or Losses.

        "PTP" shall mean a publicly traded partnership under Section 7704 of
the Code.

        "Public Offering Expenses" means all expenses incurred by the Company
and the Corporation (other than Restructuring Expenses) in connection with the
preparation and filing of the Form S-11 registration statement by the Company
under the Securities Act of 1933, as amended, and the sale of Units of Class B
Membership Interests pursuant to said registration statement.

        "Real Estate Investment" shall mean any interest in land, rights and
interests in land, including an equity, mortgage or leasehold interest, and
any buildings, structures, improvements, fixtures and equipment and
furnishings located on or used in connection with the land or rights or
interests therein.

        "Real Property" shall mean and include land, rights, and interests in
land, leasehold interests (including but not limited to interests of a lessor
or lessee therein), and any buildings, structures, improvements, fixtures and
equipment and furnishings located on or to be located on or used or to be used
in connection with land, leasehold interests and rights or interests in land,
but does not include Mortgages, Mortgage Loans or interest therein.

        "Registration Statement" shall mean the Registration Statement on Form
S-11, file number 33-99696, of which this Prospectus forms a part.

        "Regulations" shall mean pronouncements, as amended from time to time,
or their successor pronouncements, which clarify, interpret and apply the
provisions of the Code, and which are designated as "Treasury Regulations" by
the United States Department of the Treasury.

        "REIT" shall mean real estate investment trust under the Code.

        "REO Property" shall mean all Real Property acquired by the Company or
its nominee through foreclosure or deed in lieu of foreclosure in connection
with a defaulted Mortgage Loan.

        "Restricted Membership Interest" shall mean a Membership Interest (or
portion thereof) that represents at least 21% of a particular class.

        "Restructuring" shall mean the transaction whereunder (i) all the
assets and liabilities of MRC will be assigned to and assumed by the Company
in exchange for all the Class A Membership Interests of the Company, (ii)
MRC's Majority Shareholders will receive in dissolution of MRC their MRC
shares for all the Class A Membership Interests, and (iii) MRC's Minority
Shareholders will exchange their MRC shares for an amount equal to the book
value of their shares as of September 30, 1995 ($9.03 per share) pursuant to
the Restructuring Agreement.


                                      79


   
        "Restructuring Agreement" shall mean the Agreement and Plan of
Dissolution and Restructuring between the Company and MRC and dated 
September 24, 1996 which sets forth the terms and conditions of the 
Restructuring.
    
        "Restructuring Expenses" means all expenses incurred by the Company
and the Corporation in connection with the preparation, execution and
implementation of that certain Agreement and Plan of Reorganization entered
into between the Company and the Corporation and the Form S-4 registration
statement filed by the Corporation under the Securities Act of 1933, as
amended.

        "Securities Act" shall mean the Securities Act of 1933, as amended.

        "Short-term Investments" shall mean short-term government guaranteed
mortgage-backed securities or other short-term investments permitted for a
qualified real estate investment trust under Section 856 of the Code.

        "TMP" shall mean a taxable mortgage pool under Section 7701(i) of the
Code.

        "Total Percentage Interest" shall mean with respect to any Member as
of any date of determination, a fraction (expressed as a percentage), the
numerator of which is the Member's positive Adjusted Capital Account Balance,
if any, and the denominator of which is the total positive Adjusted Capital
Account Balances of all of the Members, with such adjustments, if any, thereto
as a majority of the Managing Board Members shall deem appropriate in the
interest of fairness under the circumstances.

        "Transferable Membership Interest" shall mean a Membership Interest
(or portion thereof) that is not a Restricted Membership Interest.

        "Tri-County Area" shall mean the southeastern region of Michigan,
which includes Wayne, Oakland and Macomb Counties.

        "Unaffiliated Representative" shall mean a person who is not an
Affiliate of, directly or indirectly, nor has a material business or
professional relationship with, the advisory company, if any.

        "UBTI" shall mean unrelated business taxable income under the Code.

        "Uninterested Representative" shall mean a Managing Board Member who
has no interest, either directly or through an Affiliate, in the Real Estate
Investment or other transaction. In the case of a Real Estate Investment or
other transaction in which the advisory company, if any, a Member-Manager or
an Affiliate thereof has an interest, or in which a Managing Board Member who
is an Affiliate of the advisory company, if any, has an interest,
"Uninterested Representative" shall mean an Unaffiliated Representative.

        "Unit" shall mean each $50,000 unit of a Class B Membership Interest
subscribed to by a Class B Member.



                                      80






                        APPENDIX A

                    OPERATING AGREEMENT





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







                                 [ LOGO ART ]









                      METROPOLITAN REALTY COMPANY, L.L.C.
                     A DELAWARE LIMITED LIABILITY COMPANY


                              OPERATING AGREEMENT








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







                               TABLE OF CONTENTS

                                                                          Page
                                                                          ----


ARTICLE I - ORGANIZATION..................................................  1

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

ARTICLE II - BOOKS, RECORDS AND ACCOUNTING................................  2

    2.1    Books and Records..............................................  2
    2.2    Fiscal Year; Accounting........................................  3
    2.3    Bank Accounts..................................................  3
    2.4    Reports........................................................  3
    2.5    Tax Returns....................................................  3

ARTICLE III - MEMBERS AND MEETINGS OF MEMBERS.............................  3

    3.1    Classes of Members.............................................  3
    3.2    Membership Certificates........................................  4
    3.4    Meetings of Members............................................  5
    3.5    Notice of Meetings.............................................  5
    3.6    Record Dates...................................................  5
    3.7    List of Members................................................  5
    3.8    Quorum.........................................................  5
    3.9    Proxies........................................................  6
    3.10   Inspectors of Election.........................................  6
    3.11   Manner of Voting...............................................  6
    3.12   Consent........................................................  6

ARTICLE IV - CAPITAL CONTRIBUTIONS........................................  7

    4.1    Initial Class A Contributions and Members......................  7
    4.2    Class A Assets.................................................  7
    4.3    Class A Capital Accounts.......................................  7
    4.4    Class B Contributions and Members..............................  8

                                     - i -




                               TABLE OF CONTENTS
                                  (Continued)

                                                                          Page
                                                                          ----

    4.5    Class B Assets.................................................  8
    4.6    Class B Capital Accounts.......................................  8
    4.7    Capital Accounts and Capital Contributions in General..........  9

ARTICLE V - ALLOCATIONS OF PROFITS AND LOSSES.............................  9

    5.1    Timing and Effect..............................................  9
    5.2    Allocation.....................................................  9
    5.3    Allocation In the Event of Section 754 Election................  9
    5.4    Special Tax Allocations........................................  9
    5.5    Regulatory and Curative Allocations............................ 10
    5.6    Adjustment to Allocations...................................... 11
    5.7    Required Ownership of Member-Managers. ........................ 11
    5.8    Allocation of Expenses......................................... 12

ARTICLE VI - DISTRIBUTIONS

    6.1    Distributions To Class A Members............................... 12
    6.2    Distributions To Class B Members............................... 13
    6.3    Distributions of Uninvested Class B Assets..................... 13
    6.4    Limitations on Distributions....................................13

ARTICLE VII - DISPOSITION OF MEMBERSHIP INTERESTS......................... 13

    7.1    General........................................................ 13
    7.2    Prohibited Dispositions........................................ 14
    7.3    Permitted Dispositions......................................... 14
    7.4    Admission of Substitute........................................ 14

ARTICLE VIII - MANAGEMENT................................................. 15

    8.1    Management of Business......................................... 15
    8.2    Managing Board................................................. 15
    8.3    General Powers of Managing Board............................... 17
    8.4    Limitations.................................................... 17
    8.5    Executive and Loan Committees.................................. 18
    8.6    Power and Authority of Committees.............................. 18
    8.7    Dissents....................................................... 20
    8.8    Compensation and Expense Reimbursement......................... 20

                                    - ii -




                               TABLE OF CONTENTS
                                  (Continued)

                                                                          Page
                                                                          ----

    8.9    Officers....................................................... 20
    8.10   Term of Office, Resignation and Removal........................ 21
    8.11   Vacancies...................................................... 21
    8.12   Authority...................................................... 21
    8.13   Compensation................................................... 21
    8.14   Chairman....................................................... 21
    8.15   Vice Chairman.................................................. 21
    8.16   President...................................................... 21
    8.17   Vice Presidents................................................ 21
    8.18   Secretary...................................................... 22
    8.19   Treasurer...................................................... 22
    8.20   Assistant Secretaries and Treasurers........................... 22
    8.21   Standard of Care............................................... 22
    8.22   Liability...................................................... 22
    8.23   Other Interests................................................ 22

ARTICLE IX - INVESTMENT OBJECTIVES AND POLICIES........................... 23

    9.1    Duties and Responsibilities; Investment Allocation............. 23
    9.2    Prohibited Investments and Activities.......................... 23
    9.3    Annual Review.................................................. 24
    9.4    Borrowing Policies............................................. 25
    9.5    Consideration for Realty....................................... 25
    9.6    Arrangements with Advisory Company............................. 25
    9.7    Conflicts of Interest.......................................... 26

ARTICLE X - INDEMNIFICATION............................................... 27

    10.1   Indemnification................................................ 27
    10.2   Certain Actions................................................ 27
    10.3   Expenses of Successful Defense................................. 28
    10.4   Determination that Indemnification is Proper................... 28
    10.5   Indemnification for Portion of Expenses........................ 29
    10.6   Expense Advances............................................... 29
    10.7   Indemnification of Employees and Agents of the Company......... 29
    10.8   Former Managing Board Members, Officers, Employees and Agents.. 29
    10.9   Insurance...................................................... 30
    10.10  Contract Right to Indemnity.................................... 30

                                    - iii -




                               TABLE OF CONTENTS
                                  (Continued)

                                                                          Page
                                                                          ----

    10.11  Exclusivity; Other Indemnification............................. 30
    10.12  Amendment or Deletion.......................................... 30

ARTICLE XI - DISSOLUTION, WINDING UP AND REDEMPTION....................... 30

    11.1   Dissolution.................................................... 30
    11.2   Winding Up..................................................... 30
    11.3   Redemption..................................................... 31
    11.4   Adjustments to Percentage Interests............................ 31

ARTICLE XII - MISCELLANEOUS PROVISIONS.................................... 31

    12.1   Counterparts................................................... 31
    12.2   Entire Agreement............................................... 31
    12.3   Severability................................................... 31
    12.4   Amendment...................................................... 31
    12.5   Power of Attorney.............................................. 32
    12.6   Notices........................................................ 32
    12.7   Binding Effect................................................. 33
    12.8   Governing Law.................................................. 33

ARTICLE XIII - DEFINITIONS................................................ 33


                                    - iv -





                              OPERATING AGREEMENT

                                      FOR

                      METROPOLITAN REALTY COMPANY, L.L.C.
                     A Delaware Limited Liability Company



        THIS OPERATING AGREEMENT is made as of _____________, 199 by
Metropolitan Realty Company, L.L.C. (the "Company"), and the persons executing
this Agreement as members of the Company and those persons who will hereafter
be admitted as members (the "Members"), who agree as follows:


                                   ARTICLE I
                                 ORGANIZATION

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

        1.2    Name. The name of the Company will be Metropolitan Realty 
Company, L.L.C.. The Company may also conduct its business under one or more
assumed names.

        1.3    Purpose. The purpose of the Company is to engage for a 
competitive profit in any activity within the purposes for which limited
liability companies may be organized under the Limited Liability Company Law,
and in particular to strengthen the economy in the Detroit metropolitan area
by enabling developers, business owners and other qualified borrowers to
create jobs, including, to the extent permitted by law, union jobs, by
financing construction or rehabilitation projects. Where possible, the
majority of the Company's investments shall be in the City of Detroit, with
the balance being in the eight county metropolitan region constituting
Southeast Michigan. The Company will have all the powers necessary or
convenient to effect that purpose, including all powers granted by the Limited
Liability Company Law.

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

        1.5    Principal Place of Business, Registered Office and Resident 
Agent. The principal office of the Company shall be located at 535 Griswold,
Suite 748, Detroit, Michigan 48226, or such other address as may be designated
from time to time by the Managing Board. The Company shall have




METROPOLITAN REALTY COMPANY, L.L.C.                                    Page 2



an office at such other address(es) as may be designated from time to time by
the Managing Board. The address of the office of the Company in the State of
Delaware required to be maintained pursuant to the Limited Liability Company
Law is c/o The Corporation Trust Company, 1209 Orange Street, in the City of
Wilmington, County of New Castle, Delaware, or such other address as may be
designated from time to time by the Managing Board. The name and address of
the registered agent for service of process on the Company in the State of
Delaware is The Corporation Trust Company, 1209 Orange Street, in the City of
Wilmington, County of New Castle, Delaware, or such other agent and address as
may be designated from time to time by the Managing Board. The name and
address of the registered agent for service of process on the Company in the
State of Michigan is F. Thomas Lewand, 100 Renaissance Center, 34th Floor, in
the City of Detroit, County of Wayne, Michigan, or such other agent and
address as may be designated from time to time by the Managing Board. If a
resident agent resigns, the Company will promptly appoint a successor.

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

        1.7    Intention for Company. The Members have formed the Company as a
limited liability company under the Limited Liability Company Law. The Members
specifically agree that, except for purposes of federal income tax
classification, the Company will not be a partnership (including a limited
partnership) or any other venture, but a limited liability company under the
Limited Liability Company Law. Except for purposes of federal income tax
classification, no Member or Managing Board Member will be construed to be a
partner in the Company or a partner of any other Member or person; and the
Certificate, and this Agreement and the relationship it creates, will not be
construed to suggest otherwise.

        1.8    Definitions. Certain capitalized terms used in this Agreement 
are defined in Article XIII.


                                  ARTICLE II
                         BOOKS, RECORDS AND ACCOUNTING

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





METROPOLITAN REALTY COMPANY, L.L.C.                                     Page 3




        2.2    Fiscal Year; Accounting. The Company's fiscal year will be the
calendar year. The Company shall follow generally accepted accounting
principles and use the accrual method of accounting in preparation of its
financial statements and the appropriate tax method in preparation of its tax
returns.

        2.3    Bank Accounts. One or more accounts in the name of the Company
shall be maintained in such bank or banks as the Managing Board may from time
to time select. Any checks of the Company may be signed by any person(s)
designated, from time to time, by the Managing Board.

        2.4    Reports. The Managing Board will provide reports concerning the
financial condition and results of operation of the Company and the Capital
Accounts of the Members to the Members as required by applicable law and
otherwise in the time, manner, and form as the Managing Board determines. The
Managing Board will at a minimum provide annual financial statements audited
by the Company's accountant. Each annual report will include a statement by
class of Membership Interest of each Member's share of profits and other items
of income, gain, loss, deduction and credit, and will be prepared and
delivered as soon as practicable after the end of the period to which it
pertains.

        2.5    Tax Returns. As soon as practicable after the end of each 
fiscal year, the Company shall cause to be prepared and transmitted to the
Members federal and appropriate state and local Partnership Income Tax
Schedules "K-1," or any substitute therefor, with respect to such fiscal year
on appropriate forms prescribed.


                                  ARTICLE III
                        MEMBERS AND MEETINGS OF MEMBERS

        3.1    Classes of Members.

               (a) The Company shall have two classes of Members, Class A
Members and Class B Members. Each such class of Members shall have equal
rights, powers and duties, except as otherwise provided in this Agreement.
Class A Membership Interests shall be issued to shareholders of the
Corporation pursuant to that certain Agreement and Plan of Reorganization
entered into between the Company and the Corporation. Except as otherwise
provided in this Section 3.1(a), no additional Class A Membership Interests
shall thereafter be issued by the Company at any time. Class B Membership
Interests shall be issued pursuant to the Company's Form S-11 registration
statement filed by the Company under the Securities Act of 1933, as amended
(Registration No. 33-99696). Except as otherwise provided in this Section
3.1(a), no additional Class B Membership Interests shall thereafter be issued
by the Company. Notwithstanding any contrary provision of this Agreement, the
Company shall do or cause to be done whatever is required so that the Class A
and Class B Membership Interests shall be "Publicly-offered Securities" within
the meaning of Section 2510.3-101 of the Department of Labor Regulations, 29
CFR section 2510.3-101, as amended, or any successor provision. The Managing
Board may, in its discretion, in order to comply with the foregoing
requirement, issue for such consideration as it may determine (including by
gift)




METROPOLITAN REALTY COMPANY, L.L.C.                                    Page 4



Class A Membership Interests and/or Class B Membership Interests to such 
persons and in such Percentage Interests as it may determine.

               (b) Notwithstanding any contrary provision of this Agreement,
the Managing Board may from time to time, without the vote or approval of any
Member or class or group of Members, amend this Agreement to provide for
additional classes or groups of Members having such relative rights, powers
and duties as may be established, excluding rights, powers and duties senior
to existing classes and groups of Members with respect to the assets of the
Company attributable to such classes and groups, and to grant to all or
certain identified Members or a specified class or group of the Members the
right to vote separately or with all or any class or group of the Members, on
any matter. Voting by such Members may be on a per capita, number, financial
interest, class group or any other basis.

        3.2    Membership Certificates.

               (a) Every holder of a Membership Interest in the Company shall
be entitled to have a certificate signed, in the name of the Company (i) by
the Chairman, the President or a Vice President and (ii) by the Treasurer or
an Assistant Treasurer, or the Secretary or an Assistant Secretary of the
Company, certifying the Membership Interest owned by him in the Company.

               (b) Where a certificate is countersigned by (i) a transfer
agent other than the Company or its employee, or (ii) a registrar other than
the Company or its employee, any other signature on the certificate may be a
facsimile. In any case any officer, transfer agent or registrar who has signed
or whose facsimile signature has been placed upon a certificate shall have
ceased to be such officer, transfer agent or registrar before such certificate
is issued, it may be issued by the Company with the same effect as if he were
such officer, transfer agent or registrar at the date of issue.

               (c) The Managing Board may direct a new certificate to be
issued in place of any certificate theretofore issued by the Company alleged
to have been lost, stolen or destroyed, upon the making of an affidavit of
that fact by the person claiming the certificate to be lost, stolen or
destroyed. When authorizing such issue of a new certificate, the Managing
Board may, in its discretion and as a condition precedent to the issuance
thereof, require the owner of such lost, stolen or destroyed certificate, or
his legal representative, to give the Company a bond in such sum as it may
direct as indemnity against any claim that may be made against the Company
with respect to the certificate alleged to have been lost, stolen or
destroyed.

               (d) Membership Interests of the Company shall be transferable
in the manner prescribed by law and in this Agreement. Transfers of Membership
Interests shall be made on the books of the Company only by the person named
in the certificate or by his attorney lawfully constituted in writing and upon
the surrender of the certificate therefor, which shall be cancelled before a
new certificate shall be issued.

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





METROPOLITAN REALTY COMPANY, L.L.C.                                    Page 5




        3.4    Meetings of Members. Meetings of all Members or of a class or
classes of Members may be called by the Managing Board, the Executive
Committee or by the Chairman of the Managing Board (if such office is filled),
and shall be called upon the written request to the Managing Board of Members
holding in the aggregate at least ten percent (10%) of the Total Percentage
Interests of the Company or of the Percentage Interests of the applicable
class or classes. The request shall state the purpose or purposes for which
the meeting is to be called.

        3.5    Notice of Meetings. In the case of a meeting requested by 
Members holding at least ten percent (10%) in the aggregate of the Total
Percentage Interests of the Company, the notice shall be delivered to the
Members of the Company or class of Members, as applicable, within 10 business
days of receipt of such request. Except as otherwise provided by statute,
written notice of the time, place and purposes of a meeting of Members or
class or classes of Members shall be given not less than 10 nor more than 60
days before the date of the meeting to each Member or Member of such
applicable class or classes, either personally or by mailing such notice to
its last address as it appears on the books of the Company. No notice need be
given of an adjourned meeting provided the time and place to which such
meeting is adjourned are announced at the meeting at which the adjournment is
taken and at the adjourned meeting only such business is transacted as might
have been transacted at the original meeting. However, if after the
adjournment a new record date is fixed for the adjourned meeting a notice of
the adjourned meeting shall be given to each applicable Member of record on
the new record date entitled to notice as provided in this Agreement.

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

        3.7    List of Members. The Secretary of the Company or the agent of 
the Company having charge of the transfer records for Membership Interests of
the Company shall make and certify a complete list of the Members entitled to
vote at a Members' meeting or any adjournment thereof. The list shall be
arranged alphabetically within each class and series, with the address of, and
the Percentage Interest of, each Member; shall be produced at the time and
place of the meeting; shall be subject to inspection by any Member during the
whole time of the meeting; and shall be prima facie evidence as to who are the
Members entitled to examine the list or vote at the meeting.

        3.8    Quorum. Unless a greater or lesser quorum is required in the
Certificate or by the Limited Liability Company Law, the Members present at a
meeting in person or by proxy who, as 




METROPOLITAN REALTY COMPANY, L.L.C.                                     Page 6



of the record date for such meeting, were holders of a majority of the Total
Percentage Interests of the Company entitled to vote at the meeting shall
constitute a quorum at the meeting. Whether or not a quorum is present, a
meeting of Members may be adjourned by a vote of the Membership Interests
present in person or by proxy. The holders of a class or series of Membership
Interests may vote separately on any item of business which does not
materially affect any other class or series, and as otherwise provided in this
Agreement, and in such event this Section 3.7 shall be applied in determining
the presence of a quorum of such class or series for transaction of such item
of business.

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

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

        3.11   Manner of Voting. Votes shall be cast in writing, signed by the
Member or its proxy. When an action is to be taken by a vote of the Members,
it shall be authorized by the affirmative vote of the holders of a majority of
the Total Percentage Interests entitled to vote thereon, unless a greater
plurality is required by the Certificate or by the Limited Liability Company
Law. When the holders of a class or series of Membership Interests are
entitled to vote separately on an item of business, this Section 3.10 applies
with respect to the Percentage Interests of such class or series for
transaction of such item of business.

        3.12   Consent. Any action required or permitted to be taken at a 
meeting of the Members may be taken without a meeting, without prior notice,
and without a vote, if consents in writing, setting forth the action so taken,
are signed by all of the Members entitled to vote with respect to such matter.
Each written consent will bear the date and signature of each Member who signs
the consent.





METROPOLITAN REALTY COMPANY, L.L.C.                                    Page 7


                                  ARTICLE IV
                             CAPITAL CONTRIBUTIONS

        4.1    Initial Class A Contributions and Members. Concurrently with 
the execution of this Agreement, the Company and the Corporation have entered
into that certain Agreement and Plan of Reorganization, whereby all of the
assets of the Corporation, subject to its liabilities, have been contributed
to the Company as the Capital Contribution of the Class A Members.

        4.2    Class A Assets. The Class A Assets shall consist of the Capital
Contribution of the Class A Members, together with all additions, attachments,
accretions, accessions, mutations, replacements, substitutions, renewals,
interest, dividends, distributions, rights of any kind, products, or proceeds
of or pertaining to any of the foregoing. The Company shall establish and
maintain a separate bookkeeping account for the Class A Assets.

        4.3    Class A Capital Accounts.

               (a) The Company shall establish and maintain a separate capital
account for each Class A Member ("Class A Capital Account"), including a
substituted Class A Member who shall pursuant to the provisions hereof acquire
a Class A Membership Interest, which Class A Capital Account shall be:

                    (i) credited with such Class A Member's share, determined
        in accordance with its Percentage Interest, of the Class A Assets,
        consisting of the amount of cash and the initial Gross Asset Value
        (net of liabilities secured by such contributed property that the
        Company assumes or takes subject to) of any other property which is
        part of the Class A Assets, such Class A Member's distributive share
        of Profits, and any items in the nature of income or gain that are
        specially allocated to such Class A Member (other than pursuant to
        Section 5.4 hereof), and

                   (ii) debited with the amount of cash and the Gross Asset
        Value (net of liabilities secured by such distributed property that
        such Class A Member assumes or takes subject to) of any property
        distributed to such Class A Member pursuant to any provision of this
        Agreement, such Class A Member's distributive share of Losses, such
        Class A Member's share, determined in accordance with its Percentage
        Interest, of any expenditures of the Company described in Section
        705(a)(2)(B) of the Code or treated as Section 705(a)(2)(B)
        expenditures pursuant to Regulations Section 1.704-1(b)(2)(iv)(i), and
        any items in the nature of expenses or losses that are specially
        allocated to such Class A Member (other than pursuant to Section 5.4
        hereof).

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





METROPOLITAN REALTY COMPANY, L.L.C.                                     Page 8




   
        4.4    Class B Contributions and Members. The Company intends to issue
and sell in a public offering pursuant to a Form S-11 registration statement
under the Securities Act of 1933 as amended, not less than $25,000,000 nor
more than $50,000,000 in Class B Membership Interests and to admit as Class B
Members the persons who contribute cash to the capital of the Company for such
Class B Membership Interests. Class B Membership Interests shall be issued in
Units of $500,000 each (a "Unit"). A minimum of 50 Units and a maximum of 100
Units shall be issued pursuant to said registration statement. 
    
        4.5    Class B Assets. The Class B Assets shall consist of the Capital
Contributions of the Class B Members, together with all additions,
attachments, accretions, accessions, mutations, replacements, substitutions,
renewals, interest, dividends, distributions, rights of any kind, products, or
proceeds of or pertaining to any of the foregoing. The Company shall establish
and maintain a separate bookkeeping account for the Class B Assets.

        4.6    Class B Capital Accounts.

               (a) The Company shall establish and maintain a separate capital
account for each Class B Member ("Class B Capital Account"), including a
substituted Class B Member who shall pursuant to the provisions hereof acquire
a Class B Membership Interest, which Class B Capital Account shall be:

                    (i) credited with such Class B Member's share, determined
        in accordance with its Percentage Interest, of the Class B Assets,
        consisting of the amount of cash and the initial Gross Asset Value
        (net of liabilities secured by such contributed property that the
        Company assumes or takes subject to) of any other property which is
        part of the Class B Assets, such Class B Member's distributive share
        of Profits, and any items in the nature of income or gain that are
        specially allocated to such Class B Member (other than pursuant to
        Section 5.4 hereof), and

                   (ii) debited with the amount of cash and the Gross Asset
        Value (net of liabilities secured by such distributed property that
        such Class B Member assumes or takes subject to) of any property
        distributed to such Class B Member pursuant to any provision of this
        Agreement, such Class B Member's distributive share of Losses, such
        Class B Member's share, determined in accordance with its Percentage
        Interest, of any expenditures of the Company described in Section
        705(a)(2)(B) of the Code or treated as Section 705(a)(2)(B)
        expenditures pursuant to Regulations Section 1.704-1(b)(2)(iv)(i), and
        any items in the nature of expenses or losses that are specially
        allocated to such Class B Member (other than pursuant to Section 5.4
        hereof).

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





METROPOLITAN REALTY COMPANY, L.L.C.                                     Page 9




        4.7    Capital Accounts and Capital Contributions in General.

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

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

               (c) Anything to the contrary in this Agreement notwithstanding,
Member- Managers in the aggregate must maintain throughout the entire
existence of the Company a minimum Capital Account balance equal to the lesser
of (i) one (1) percent of the total positive Capital Account balances, or (ii)
$500,000.


                                   ARTICLE V
                       ALLOCATIONS OF PROFITS AND LOSSES

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

        5.2    Allocation. Profits and Losses will be allocated to the Members
of each respective class or series in proportion to their Percentage Interests
of such class or series. Public Offering Expenses and Restructuring Expenses
will be allocated in accordance with Section 5.8.

        5.3    Allocation In the Event of Section 754 Election. To the extent
an adjustment to the adjusted tax basis of any Company asset pursuant to Code
Section 734(b) or Code Section 743(b) is required pursuant to Regulation
Section 1.704-1(b)(2)(iv)(m) to be taken into account in determining Capital
Accounts, the amount of that adjustment to the Capital Accounts shall be
treated as an item of gain (if the adjustment increases the basis of the
asset) or loss (if the adjustment decreases the basis of the asset), then that
gain or loss shall be specially allocated to the Members of the applicable
class in the manner consistent with the manner in which their Capital Accounts
are required to be adjusted pursuant to that Regulation.

        5.4    Special Tax Allocations.

               (a) Contributed Property. In accordance with Code Section
704(c) and the Regulations thereunder, income, gain, loss and deduction with
respect to any property contributed to the assets of a particular class of the
Company shall, solely for tax purposes, be allocated among




METROPOLITAN REALTY COMPANY, L.L.C.                                   Page 10



the Members of the applicable class so that a contributing Member, to the
maximum extent possible, recognizes the variation, if any, between the
Adjusted Basis and the initial Gross Asset Value of the property contributed
by that Member.

               (b) Adjusted Property. In the event the Gross Asset Value of
any Company asset is adjusted pursuant to subsection (b) of the definition of
Gross Asset Value, subsequent allocations of income, gain, loss and deduction
with respect to that asset shall take into account any variation between the
Gross Asset Value of that asset before such adjustment and its Gross Asset
Value after such adjustment in the same manner as the variation between
Adjusted Basis and Gross Asset Value is taken into account under Section
5.4(a) with respect to contributed property, and such variation shall be
allocated in accordance with the principles of Regulation Section
1.704-1(b)(2)(iv)(f).

               (c) Recapture of Deductions and Credits. If any "recapture" of
deductions or credits previously claimed by the Company is required under the
Code upon the sale or other taxable disposition of any property, those
recaptured deductions or credits shall, to the extent possible, be allocated
to the Members of the applicable class pro rata in the same manner that the
deductions and credits giving rise to the recapture items were originally
allocated using the "first-in, first-out" method of accounting; provided,
however, that this Section 5.4(c) shall only affect the characterization of
income allocated among the Members for tax purposes.

        5.5    Regulatory and Curative Allocations.

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

               (b) Gross Income Allocation. In the event that any Member has a
deficit Capital Account at the end of any Company fiscal year that is in
excess of the sum of (i) the amount that such Member is obligated to restore
and (ii) the amount that the Member is deemed to be obligated to restore
pursuant to the penultimate sentence of Regulation Sections 1.704-2(g)(1) and
(i)(5), that Member shall be specially allocated items of Company income and
gain in the amount of such excess as quickly as possible, provided that an
allocation pursuant to this Section 5.5(b) shall be made only if and to the
extent that such Member would have a deficit Capital Account in excess of such
sum after all other allocations provided for in this Article V have been made
as if Sections 5.5(a) and 5.5(b) were not in the Agreement.

               (c) Minimum Gain Chargeback. To the extent required under
Regulation Section 1.704-2(f), if there is a net decrease in the Minimum Gain
during any fiscal year, each Member shall be allocated, before any other
allocation of Company items for such taxable year, items of income and gain
for such year (and, if necessary, subsequent years), in proportion to, and to
the extent of, an amount equal to the portion of such Member's share of such
net decrease in Minimum Gain as determined under Regulation Section
1.704-2(g). The items so allocated shall be determined in accordance with
Regulation Section 1.704-2(j)(2)(i). This Section 5.5(c) is intended to comply
with





METROPOLITAN REALTY COMPANY, L.L.C.                                   Page 11



the minimum gain chargeback requirements of the Regulations and shall be
interpreted consistently therewith.

               (d) Member Minimum Gain Chargeback. To the extent required
under Regulation Section 1.704-2(i), if there is a net decrease in minimum
gain attributable to Member nonrecourse debt during a Company taxable year,
any Member with a share of that Member nonrecourse debt minimum gain
(determined under Regulation Section 1.704-2(i)(5)) as of the beginning of the
year must be allocated items of income and gain for the year (and if
necessary, for subsequent years) equal to that Member's share of the net
decrease in the Member nonrecourse debt minimum gain. A Member's share of the
net decrease in Member nonrecourse debt minimum gain is determined in a manner
consistent with the provisions of Regulation Section 1.704-2(i)(5). The items
so allocated shall be determined in accordance with Regulation Section
1.704-2(j)(2)(ii). This Section 5.5(d) is intended to comply with the minimum
gain chargeback requirements of the Regulations and shall be interpreted
consistently therewith.

               (e) Curative Allocation. The allocations set forth in Sections
5.5(a), (b), (c) and (d) (the "Regulatory Allocations") are intended to comply
with certain requirements of Regulation Sections 1.704-1(b) and 1.704-2.
Notwithstanding any other provision of this Article V (other than the
Regulatory Allocations), the Regulatory Allocations shall be taken into
account in allocating other items of income, gain, loss and deduction among
the Members so that, to the extent possible, the net amount of such allocation
of other items and the Regulatory Allocations to each Member should be equal
to the net amount that would have been allocated to each such Member if the
Regulatory Allocations had not occurred.

        5.6    Adjustment to Allocations. It is the intention of the Members 
that the Profit or Loss for each fiscal year will be allocated to the Members
in such a manner that would cause each Member's "Adjusted Capital Account
Balance" to equal the amount that would be distributed to such Member pursuant
to Section 11.2 upon a hypothetical liquidation of the Company. For purposes
of this Section 5.6, the "Adjusted Capital Account Balance" of a Member equals
the balance of such Member's Capital Account at the end of the fiscal year
increased by any amount which the Member is deemed to be obligated to restore
pursuant to the penultimate sentences of Regulation Sections 1.704-2(g)(1) and
(i)(5). In determining the amounts distributable to the Members under Section
11.2 upon a hypothetical liquidation, it shall be presumed that (i) all of the
Company's assets would be sold at their Gross Asset Value, (ii) payments to
any holder of a nonrecourse debt would be limited to the Gross Asset Value of
the assets secured by repayment of such debt, and (iii) the proceeds of such
hypothetical sale would be applied and distributed in accordance with Section
11.2. If, upon the advice of the public accounting firm retained to prepare
the income tax returns of the Company, it is determined that the intentions
set forth in this Section 5.6 are not being met by the allocations in Sections
5.1 and 5.2, the Members shall make such allocations of Profit or Loss, or
items of income, gain, loss, or deduction comprising such Profit or Loss, as
necessary to achieve the intention set forth in this Agreement.

        5.7    Required Ownership of Member-Managers. Anything to the contrary
in this Agreement notwithstanding, Member-Managers in the aggregate must own
at least a one (1) percent interest in each material item of the Company's
income, gain, loss, deduction or credit during the Company's entire existence.





METROPOLITAN REALTY COMPANY, L.L.C.                                   Page 12




        5.8    Allocation of Expenses.

               (a) Class A Assets shall be used and applied solely for the
benefit of the Class A Members. Except to the extent required by applicable
law, Class A Assets shall be used only to pay Class A Expenses, and the 
Restructuring Expenses, and the allocable share of General Expenses.

               (b) Class B Assets shall be used and applied solely for the
benefit of the Class B Members. Except to the extent required by applicable
law, Class B Assets shall be used only to pay Class B Expenses, and the 
Restructuring Expenses, and the allocable share of General Expenses.


                                  ARTICLE VI
                                 DISTRIBUTIONS

        6.1    Distributions To Class A Members.

               (a) Class A Cash Income. Subject to the provisions of Section
6.4, the Company shall make distributions of its Class A Cash Income to its
Class A Members from time to time, as follows. The Class A Members shall
receive a distribution of 100% of Class A Cash Income, pro rata based on their
Class A Percentage Interests. This amount shall be paid (i) within 90 days 
after and as of the end of the Company's first fiscal year, and each fiscal 
year thereafter, and (ii) within 90 days after and as of the end of each of 
the Company's fiscal quarters commencing with the first fiscal quarter ending 
in 1996, and each fiscal quarter thereafter (other than the last fiscal quarter
of each year).

               (b) Uninvested Cash and Class A Return. Subject to the
provisions of Section 6.4, each Class A Member may (but shall not be required
to) elect to receive annual distributions of its pro rata share of uninvested
cash or cash equivalents and Class A Return each fiscal year.
Distributions of Class A Return will be made as follows:

             (i) prior to January 1, 2001, the Company may, at its sole 
option, reinvest any Class A Return; and

            (ii) commencing with the fiscal year beginning January 1, 2001, a
Class A Member may elect with respect to a fiscal year to receive its pro rata
share of (x) the Class A Return with respect to such fiscal year, and (y) any
cash or cash equivalents which are part of the Class A Assets. Any part of the
Class A Assets which is not distributed pursuant to the foregoing may, at the
option of the Company, be reinvested in Real Estate Investments, and pending
such reinvestment, shall be invested by the Company as permitted under the
terms of this Agreement.

The election described in clause (ii) above must be made in writing by the
electing Class A Member, and must be received by the Company by the November 1
preceding the fiscal year for which such election is to be effective. By way
of example, an election by a Class A Member to receive a distribution of the
Class A Return with respect to the fiscal year beginning January 1, 





METROPOLITAN REALTY COMPANY, L.L.C.                                    Page 13




2001 must be received by the Company by November 1, 2000. The number of
elections which a Class A Member may make shall be unlimited; provided,
however, that an election will be effective only with respect to the fiscal
year for which such election was made. An amount to be paid pursuant to this
Section 6.1(b) shall be paid within days after and as of the end of the
Company's fiscal year in which such amount became distributable.

        6.2    Distributions To Class B Members.

               (a) Class B Cash Income. Subject to the provisions of Section
6.4, the Company shall make distributions of its Class B Cash Income to its
Class B Members from time to time, as follows.

               (b) Class B Return. Subject to the provisions of Section 6.4,
the Company shall make distributions of its Class B Return to its Class B
Members from time to time, as follows. The amount of the Class B Return shall
be paid within 90 days after and as of the end of each of the Company's fiscal
years, commencing after the Company's fiscal year beginning January 1, 2000.

        6.3    Distributions of Uninvested Class B Assets.

        Subject to the provisions of Section 6.4, all cash or cash
equivalents which constitute part of the Class B Assets which have not been
invested in Real Estate Investments by December 31, 1999 shall be distributed
to the Class B Members, pro rata based on their Class B Percentage Interests
within days after and as of the end of such year.

        6.4    Limitations on Distributions. The distributions to be made
pursuant to this Article VI are subject to the limitations of this Section
6.4. Distributions may be made only if the Managing Board determines in its
reasonable judgment that the Company has sufficient cash on hand exceeding the
current and the anticipated needs of the Company to fulfill its business
purposes (including needs for operating expenses, debt service to third
parties, acquisitions, reserves, and mandatory distributions, if any).
Distributions will be made in cash. No distribution will be declared or made
if, after giving it effect, the Company would not be able to pay its debts as
they become due in the usual course of business or the Company's total assets
would be less than the sum of its total liabilities plus the amount that would
be needed if the Company were to be dissolved at the time of the distribution,
to satisfy the preferential rights of other Members on dissolution that are
superior to the rights of the Members receiving the distribution.

                                  ARTICLE VII
                      DISPOSITION OF MEMBERSHIP INTERESTS

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

               (a) such instruments as may be required by the Limited
Liability Company Law or other applicable law or to effect the continuation of
the Company and the Company's ownership of its properties are executed and
delivered and/or filed;





METROPOLITAN REALTY COMPANY, L.L.C.                                    Page 14




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

               (c) the instrument of assignment is manually signed by the
assignee and assignor and is otherwise acceptable in form and substance to the
Managing Board.

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

               (a) if the disposition would cause a termination of the Company
under the Code;

               (b) if the disposition would, in the opinion of tax counsel to
the Company, jeopardize the status of the Company as a partnership for federal
income tax purposes; or

               (c) if the disposition would not be in compliance with any and
all state and federal securities laws and regulations.

        7.3    Permitted Dispositions. Subject to applicable law, and the
provisions of this Article VII, a Member may assign its Membership Interest in
the Company in whole or in part. The assignment of a Membership Interest does
not itself entitle the assignee to participate in the management and affairs
of the Company or to become a Member. Such assignee is entitled only to
receive, to the extent assigned, the distributions to which the assigning
Member would otherwise be entitled.

        7.4    Admission of Substitute.

               (a) An assignee of a Transferable Membership Interest pursuant
to an assignment permitted in this Agreement shall, subject to the provisions
of this Article VII, be admitted as a member in the Company in the place and
stead of the assignor Member in respect of the Membership Interest acquired
from the assignor Member and shall have all of the rights, powers,
obligations, and liabilities, and be subject to all of the restrictions, of
the assignor Member, including, without limitation, but without release of the
assignor Member, the liability of the assignor Member for any existing
unperformed obligations of the assignor Member.

               (b) An assignee of a Restricted Membership Interest pursuant to
an assignment permitted in this Agreement shall, subject to the provisions of
this Article VII, and with the consent of not less than a majority of the
non-transferring Member-Managers, be admitted as a member in the Company in
the place and stead of the assignor Member in respect of the Membership
Interest acquired from the assignor Member and shall have all of the rights,
powers, obligations, and liabilities, and be subject to all of the
restrictions, of the assignor Member, including, without limitation, but
without release of the assignor Member, the liability of the assignor Member
for any existing unperformed obligations of the assignor Member.





METROPOLITAN REALTY COMPANY, L.L.C.                                   Page 15




               (c) If admitted, the substitute Member has, to the extent
assigned, all of the rights and powers and is subject to all of the
restrictions and liabilities of a Member of its class.

               (d) No persons will be admitted as additional Members of any
class.


                                 ARTICLE VIII
                                  MANAGEMENT

        8.1    Management of Business. The business and affairs of the Company
shall be managed by its Members-Managers through the Managing Board. The
Member-Managers are (a) those Members with a Total Percentage Interest of at
least the Minimum Percentage and (b) to the extent not previously taken into
account, those Class A Members (but excluding their assignees) which held
sufficient shares of the Corporation's common stock immediately prior to the
initial Capital Contribution of the Class A Members to elect at least one
director at an annual meeting of the shareholders of the Corporation, and in
either case which have not declined in writing to serve as Member-Managers.
The Member-Managers hereby delegate to the Managing Board all of their rights
and powers to manage and control the business and affairs of the Company,
including to delegate to agents and employees of a Member or the Company, and
to delegate by a management agreement or another agreement with, or otherwise
to, other persons. No Member, in its individual capacity, shall have the power
or authority to legally bind the Company, except as otherwise provided herein.

        8.2    Managing Board.

               (a) Number and Eligibility. Each Member-Manager shall be
entitled, but shall not be required, to appoint the greater of one (1)
Managing Board Member to the Managing Board or that number obtained by
dividing such Member-Manager's Total Percentage Interest by the Minimum
Percentage, rounded down to the nearest whole number. By way of example, if
the Minimum Percentage is two and one-half percent (2.5%), a Member-Manager
with a Total Percentage Interest of seven percent (7.0%) may appoint two
Managing Board Members to the Managing Board. In the event the Managing Board
Members appointed by the Member- Managers do not represent 100% of the Total
Percentage Interests, whether because a Member- Manager has declined to
appoint a Managing Board Member or otherwise, the Managing Board may appoint
one (1) at large Managing Board Member for each full Minimum Percentage of the
Membership Interests which would otherwise be unrepresented on the Managing
Board. The Managing Board shall consist of that number of Managing Board
Members appointed from time to time pursuant to the terms hereof by the
Member-Managers of the Company and the Managing Board, but in no event shall
the number of Managing Board Members be fewer than three (3) or greater than
forty (40). In the event that fewer than three (3) Managing Board Members have
been appointed by the Member-Managers, each of the Managing Board Members, in
order of their Total Percentage Interests beginning with the largest Total
Percentage Interest, will be given the opportunity to appoint one Managing
Board Member, until the Managing Board consists of three Managing Board
Members. A Managing Board Member may resign by written notice to the Company.
The resignation is effective upon its receipt by the Company or a subsequent
time as set forth in the notice of resignation.A Member-Manager may at any
time upon written notice to the Managing Board replace a Member Representative
appointed by it, or fill an opening on the Managing Board (i) which exists
because it did not appoint 





METROPOLITAN REALTY COMPANY, L.L.C.                                   Page 16




the full number of Member Representatives to which it is entitled (in which
event the Managing Board shall remove the corresponding number of at large
Managing Board Members, to the extent necessary to reduce the number of
Managing Board Members to forty (40)), (ii) which was created by the death,
resignation or removal by such Member-Manager of a Managing Board Member
previously appointed by such Member-Manager, or (iii) which was created by an
increase in such Member-Manager's Total Percentage Interest. A person is not
eligible to be a Managing Board Member if such person serves as a trustee of
an employee benefit plan that owns any of the Company's Membership Interests.
A Managing Board Member need not be a resident of Michigan or a Member of the
Company.

               (b) Removals. Upon the reduction by any Member-Manager of its
Total Percentage Interest to the extent that it no longer has a Total
Percentage Interest sufficient to appoint as many Managing Board Members as it
had appointed in accordance with Section 8.2(a) above, there shall be an
immediate and corresponding removal of from the Managing Board of that number
of Managing Board Members such Member-Manager no longer has the ability to
elect. The person(s) to be removed shall be determined by such Member-Manager
and in the event it shall fail to do so, by the action of the Managing Board.

               (c) Composition and Affiliation. A majority of the Managing
Board Members shall at all times be persons who are not Affiliates of,
directly or indirectly, nor have a material business or professional
relationship with, the Advisory Company ("Unaffiliated Representative"). An
indirect relationship shall include circumstances in which a member of the
immediate family of a Managing Board Member has one of the foregoing
relationships with the Advisory Company. No person may be appointed as a
Managing Board Member if, after such appointment, the requirements of this
Section 8.2(c) would not be met.

               (d) Annual Meeting. The Managing Board shall meet each year on
a business day during the fifth or sixth calendar month after the end of the
Company's fiscal year, on a date, at a time and at a location to be fixed by
the Managing Board, for the purpose of appointing officers, employees and
agents of the Company and consideration of such business that may properly
come before the meeting; provided, that if less than a majority of the
Managing Board Members appear for an annual meeting of the Managing Board the
holding of such annual meeting shall not be required, and the matters which
might have been taken up therein may be taken up at any later annual or
special meeting or by written consent. Special meetings of the Managing Board
may be called by the Chairman of the Managing Board (if such office is filled)
or any member of the Executive Committee and shall be called by the Chairman
upon the written request of any two Managing Board Members.

               (e) Notices. No notice shall be required for annual or regular
meetings of Managing Board or for adjourned meetings, whether regular or
special. Three days' written notice shall be given for special meetings of the
Managing Board, and such notice shall state the time, place and purpose or
purposes of the meeting.

               (f) Quorum and Voting. A majority of the Managing Board Members
then in office (including a majority of the Unaffiliated Representatives)
constitutes a quorum for the transaction of business. Each Managing Board
Member shall be entitled to one vote. The vote of a majority of the




METROPOLITAN REALTY COMPANY, L.L.C.                                    Page 17



Managing Board Members present at any meeting at which there is a quorum shall
be the acts of the Managing Board, except as a larger vote may be required by
the Limited Liability Company Law.

               (g) Participation via Telecommunications Equipment. A member of
the Managing Board or of a committee designated by the Managing Board may
participate in a meeting by means of conference telephone or similar
communications equipment by means of which all persons participating in the
meeting can hear each other. Participation in a meeting in this manner
constitutes presence in person at the meeting.

        8.3    General Powers of Managing Board. Except as may otherwise be
provided in this Agreement, the ordinary and usual decisions concerning the
business and affairs of the Company will be made by the Managing Board. The
Managing Board has the power, on behalf of the Company, to do all things
necessary or convenient to carry out the business and affairs of the Company,
including, without limitation, the power to: (a) make Mortgage Loans; (b)
purchase, lease or otherwise acquire any real or personal property; (c) sell,
convey, mortgage, grant a security interest in, pledge, lease, exchange, or
otherwise dispose or encumber any real or personal property; (d) open one or
more depository accounts and make deposits into and checks and withdrawals
against such accounts; (e) borrow money, incur liabilities, and other
obligations; (f) enter into agreements and execute contracts, documents, and
instruments; (g) engage employees and agents, define their duties, and
establish their compensation or remuneration; (h) obtain insurance covering
the business and affairs of the Company and its property and its employees and
agents; and (i) prosecute or defend any proceeding in the Company's name.

        8.4    Limitations. Notwithstanding the foregoing or any other 
provision contained in this Agreement to the contrary, no act will be taken,
sum expended, decision made, obligation incurred, or power exercised by the
Managing Board or any officer on behalf of the Company except by the
affirmative vote of Members holding at least 66 2/3% of the Total Percentage
Interests, based upon each Member's Total Percentage Interests as of the end
of the Company's most recent fiscal __________, with respect to (a) the
adoption of an agreement of merger or consolidation; (b) the sale, lease or
exchange of all or substantially all of the Company's property and assets; (c)
the dissolution of the Company or revocation of a dissolution, provided, that
the Managing Board shall have the power to liquidate the assets attributable
to a particular class or series and to distribute such assets in accordance
with Section 11.1 upon a determination by the Managing Board that it is no
longer in the best interest of the Company or the Members of such class or
series to maintain such class or series; (d) any amendment or restatement of
the Certificate or this Agreement, unless required, in the opinion of tax
counsel to the Company, to permit the Company to be taxed as a partnership for
federal income tax purposes, and except as provided in Section 3.1(b) of this
Agreement; (e) any matter other than a distribution of Class A Return or Class
B Return to Members in the ordinary course of the Company's business
character of the Company's capital; (f) any change in the character of the
business and affairs of the Company; (g) the commission of any act that would
make it impossible for the Company to carry on its ordinary business and
affairs; or (h) any act that would contravene any provision of the
Certificate, this Agreement, or the Limited Liability Company Law.

        In the event any of the foregoing actions shall materially affect less
than all of the Company's classes or series of Membership Interests, the
holders of such affected classes or series shall be




METROPOLITAN REALTY COMPANY, L.L.C.                                    Page 18



pursuant to this Agreement which could result in a change in the amount or
entitled to vote separately on such an item of business. The voting as a class
or series shall be in addition to any other vote required by this Agreement.

        8.5    Executive and Loan Committees. The Managing Board shall appoint
an Executive Committee and a Loan Committee as follows:

               (a) Loan Committee. The Loan Committee shall be comprised of
nine (9) regular members (a majority of whom shall be Unaffiliated
Representatives) and three (3) alternate members (a majority of whom shall be
Unaffiliated Representatives). The regular and alternate members of the Loan
Committee shall be selected by the Managing Board as a whole from among its
number.

               (b) Executive Committee. The Executive Committee shall be 
comprised of seven (7) members, a majority of whom shall be Unaffiliated
Representatives, to be selected by the Managing Board as a whole from among
its number.

               (c) Exclusivity. No Managing Board Member may serve as a
regular member on both the Executive Committee and on the Loan Committee.
Members of the Executive Committee may serve as alternate members of the Loan
Committee.

               (d) Removals and Vacancies. Upon the reduction by any
Member-Manager of its Total Percentage Interest to the extent that it no
longer has a Total Percentage Interest sufficient to appoint as many Managing
Board Members as it had appointed in accordance with Section 8.2(a) above,
there shall be an immediate and corresponding removal of any member of the
Executive Committee or of the Loan Committee who was so appointed by such
Member- Manager as a Managing Board Member and subsequently selected as a
member of the Executive Committee or of the Loan Committee pursuant to
subsection (a) above or (b) above, respectively, on the basis of one (1)
committee member for each one (1) Managing Board Member such Member-Manager no
longer has the ability to elect. Any vacancy occurring in the membership of
the Executive Committee or of the Loan Committee as a result of such a removal
or otherwise shall be filled by the action of the Managing Board of the
Company, as a whole.

        8.6    Power and Authority of Committees.

               (a) Executive Committee. The Executive Committee shall 
exercise all power and authority of the Managing Board in the management of
the business and affairs of the Company, except that the Executive Committee
shall not have power or authority to take any action or recommend to any
Members that any action be taken which requires approval of any Members
pursuant to this Agreement.

               (b) Loan Committee. The Loan Committee shall have such power 
and authority as the Managing Board shall from time to time delegate to it.

               (c) Audit Committee. The Managing Board shall, through
nominations made by the Chairman with approval by resolution passed by a
majority of the whole Managing Board, appoint from among its members an Audit
Committee composed of three (3) or more Managing Board Members. All members of
the Audit Committee shall be composed of Unaffiliated Representatives. 





METROPOLITAN REALTY COMPANY, L.L.C.                                    Page 19



The duties of the Audit Committee shall include, in addition to any other
duties approved by the Managing Board: (i) recommending independent auditors
to the Company; (ii) reviewing with the Company's independent auditors the
scope of the audit, audit fees, the report of audit and the management letter;
(iii) reviewing with management and the independent auditors the financial
statements for the year; (iv) reviewing and approving non-audit services by
the independent auditors; and (v) consulting with the independent auditors
and, if necessary, with internal financial personnel of the Advisory Company,
with regard to the adequacy of internal controls.

               (d) Other Committees. The Managing Board from time to time may,
through nominations made by the Chairman and through approval by resolution
passed by a majority of the whole Managing Board, appoint such other
committees of one or more Managing Board Members and one or more persons who
are not Managing Board Members to have such authority as shall be specified by
the Managing Board in the resolution making such appointments including,
without limitation, the authority to advise and make recommendations to the
Managing Board, the Executive Committee or other committees concerning actions
to be taken by such committees in connection with their responsibilities and
obligations to the Company, provided that the majority of the members of each
such committee shall be Unaffiliated Representatives.

               (e) Alternate Members. A member of any committee other than
Executive, Loan or Audit Committee may, unless the Executive Committee acts in
such member's stead (through nominations made by the Chairman and through
approval by resolution passed by a majority of the Executive Committee),
designate an alternate member from among the Managing Board or from outside
the Managing Board as the case may be, but not among such committee, with such
alternate member to have full power and authority, in the absence of the
appointed member, to attend meetings, to receive applicable attendance fees,
and in all other ways, to act in the place of the appointed member at any such
meeting thereof.

               (f) Quorum. A majority of the whole voting membership of the
Loan Committee then designated (including alternate members when applicable)
constitutes a quorum for the transaction of business. One-third of the whole
voting membership of any other committee then designated (including alternate
members when applicable) constitutes a quorum for the transaction of business.
Notwithstanding anything in this Agreement to the contrary, the Chairman of
the Managing Board or, if the Chairman is unavailable, the Vice Chairman, may
appoint any member of the Managing Board to serve as an ad hoc member of any
committee in order to permit a committee to obtain a quorum for any given
meeting. Ad hoc members may be appointed notwithstanding any limitations on
committee memberships contained in this Agreement. No more than one ad hoc
member may be appointed to the Loan Committee for any one meeting.

               (g) Voting.

                   (i)    General. Each member of a committee shall be 
entitled to one vote. The vote of a majority of the whole voting membership of
a committee (including alternate members when applicable) shall be the act of
a committee, except as provided in subsection (ii) below and except as a
larger vote may be required by the Limited Liability Company Law.






METROPOLITAN REALTY COMPANY, L.L.C.                                   Page 20





                   (ii)   Loan Committee. The affirmative vote of at least
six (6) members of the Loan Committee, whether regular members or alternate
members entitled to vote as provided below, shall constitute acts of the Loan
Committee. The alternate members of the Loan Committee shall be entitled to
attend and to participate in all meetings of the Loan Committee; provided,
however, that alternate members shall not be entitled to vote at such meetings
unless one or more of the regular members are not present at such a meeting,
in which case one (1) alternate member, in the order designated by the
majority of regular members present (which may be by lot), shall be entitled
to vote in the place of each regular member that is not present at any
meeting.

               (h) Chairman of Committees. The Managing Board may appoint a
chairman of each committee. If the Managing Board does not appoint a chairman
of any committee, such committee shall select a chairman from among its
regular members. The Chairman of the Managing Board shall not be eligible to
serve as the chairman of any committee.

        8.7   Dissents. A Managing Board Member who is present at a meeting of
the Managing Board, or a Managing Board Member or a person who is not a
Managing Board Member who is present at a meeting of a committee, at which
action on a Company matter is taken, is presumed to have concurred in that
action unless his or her dissent is entered in the minutes of the meeting or
unless he or she files his or her written dissent to the action with the
person acting as secretary of the meeting before the adjournment thereof or
shall forward such dissent by registered mail to the Secretary of the Company
promptly after the adjournment of the meeting. Such right to dissent does not
apply to a person who voted in favor of such action. A person who is absent
from a meeting of the Managing Board, or a committee thereof of which he or
she is a member, at which any such action is taken is presumed to have
concurred in the action unless he or she files his or her written dissent with
the Secretary of the Company within a reasonable time after he or she has
knowledge of the action.

        8.8   Compensation and Expense Reimbursement. No member of the 
Managing Board or any other committee shall be entitled to receive
compensation for serving as a Managing Board Member in connection with regular
or special meetings of the Managing Board or any other committee; provided,
however, that the Managing Board, by affirmative vote of a majority of
Managing Board Members in office and irrespective of any personal interest of
any of them, may:

               (a) Reimburse the Managing Board Members and committee members
for their reasonable out-of-pocket expenses incurred in connection with
attending meetings or otherwise in connection with their duties as Managing
Board Members and committee members; and

               (b) Establish reasonable compensation of Managing Board Members
for serving as members of the Executive Committee, Loan Committee or other
committees established hereunder.

        8.9    Officers. The Managing Board shall elect a Chairman, Vice
Chairman, a President, a Secretary and a Treasurer, and may elect an Executive
Vice President, one or more additional Vice Presidents, Assistant Secretaries
and/or Assistant Treasurers. The Chairman, the Vice Chairman, the Secretary
and the Treasurer shall be selected from members of the Managing Board. If the
President is not selected from members of the Managing Board, the President
shall be a non-voting, ex-officio member of the Managing Board. Any two of the
above officers, except those of President and Vice





METROPOLITAN REALTY COMPANY, L.L.C.                                   Page 21




President and those of Chairman and Vice Chairman, may be held by the same
person, but no officer shall execute, acknowledge or verify an instrument in
more than one capacity.

        8.10   Term of Office, Resignation and Removal. An officer shall hold
office for the term for which he or she is elected or appointed and until his
or her successor is elected or appointed and qualified, or until his or her
resignation or removal. An officer may resign by written notice to the
Company. The resignation is effective upon its receipt by the Company or at a
subsequent time specified in the notice of resignation. An officer may be
removed by the Managing Board with or without cause. The removal of an officer
shall be without prejudice to his or her contract rights, if any. The election
or appointment of an officer does not of itself create contract rights.

        8.11   Vacancies. The Managing Board may fill any vacancies in any 
office occurring for whatever reason.

        8.12   Authority. All officers, employees and agents of the Company
shall have such authority and perform such duties in the conduct and
management of the business and affairs of the Company as may be designated by
the Managing Board and this Agreement.

        8.13   Compensation. The salaries of all officers of the Company 
shall be fixed by the Managing Board.

        8.14   Chairman. The Chairman shall preside at all meetings of the
Members and of the Managing Board at which he or she is present. He or she
shall further perform such other duties as the Managing Board may from time to
time prescribe.

        8.15   Vice Chairman. The Vice Chairman shall preside at all meetings
of the Members and of the Managing Board in the absence of the Chairman at
which time he is present. He or she shall further perform such other duties as
the Managing Board may from time to time prescribe.

        8.16   President. The President shall be the chief executive officer 
of the Company. The President shall see that all orders and resolutions of the
Managing Board are carried into effect and shall have the general powers of
supervision and management usually vested in the chief executive officer of a
company, including, without limitation, the authority to vote all securities
of other corporations and business organizations which are held by the
Company.

        8.17   Vice Presidents. The Executive Vice President shall have such
authority and perform such duties in the conduct and management of the
business and affairs of the Company as may be designated by the Managing Board
or the President of the Company. The Executive Vice President shall, in the
absence or disability of the President, perform the duties and exercise the
powers of the President. The other Vice Presidents, in order of their
seniority, shall, in the absence or disability of the President and the
Executive Vice President, perform the duties and exercise the powers of the
President and the Executive Vice President and shall perform such other duties
as the Managing Board or the President may from time to time prescribe.





METROPOLITAN REALTY COMPANY, L.L.C.                                    Page 22




        8.18   Secretary. The Secretary shall attend all meetings of the
Managing Board and of Members and shall record all votes and minutes of all
proceedings in a book to be kept for that purpose. He or she shall give or
cause to be given notice of all meetings of the Members and of the Managing
Board. The Secretary may delegate any of his or her duties, powers and
authorities to one or more Assistant Secretaries, unless such delegation is
disapproved by the Board.

        8.19   Treasurer. The Treasurer shall have the custody of the 
Company's funds and securities; shall keep full and accurate accounts of
receipts and disbursements in books of the Company; and shall deposit all
monies and other valuable effects in the name and to the credit of the Company
in such depositories as may be designated by the Managing Board. He or she
shall render to the President and Managing Board Members, whenever they may
require it, an account of his or her transactions as Treasurer and of the
financial condition of the Company. The Treasurer may delegate any of his or
her duties, powers and authorities to one or more Assistant Treasurers unless
such delegation be disapproved by the Managing Board.

        8.20   Assistant Secretaries and Treasurers. The Assistant 
Secretaries, in order of their seniority, shall perform the duties and
exercise the powers and authorities of the Secretary in case of his or her
absence or disability. The Assistant Treasurers, in the order of their
seniority, shall perform the duties and exercise the powers and authorities of
the Treasurer in case of his or her absence or disability. The Assistant
Secretaries and Assistant Treasurers shall also perform such duties as may be
delegated to them by the Secretary and Treasurer, respectively, and also such
duties as the Managing Board may prescribe.

        8.21   Standard of Care. Each Managing Board Member, officer and 
person appointed by the Managing Board or any committee thereof to perform
duties for the Company will discharge his or her duties in good faith, with
the care an ordinarily prudent person in a like position would exercise under
similar circumstances, and in a manner he or she reasonably believes to be in
the best interests of the Company.

        8.22   Liability. To the extent that, at law or in equity, a Member,
Managing Board Member, officer or other person has duties (including fiduciary
duties) and liabilities thereto to the Company or to another Member, Managing
Board Member or officer, any such Member, Managing Board Member, officer or
other person acting under this Agreement shall not be liable to the Company or
to any such other Member, Managing Board Member or officer for the Member's,
Managing Board Member's, officer's or other person's good faith reliance on
the provisions of this Agreement. No Member, Managing Board Member, officer or
any other person shall be liable for any monetary damages to the Company for
any breach of such duties except for receipt of a financial benefit to which
the Member, Managing Board Member, officer or other person is not entitled,
voting for or assenting to a distribution to Members in violation of this
Agreement or the Limited Liability Company Law, or a knowing violation of law.

        8.23   Other Interests. Subject to Section 9.7 and applicable law, 
each of the Members, Managing Board Members and officers may engage in or
possess an interest in other business ventures (unconnected with the Company)
of every kind and description, independently or with others including, but not
limited to, participation in other limited liability companies and
partnerships engaged in the business of the Company. Neither the Company, the
Managing Board




METROPOLITAN REALTY COMPANY, L.L.C.                                   Page 23



Members, the officers nor any of the Members shall have any rights in and to
such independent ventures or the income or profits therefrom by reason of any
position in the Company.


                                  ARTICLE IX
                      INVESTMENT OBJECTIVES AND POLICIES

        9.1    Duties and Responsibilities; Investment Allocation. It shall be
the duty of the Managing Board to ensure that the purchase, sale, retention
and disposal of the Company's assets, and the investment policies of the
Company and the limitations thereon or amendment thereof are at all times
consistent with such policies, limitations and restrictions as are contained
in this Article IX. Except as specifically restricted in this Agreement, the
investment objectives and policies of the Company shall be controlled by the
Managing Board (including a majority of the Unaffiliated Representatives),
which has the power to modify or alter such policies without the consent of
the Members. It is understood that the Managing Board's duties and
responsibilities hereunder are with respect to more than one class of
Membership Interest. The Members agree that the Managing Board may take action
in the performance of its duties with respect to any class, which may differ
from the timing or nature of any action taken with respect to any other class,
so long as the Managing Board, to the extent practical, allocates investment
opportunities between each of the classes over a period of time on a fair and
equitable basis.

        9.2    Prohibited Investments and Activities. Unless approved by the
Members of the Company, the Company shall not engage in investment practices
or activities involving conflicts of interest, and, in particular, shall not
engage in any of the following activities:

               (a) Invest in commodities or commodity future contracts; except
that such limitation shall not apply to interest rate futures or options
therefor when used solely for hedging purposes.

               (b) Invest in or make Mortgage Loans unless an appraisal is
obtained concerning the underlying property. In cases in which a majority of
the Unaffiliated Representatives so determines, and in all cases in which the
transaction is with the Advisory Company, a Managing Board Member, a
Member-Manager or an Affiliate thereof, such appraisal must be obtained from
an independent, qualified appraiser and such appraisal shall be maintained in
the Company's records for a period of five (5) years and shall be available
for inspection by the Company's Members. In addition to an appraisal, a
mortgagee's or owner's title insurance policy or commitment as to the priority
of the Mortgage or the condition of the title must be obtained.

               (c) Invest in real estate contracts of sale, unless such
contracts of sale are in recordable form and are appropriately recorded in the
chain of title.

               (d) Make or invest in Mortgage Loans, including Construction
Loans, on any one property if the aggregate amount of all Mortgage Loans
outstanding on the property, including the loans of the Company, would exceed
an amount equal to ninety-five percent (95%) of the appraised value of the
property as determined by appraisal, unless a higher percentage is approved by
a majority vote of the Managing Board (including a majority of the
Unaffiliated Representatives).





METROPOLITAN REALTY COMPANY, L.L.C.                                   Page 24



               (e) Make or invest in any Mortgage Loans that are subordinate
to any Mortgage or equity interest of the Advisory Company, a Managing Board
Member, a Member-Manager, or an Affiliate thereof.

               (f) Issue equity securities that are redeemable at the option 
of the holder thereof.

               (g) Issue debt securities unless the historical debt service
coverage (in the most recently completed fiscal year) as adjusted for known
charges is sufficient to properly service that higher level of debt.

               (h) Invest in the equity securities of any nongovernmental
issuer, including real estate investment trusts or limited partnerships, for a
period in excess of eighteen (18) months.

               (i) Issue Membership Interests on a deferred payment basis or 
similar arrangement.

               (j) Purchase property from the Advisory Company, any director
or Affiliate thereof, unless a majority of the Uninterested Representatives
approve the transaction as being fair and reasonable to the Company and at a
price to the Company no greater than the cost of the asset to such Advisory
Company, Managing Board Member or Affiliate thereof, or, if the price to the
Company is in excess of such cost, that substantial justification for such
excess exists and such excess is not unreasonable. In no event shall the cost
of such asset to the Company exceed its current appraised value.

               (k)  Sell property to the Advisory Company, any director or 
Affiliate thereof.

               (l) Make loans to or borrow money from the Advisory Company,
any director or Affiliate thereof, unless a majority of the Uninterested
Representatives approve the transaction as being fair, competitive, and
commercially reasonable and no less favorable to the Company than loans
between unaffiliated lenders and borrowers under the same circumstances.

               (m) Invest in joint ventures with the Advisory Company, any
director or Affiliate thereof, unless a majority of the Uninterested
Representatives approve the transaction as being fair and reasonable to the
Company, and on substantially the same terms and conditions as those received
by the other joint venturers.

               (n) Invest in assets or receive income (to the extent of 90% of
the Company's gross income), except as would be permitted for a qualified real
estate investment trust under Section 856 of the Code.

               (o) Enter into any other transactions with the Advisory
Company, any director or Affiliate thereof, unless a majority of the
Uninterested Representatives approve the transaction as being fair and
reasonable to the Company and on terms and conditions not less favorable to
the Company than those available from unaffiliated third parties.

        9.3    Annual Review. The Unaffiliated Representatives shall review
the investment policies of the Company at least annually to determine that the
policies then being followed by the Company






METROPOLITAN REALTY COMPANY, L.L.C.                                    Page 25




are in the best interests of its Members and that investment opportunities are
being allocated equitably between the classes. Each such determination and the
basis therefor shall be set forth in the minutes of the Managing Board.

        9.4    Borrowing Policies. The Members acknowledge that funds may be
required in addition to the Capital Contributions made pursuant to Sections
4.1 and 4.3 hereof in order to meet the operating expenses of the Company. All
additional funds required for such purpose shall be obtained from the proceeds
of secured or unsecured loans pursuant to such terms, provisions and
conditions and in such manner as the Managing Board shall determine. The
Company shall not borrow funds for any other purpose, including, without
limitation, for the purpose of acquiring or holding any Real Estate
Investments. The aggregate borrowings of the Company, secured and unsecured,
shall not exceed $1,000,000 and shall be reviewed by the Managing Board at
least quarterly.

        9.5    Consideration for Realty. The consideration paid for real 
property acquired by the Company shall ordinarily be based on the fair market
value of the property as determined by a majority of the Managing Board. In
cases in which a majority of the Uninterested Representatives so determines,
and in all cases in which assets are acquired from the Advisory Company, a
Managing Board Member, a Member-Manager or an Affiliate of same, such fair
market value shall be as determined by a qualified independent real estate
appraiser selected by a majority of the Uninterested Representatives.

        9.6    Arrangements with Advisory Company.

               (a) Delegation of Duty and Supervision of Relationship. The
Managing Board may delegate the duty of management of the assets and the
administration of the Company's day-to-day operations to an advisory company
(the "Advisory Company") pursuant to a written contract or contracts, or any
renewal thereof, which have obtained the requisite approvals of the Managing
Board, including a majority of the Unaffiliated Representatives, and as may be
required under the Limited Liability Company Act. The Managing Board shall
have a duty to supervise such advisory relationship in the interest of the
Company and the Members.

               (b) Evaluation of Performance. The Managing Board shall
evaluate the performance of the Advisory Company before entering into or
renewing any management arrangements. The minutes of meetings with respect to
such evaluation shall reflect the criteria used by the Managing Board in
making such evaluation. Upon any termination of the initial advisory
arrangements, the Managing Board shall determine that any successor Advisory
Company possess sufficient qualifications (i) to perform the management
function for the Company and (ii) to justify the compensation provided for in
its contract with the Company.

               (c) Term of Arrangement. Each contract for the services of an
Advisory Company entered into by the Managing Board shall have a term of no
more than one (1) year and may be renewed for successive one (1) year terms at
or prior to the expiration of the contract. For the initial term of each
contract, unless otherwise determined by the Managing Board, such contract
shall be terminable by a majority vote of the Managing Board or of the
Unaffiliated Representatives in the event the Advisory Company shall have
violated any provision of its agreement and, after notice of such violation,
shall have failed to cure such default within sixty (60) days. After the
initial term of 





METROPOLITAN REALTY COMPANY, L.L.C.                                   Page 26



each contract, unless otherwise determined by the Managing Board, such
contract shall be terminable by the Advisory Company upon one hundred twenty
(120) days' written notice to the Company and shall be terminable by the
Company, at its option for any reason, upon sixty (60) days' written notice to
the Advisory Company. The Managing Board shall determine that any successor
Advisory Company possesses sufficient qualifications to perform the advisory
function for the Company and to justify the compensation provided for in its
contract with the Company.

               (d) Compensation of Advisory Company. The Unaffiliated
Representatives shall determine at least annually that the compensation which
the Company contracts to pay the Advisory Company is reasonable in relation to
the nature and quality of services performed and shall also supervise
performance of the Advisory Company and the compensation paid to it by the
Company to determine that the provisions of such contract are being carried
out. Each such determination shall be based upon the following factors, and
all other factors the Unaffiliated Representatives may deem relevant, which
findings of the Unaffiliated Representatives on each of such factors shall be
recorded in the minutes of the Managing Board:

                    (i) The size of the management fee in relation to the 
        size, composition and profitability of the investment portfolio of the
        Company;

                   (ii) The success of the Advisory Company in generating 
        opportunities that meet the investment objectives of the Company;

                  (iii) The rates charged to other companies similar to the 
        Company and to other investors by advisors performing similar
        services;

                   (iv) Additional revenues realized by the Advisory Company
        and its Affiliates through their relationship with the Company,
        including loan administration, underwriting or broker commissions,
        servicing, engineering, inspection and other fees, whether paid by the
        Company or by others with whom the Company does business;

                    (v) The quality and extent of service and advice furnished
        to the Company; and

                   (vi) The performance of the investment portfolio of the
        Company, including income, conservation or appreciation of capital,
        frequency of problem investments and competence in dealing with
        distress situations.

        9.7    Conflicts of Interest.

               (a) No Duty to Disclose Business Opportunities to the Company.
If a Member or Managing Board Member becomes aware of a Real Estate Investment
opportunity, the Managing Board Member shall not be obligated to notify the
Company of such opportunity.

               (b) Duty to Disclose Interest in Real Estate Investments. If a
Managing Board Member becomes aware of the fact that he or she, individually,
the Member-Manager which appointed such Managing Board Member or an Affiliate
has a direct or indirect interest in a Real 




METROPOLITAN REALTY COMPANY, L.L.C.                                   Page 27



Estate Investment which is under consideration by the Company, the Managing
Board Member shall disclose such interest to the Managing Board or any
committee of the Managing Board reviewing such Real Estate Investment,
promptly, but in all events prior to a vote by the Managing Board or committee
with respect to the transaction.

               (c) Duty to Abstain From Deliberations and Voting. When any
Managing Board Member becomes aware of the fact that he or she, individually,
the Member-Manager which appointed such Managing Board Member or an Affiliate
has a direct or indirect interest in a Real Estate Investment which is under
consideration by the Company, the Managing Board Member shall excuse himself
or herself from any deliberations of the Managing Board or any committee of
the Managing Board with respect to a Real Estate Investment in which he or she
has an interest.

               (d) Majority Vote of Uninterested Managing Board Members
Required. Any Real Estate Investment as to which a Managing Board Member has
disclosed an interest as provided above must be approved by a majority of the
members of the Managing Board or committee thereof who are Uninterested
Representatives.

                                   ARTICLE X
                                INDEMNIFICATION

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

        10.2   Certain Actions. Subject to all of the provisions of this
Article, the Company shall indemnify a person who was or is a party to or is
threatened to be made a party to a threatened, pending or completed action or
suit by or in the right of the Company to procure a judgment in its favor by
reason of the fact that he or she is or was a Managing Board Member or officer
of the Company, or is or was serving at the request of the Company as a
director, officer, partner, trustee, employee or agent of another foreign or
domestic limited liability company, corporation, partnership, joint venture,
trust or other enterprise, whether for profit or not, against expenses,
including actual




METROPOLITAN REALTY COMPANY, L.L.C.                                   Page 28



and reasonable attorneys' fees, and amounts paid in settlement incurred by the
person in connection with the action or suit, if the person acted in good
faith and in a manner the person reasonably believed to be in or not opposed
to the best interests of the Company or its Members. However, indemnification
shall not be made for a claim, issue, or matter in which the person has been
found liable to the Company unless and only to the extent that the court in
which the action or suit was brought has determined upon application that,
despite the adjudication of liability but in view of all circumstances of the
case, the person is fairly and reasonably entitled to indemnification for the
expenses which the court considers proper.

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

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

               (a) Managing Board Members and Advisors. For the 
indemnification of Managing Board Members and Advisors of the Company, such
determination shall be made only if all of the following conditions shall be
satisfied:

                    (i) The Managing Board Member or Advisor has determined,
        in good faith, that the course of conduct which caused the loss or
        liability was in the best interests of the Company.

                   (ii) Such liability or loss was not the result of gross 
        negligence or misconduct by the Managing Board Member or Advisor.

                  (iii) Such indemnification or agreement to hold harmless 
        is recoverable only out of the assets of the Company and not from the
        Members.

                   (iv) Such determination shall be made in any of the
        following ways: (A) by a majority vote of a quorum of the Managing
        Board consisting of Managing Board Members who were not parties to the
        action, suit or proceeding; (B) if such quorum is not obtainable, then
        by a majority vote of a committee of Managing Board Members who are
        not a party to the action, with such committee consisting of not less
        than two disinterested Managing Board Members; (C) by independent
        legal counsel in a written opinion: or (D) by the Members.

        If and only to the extent prohibited by applicable law,
indemnification will not be allowed on any liability imposed by judgment, and
costs associated therewith, including attorneys' fees,




METROPOLITAN REALTY COMPANY, L.L.C.                                   Page 29



arising from or out of a violation of state or federal securities laws
associated with the offer and sale of the Company's Membership Interests.
Indemnification will be allowed for settlements and related expenses of
lawsuits alleging securities law violations, and for expenses incurred in
successfully defending such lawsuits, provided that a court either: (1)
approves the settlement and finds that indemnification of the settlement and
related costs should be made; or (2) approves indemnification of litigation
costs if a successful defense is made.

               (b) Others. For the indemnification of all persons other than
Managing Board Members and Advisors of the Company, such determination shall
be made in any of the following ways:

                    (i) By a majority vote of a quorum of the Managing 
        Board consisting of Managing Board Members who were not parties to the
        action, suit or proceeding;

                   (ii) If such quorum is not obtainable, then by a majority
        vote of a committee of Managing Board Members who are not a party to
        the action, with such committee consisting of not less than two
        disinterested Managing Board Members;

                  (iii) By independent legal counsel in a written opinion; or

                   (iv) By the Members.

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

        10.6   Expense Advances. Expenses incurred in defending a civil or
criminal action, suit or proceeding described in Section 10.1 or 10.2 of this
Agreement may be paid by the Company in advance of the final disposition of
the action, suit or proceeding upon receipt of an undertaking by or on behalf
of the person involved to repay the expenses if it is ultimately determined
that the person is not entitled to be indemnified by the Company. The
undertaking shall be by unlimited general obligation of the person on whose
behalf advances are made but need not be secured.

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

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






METROPOLITAN REALTY COMPANY, L.L.C.                                   Page 30




        10.9   Insurance. The Company may purchase and maintain insurance on
behalf of any person who is or was a Managing Board Member, officer, employee
or agent of the Company, or is or was serving at the request of the Company as
a director, officer, employee or agent of another limited liability company,
corporation, partnership, joint venture, trust or other enterprise against any
liability asserted against him and incurred by him or her in any such capacity
or arising out of his or her status as such, whether or not the Company would
have power to indemnify him or her against such liability under this Agreement
or the laws of the State of Delaware.

        10.10  Contract Right to Indemnity. The right to indemnification
conferred in this Article X shall be a contract right, and shall apply to
services of a Managing Board Member or officer as an employee or agent of the
Company as well as in such person's capacity as a Managing Board
Member or officer. Except as provided in Section 10.3 of this Agreement, the
Company shall have no obligations under this Article X to indemnify any person
in connection with any proceeding, or part thereof, initiated by such person
without authorization by the Managing Board.

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

        10.12  Amendment or Deletion. No amendment or deletion of this Article
X shall apply to or have any effect on any Managing Board Member or officer of
the Company for or with respect to any acts or omissions of any such person
occurring prior to such amendment or repeal.


                                  ARTICLE XI
                    DISSOLUTION, WINDING UP AND REDEMPTION

        11.1   Dissolution. The Company will dissolve and its affairs will be
wound up on the first to occur of the following events: (a) December 31, 2025;
(b) the entry of a decree of judicial dissolution, as provided under the
Limited Liability Company Law; (c) by the consent of Members holding at least
seventy-five percent (75%) of the Membership Interests; (d) upon the death,
retirement, resignation, expulsion, Bankruptcy, or dissolution of a
Member-Manager or the occurrence of any other event that terminates the
continued membership of a Member-Manager in the Company, unless, in the case
of disassociation of membership described in clause (d) above, remaining
Members representing either a majority of the Total Percentage Interests of
the Company (provided such majority represents a majority of the profits
interests of the Company) or, alternatively, a majority of the Percentage
Interests of each class or series, consent to the continuation of the business
of the Company within 90 days after the disassociation.

        11.2   Winding Up. Upon dissolution, the Company will cease carrying 
on its business and affairs, will commence the winding up of the Company's
business and affairs, and will complete the winding up as soon as practicable.
Upon the winding up of the Company, the assets of the Company will be
distributed first to creditors to the extent permitted by law in satisfaction
of the Company's





METROPOLITAN REALTY COMPANY, L.L.C.                                    Page 31



debts, liabilities, and obligations; and then to Members and former Members,
in accordance with Article VI and their relative positive Adjusted Capital
Account Balances, by class. Such proceeds will be paid to such Members as soon
as practicable after the date of winding up.


        11.3   Redemption. The Company may acquire, by purchase, redemption or
otherwise, any Membership Interest, on such terms and conditions as may be
approved by the Managing Board. Any interest so acquired shall be deemed
canceled, unless otherwise determined by the Managing Board.

        11.4   Adjustments to Percentage Interests. In the event of any
distribution of Class A Return or Class B Return pursuant to Article VI of
this Agreement, or redemption, reorganization or similar event in respect of
any Membership Interest, then the Percentage Interests and the Total
Percentage Interests of the Members shall be appropriately adjusted, as of the
effective date of such event.


                                  ARTICLE XII
                           MISCELLANEOUS PROVISIONS

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

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

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

        12.4   Amendment.

               (a) In General. Subject to Sections 3.1(b) and 8.4 and the
limitations provided in Section 12.4(b), this Agreement may be amended, in
whole or in part, by the Members or by the Managing Board at any meeting duly
held in accordance with this Agreement, provided that notice of the meeting
includes notice of the proposed amendment, and provided further that the
Managing Board shall not make or alter any provisions of this Agreement fixing
its number, qualifications, classifications or term of office.

               (b) Limitations. The Managing Board shall not alter, modify or
delete any of the following provisions of this Agreement, which provisions may
be substantively altered, modified or deleted only by the affirmative vote of
Members holding at least 66 2/3% of the Total Percentage Interests:





METROPOLITAN REALTY COMPANY, L.L.C.                                   Page 32




                    (i) Section 3.4, relating to the Percentage Interests
        of Members entitled to call a meeting;

                   (ii) the first and second sentences of Section 3.5;

                  (iii) Section 8.2(c);

                   (iv) The provisions of Section 8.5(b) and Section 8.6(c)
        which provide that a majority of the members of the Executive
        Committee shall be Unaffiliated Directors and all members of the Audit
        Committee shall be Unaffiliated Directors;

                    (v) Article IX, except as may be necessary to insure that
        the Company will be taxed as a partnership for federal income tax 
        purposes; and

                   (vi) this Section 12.4.

        Further, any alteration, modification or deletion of Section 9.4 shall
require the unanimous consent of all of the Members.

               (c) Adoption. Any amendment adopted pursuant to this Agreement
shall be executed by the Chairman, President or Secretary on behalf of the
Company and by the Members pursuant to the power of attorney granted in
Section 12.5 and maintained with the records of the Company. A copy of each
such amendment shall be promptly provided to each Member.

        12.5   Power of Attorney. Each Member constitutes and appoints the
Chairman of the Managing Board and the President of the Company, and each of
them, with full power of substitution, its true and lawful attorney to make,
execute, and acknowledge and file in its name, place and stead:

               (a) Any certificate or other instrument, including
registrations or filings concerning the use of fictitious names and necessary
or appropriate filings under the federal and state securities laws;

               (b) Documents required to dissolve and terminate the Company;

               (c) Amendments and modifications to the Certificate or any of 
the instruments described above;

               (d) Amendments and modifications to this Agreement which have 
been approved pursuant to the terms hereof; and

               (e) All loan and security agreements, notes, instruments, deeds
of trust, and other similar documents which are necessary or desirable for the
Company to conduct its business as contemplated by this Agreement.

        This power of attorney is coupled with an interest and is irrevocable.





METROPOLITAN REALTY COMPANY, L.L.C.                                    Page 33




        12.6   Notices. Any notice permitted or required under this Agreement
will be conveyed to the party at the address given below and will be deemed to
have been given when deposited in the United States mail, postage paid, or
when delivered in person, by courier, or by facsimile transmission.

        12.7   Binding Effect. Subject to the provisions of this Agreement
relating to transferability, this Agreement will be binding upon and will
inure to the benefit of the parties and their distributees, heirs, successors,
and assigns.

        12.8   Governing Law. This Agreement will be governed by, and 
construed and enforced in accordance with, the laws of the State of Delaware.


                                 ARTICLE XIII
                                  DEFINITIONS

        The following terms used in this Agreement shall have the meanings
described below:

        "Adjusted Basis" shall have the meaning given such term in Section
1011 of the Code.

        "Adjusted Capital Account Balance" shall have the meaning given such
term in Section 5.6.

        "Adjusted Capital Account Deficit" means with respect to any Member,
the deficit balance, if any, in that Member's Capital Account as of the end of
the relevant fiscal year, after giving effect to the following adjustments:
(a) credit to that Capital Account the amount by which that Member is
obligated to restore or is deemed to be obligated to restore pursuant to the
penultimate sentence of Regulation Sections 1.704-2(g)(1) and (i)(5) and (b)
debit to that Capital Account the items described in paragraphs (4), (5) and
(6) in section 1.704-1(b)(2)(ii)(d) of the Regulations. This definition of
Adjusted Capital Account Deficit is intended to comply with the provisions of
Section 1.704-1(b)(2)(ii)(d) of the Regulations and shall be interpreted
consistently therewith.

        "Advisor" or "Advisory Company" shall mean a person retained by the
Company pursuant to Section 9.6 of this Agreement.

        "Affiliate" of another person shall mean (a) any person directly or
indirectly controlling, controlled by or under common control with, another
person, (b) any person directly or indirectly owning or controlling ten
percent (10%) or more of the outstanding voting securities or beneficial
interests of such other person, (c) any officer, director, trustee or partner
of such other person, and (d) if such other person is an officer, director,
trustee or partner of another entity, then the entity for which such other
person acts in such capacity.

        "Agreement" means this Operating Agreement, as the same may be amended
from time to time.

        "Audit Committee" means the committee established pursuant to Section
8.6, as the same may be constituted from time to time.






METROPOLITAN REALTY COMPANY, L.L.C.                                    Page 34



        "Bankruptcy" means, with respect to a person, the happening of any of 
the following:

               (a) the making of a general assignment for the benefit of 
creditors;

               (b) the filing of a voluntary petition in bankruptcy or the
filing of a pleading in any court of record admitting in writing an inability
to pay debts as they become due;

               (c) the entry of an order, judgment or decree by any court of 
competent jurisdiction adjudicating the person to be bankrupt or insolvent;

               (d) the filing of a petition or answer seeking any
reorganization, arrangement, composition, readjustment, liquidation,
dissolution or similar relief under any statute, law or regulation;

               (e) the filing of an answer or other pleading admitting the
material allegations of, or consenting to, or defaulting in answering, a
bankruptcy petition filed against the person in any bankruptcy proceeding;

               (f) the filing of an application or other pleading or any
action otherwise seeking, consenting to or acquiescing in the appointment of a
liquidating trustee, receiver or other liquidator of all or any substantial
part of the person's properties;

               (g) the commencement of any proceeding seeking reorganization,
arrangement, composition, readjustment, liquidation, dissolution or similar
relief under any statute, law or regulation which has not been quashed or
dismissed within 180 days; or

               (h) the appointment without consent of such person or
acquiescence of a liquidating trustee, receiver or other liquidator of all or
any substantial part of such person's properties without such appointment
being vacated or stayed within 90 days and, if stayed, without such
appointment being vacated within 90 days after the expiration of any such
stay.

        "Capital Contribution" means, with respect to any Member, the amount
of money contributed by that Member to the Company and, if property other than
money is contributed, the initial Gross Asset Value of such property, net of
liabilities assumed or taken subject to by the Company.

        "Certificate" shall have the meaning given such term in Section 1.1.

        "Class A Assets" shall have the meaning given such term in Section
4.2.

        "Class A Capital Account" shall have the meaning given such term in
Section 4.3.

        "Class A Cash Income" shall mean all cash or cash equivalents received
by the Company from Company operations attributable to the Class A Assets,
including, without limitation, interest received on Mortgage Loans and other
investments, less the sum of all expenses of the Company attributable solely
to the Class A Assets, less return of principal on Mortgage Loans or other
investments and proceeds from the sale of REO Property that do not represent
gain which are attributable solely to





METROPOLITAN REALTY COMPANY, L.L.C.                                   Page 35




the Class A Assets, and less the sum of the following items not attributable
to a particular class or series, to the extent paid or set aside by the
Company, multiplied by a fraction, the numerator of which is the total of the
book value of any REO Property and the outstanding principal balance of the
Mortgage Loans which are part of the Class A Assets and the denominator of
which is the total of the book value of any REO Property and the outstanding
principal balance of all of the Mortgage Loans of the Company:

        (a) All principal and interest payments on indebtedness of the Company
and all other sums paid to lenders;

        (b) All cash expenditures incurred incident to the normal operation
of the Company's business; and

        (c) Such reserves as the Managing Board deems reasonably necessary to
the proper operation of the Company's business.

        "Class A Expenses" means those expenses and debts incurred by the
Company that are attributable solely to the Class A Assets.

        "Class A Member" means those persons admitted as Class A Members
pursuant to Section 4.1, and any other person admitted to the Company as a
substituted Member of a Class A Member, that has not made a disposition of
such person's entire Interest.

        "Class A Percentage Interest" means the percentage set forth across
from a Class A Member's name on Schedule 1 attached hereto, and identified as
such Member's Class A Percentage Interest, as the same may be increased or
decreased from time to time pursuant to the provisions of this Agreement.

        "Class A Return" shall mean all cash or cash equivalents received by
the Company from Company operations attributable to the Class A Assets which
does not constitute Class A Cash Income, including, without limitation, return
of principal on Mortgage Loans and other investments and the proceeds from the
sale of REO Property that do not represent gain; less, to the extent paid or
set aside but not taken into account when computing Class A Cash Income, the
sum of all expenses of the Company attributable solely to the Class A Assets,
and less the sum of the following items not attributable to a particular class
or series, to the extent paid or set aside by the Company, multiplied by a
fraction, the numerator of which is the total of the book value of any REO
Property and the outstanding principal balance of the Mortgage Loans which are
part of the Class A Assets and the denominator of which is the total of the
book value of any REO Property and the outstanding principal balance of all of
the Mortgage Loans of the Company:

        (a) All principal and interest payments on indebtedness of the Company
and all other sums paid to lenders;

        (b) All cash expenditures incurred incident to the normal operation 
of the Company's business; and

    



METROPOLITAN REALTY COMPANY, L.L.C.                                   Page 36




        (c) Such reserves as the Managing Board deems reasonably necessary to
the proper operation of the Company's business.

        "Class B Assets" shall have the meaning given such term in Section
4.5.

        "Class B Capital Account" shall have the meaning given such term in
Section 4.6.

        "Class B Cash Income" shall mean all cash or cash equivalents received
by the Company from Company operations attributable to the Class B Assets,
including, without limitation, interest received on Mortgage Loans and other
investments, less the sum of expenses paid or set aside by the Company
attributable solely to the Class B Assets, less return of principal on
Mortgage Loans or other investments and proceeds from the sale of REO Property
that do not represent gain which are attributable to solely the Class B
Assets, and less the sum of the following items not attributable to a
particular class or series, to the extent paid or set aside by the Company,
multiplied by a fraction, the numerator of which is the total of the book
value of any REO Property and the outstanding principal balance of the
Mortgage Loans which are part of the Class B Assets and the denominator of
which is the total of the book value of any REO Property and the outstanding
principal balance of all of the Mortgage Loans of the Company:

        (a) All principal and interest payments on indebtedness of the 
Company and all other sums paid to lenders;

        (b) All cash expenditures incurred incident to the normal operation 
of the Company's business; and

        (c) Such reserves as the Managing Board deems reasonably necessary to
the proper operation of the Company's business.

        "Class B Expenses" means those expenses and debts incurred by the
Company that are attributable solely to the Class B Assets.

        "Class B Member" means those persons admitted as Class B Members
pursuant to Section 4.4 of this Agreement, and any other person admitted to
the Company as a substituted Member of a Class B Member, that has not made a
disposition of such person's entire Interest.

        "Class B Percentage Interest" means the percentage set forth across
from a Class B Member's name on Schedule 1 attached hereto, and identified as
such Member's Class B Percentage Interest, as the same may be increased or
decreased from time to time pursuant to the provisions of this Agreement.

        "Class B Return" shall mean all cash or cash equivalents received by
the Company from Company operations attributable to the Class B Assets which
does not constitute Class B Cash Income, including, without limitation, return
of principal on Mortgage Loans and other investments and the proceeds from the
sale of REO Property that do not represent gain; less, to the extent paid or
set aside but not taken into account when computing Class B Cash Income, the
sum of all expenses of the Company attributable solely to the Class B Assets,
and less the sum of the following 




METROPOLITAN REALTY COMPANY, L.L.C.                                   Page 37




items not attributable to a particular class or series, to the extent paid or
set aside by the Company, multiplied by a fraction, the numerator of which is
the total of the book value of any REO Property and the outstanding principal
balance of the Mortgage Loans which are part of the Class B Assets and the
denominator of which is the total of the book value of any REO Property and
the outstanding principal balance of all of the Mortgage Loans of the Company:

        (a) All principal and interest payments on indebtedness of the Company
and all other sums paid to lenders;

        (b) All cash expenditures incurred incident to the normal operation 
of the Company's business; and

        (c) Such reserves as the Managing Board deems reasonably necessary to
the proper operation of the Company's business.

        "Code" shall mean the Internal Revenue Code of 1986 (or successor
thereto), as amended from time to time.

        "Company" shall mean Metropolitan Realty Company, L.L.C., a Delaware
limited liability company.

        "Construction Loan" shall mean a short-term Mortgage Loan, the
proceeds of which are to provide funds for the actual construction of real
estate projects, or acquisition and/or redevelopment of Real Property, and for
carrying costs paid or incurred by the borrower during the term of this loan.

        "Corporation" shall mean Metropolitan Realty Corporation, a Michigan
corporation.

        "Depreciation" shall mean, for each fiscal year or other period, an
amount equal to the depreciation, amortization or other cost recovery
deduction allowable with respect to an asset for that year or other period,
except that if the Gross Asset Value of an asset differs from its adjusted
basis for federal income tax purposes at the beginning of the fiscal year or
other period, Depreciation shall be an amount which bears the same ratio to
that different Gross Asset Value (as originally computed) as the federal
income tax depreciation, amortization, or other cost recovery deduction for
that fiscal year or other period bears to the adjusted tax basis (as
originally computed); provided, however, that if the federal income tax
depreciation, amortization or other cost recovery deduction for the applicable
year or period is zero, Depreciation shall be determined with reference to the
Gross Asset Value (as originally computed) using any reasonable method
selected by the Managing Board.

        "Executive Committee" means the committee established pursuant to
Section 8.5, as the same may be constituted from time to time.

        "General Expenses" means those expenses and debts incurred by the
Company that are not attributable to a particular class of Membership
Interest, including but not limited to (a) all principal and interest payments
on indebtedness of the Company and all other sums paid to lenders, and (b) all
cash expenditures incurred incident to the normal operation of the Company's
business. General 




METROPOLITAN REALTY COMPANY, L.L.C.                                    Page 38



Expenses shall be allocated to the Class A Assets according to the following
formula: each item of General Expense shall be multiplied by a fraction, the
numerator of which is the total of the book value of any REO Property and the
outstanding principal balance of the Mortgage Loans which are part of the
Class A Assets and the denominator of which is the total of the book value of
any REO Property and the outstanding principal balance of all of the Mortgage
Loans of the Company. General Expenses shall be allocated to the Class B
Assets according to the following formula: each item of General Expense shall
be multiplied by a fraction, the numerator of which is the total book value of
any REO Property and the outstanding principal balance of the Mortgage Loans
which are part of the Class B Assets and the denominator is the total of the
book value of any REO Property and the outstanding principal balance of all of
the Mortgage Loans of the Company.

        "Gross Asset Value" shall mean with respect to any Company asset, the
asset's Adjusted Basis, except as follows:

               (a) the initial Gross Asset Value of any asset contributed by a
Member to the Company shall be the gross fair market value of that asset, as
determined jointly by the contributing Member and the Managing Board;

               (b) the Gross Asset Value of all Company assets shall be
adjusted to equal their respective gross fair market values as of the date
upon which any of the following occurs: (i) the acquisition of an additional
interest in the Company after the effective date of this Agreement by any new
or existing Member, in exchange for more than a de minimis Capital
Contribution or the distribution by the Company to a Member of more than a de
minimis amount of Company property as consideration for an interest in the
Company; and (ii) the liquidation of the Company within the meaning of
Regulation Section 1.704-1(b)(2)(ii)(g);

               (c) the Gross Asset Value of any Company asset distributed to
any Member shall be the gross fair market value of that asset on the date of
distribution, as determined by the Member receiving that distribution and the
Managing Board; and

               (d) if an election under Section 754 of the Code has been made,
the Gross Asset Value of Company assets shall be increased (or decreased) to
reflect any adjustments to the adjusted basis of the assets pursuant to Code
Section 734(b) or Code Section 743(b), but only to the extent that those
adjustments are taken into account in determining Capital Accounts pursuant to
Regulation Section 1.704-1(b)(2)(iv)(m) and Section 4.3 and Section 4.6;
provided, however, that Gross Asset Value shall not be adjusted pursuant to
this subsection (d) to the extent that an adjustment pursuant to subsection
(b) is made in connection with a transaction that would otherwise result in an
adjustment pursuant to this subsection (d).

        If the Gross Asset Value of an asset has been determined or adjusted
hereby, that Gross Asset Value shall thereafter be further adjusted by the
Depreciation, if any, taken into account with respect to that asset for
purposes of computing Profits and Losses.

        "Limited Liability Company Law" shall have the meaning given such term
in Section 1.1.






METROPOLITAN REALTY COMPANY, L.L.C.                                    Page 39




        "Loan Committee" means the committee established pursuant to Section
8.5, as the same may be constituted from time to time.

        "Managing Board" means the board established pursuant to Section 8.3,
as it may be constituted from time to time.

        "Managing Board Member" means a person appointed by a Member-Manager
to the Managing Board pursuant to Section 8.2.

        "Member" means any person admitted as a Member of any class, and any
other person admitted to the Company as a substituted Member, that has not
made a disposition of such person's entire Interest.

        "Member-Manager" shall have the meaning given such term in Section
8.1.

        "Membership Interest" means the interest of a Member in the Company as
a Member, representing such Member's rights, powers and privileges as
specified in this Agreement.

        "Minimum Gain" has the meaning set forth in Regulation Section
1.704-2(d)(1).

        "Minimum Percentage" shall mean a Total Percentage Interest which
represents a positive Adjusted Capital Account Balance of $2,500,000.

        "Mortgage" shall mean the security interest in Real Property granted
to secure a Mortgage Loan.

        "Mortgage Loan" shall mean a note, bond or other evidence of
indebtedness or obligation which is secured or collateralized by an interest
in Real Property.

        "Percentage Interest" means the percentage set forth across from a
Member's name on Schedule 1 attached hereto, and identified as such Member's
Class A or Class B Percentage Interest, as the same may be increased or
decreased from time to time pursuant to the provisions of this Agreement.

        "Profits" and "Losses" shall mean, for each class or series of
Membership Interest and for each fiscal year or other period, an amount equal
to the Company's taxable income or loss for that year or period which is
attributable for the assets of such class or series of Membership Interest,
determined in accordance with Code Section 703(a). For this purpose, expenses
of the Company which are attributable to only one class or series of
Membership Interest shall be taken into account only by such class or series.
Each class or series shall also take into account only that amount of the
general expenses of the Company equal to the total sum of such general
expenses, multiplied by a fraction, the numerator of which is the sum of the
total of the outstanding principal balance of the Mortgage Loans and the total
book value of any REO Property which is part of the assets of such class or
series and the denominator of which is the sum of the total of the outstanding
principal balance of all of the Mortgage Loans and the total book value of any
REO Property of the Company. 








METROPOLITAN REALTY COMPANY, L.L.C.                                   Page 40




Further, all items of income, gain, loss or deduction required to be stated
separately pursuant to Code Section 703(a)(1) shall be included in taxable
income or loss), with the following adjustments:

               (a) any income of the Company exempt from federal income tax
not otherwise taken into account in computing Profits or Losses shall be added
to that taxable income or loss;

               (b) any expenditures of the Company described in Code Section
705(a)(2)(B) or treated as Code Section 705(a)(2)(B) expenditures pursuant to
Regulation Section 1.704-1(b)(2)(iv)(i), shall be subtracted from that
taxable income or loss;

               (c) in the event the Gross Asset Value of any Company asset is
adjusted as required by subsections (b) or (c) of the definition of Gross
Asset Value, the amount of that adjustment shall be taken into account as gain
or loss from the disposition of that asset (assuming the asset was disposed of
just prior to the adjustment) for purposes of computing Profits or Losses in
the fiscal year of adjustment;

               (d) gain or loss resulting from any disposition of Company
property with respect to which gain or loss is recognized for federal income
tax purposes shall be computed by reference to the Gross Asset Value of the
property disposed of, notwithstanding that the Adjusted Basis of that property
may differ from its Gross Asset Value;

               (e) in lieu of the depreciation, amortization and other cost
recovery deductions taken into account in computing the taxable income or
loss, there shall be taken into account the Depreciation for the fiscal year
or other period; and

               (f) any items of income, gain, loss or deduction that are
specially allocated pursuant to Sections 4.3, 4.4, 4.5 or 4.6 shall not be
taken into account in computing Profits or Losses.


        "Public Offering Expenses" means all expenses incurred by the Company
and the Corporation (other than Restructuring Expenses) in connection with the
preparation and filing of the Form S-11 registration statement by the Company
under the Securities Act of 1933, as amended, and the sale of Units of Class B
Membership Interests pursuant to said registration statement.


        "Real Estate Investment" shall mean any interest in land, rights and
interests in land, including an equity, mortgage or leasehold interest, and
any buildings, structures, improvements, fixtures and equipment and
furnishings located on or used in connection with the land or rights or
interests therein.

        "Real Property" shall mean and include land, rights, and interests in
land, leasehold interests (including but not limited to interests of a lessor
or lessee therein), and any buildings, structures, improvements, fixtures and
equipment and furnishings located on or to be located on or used or to be used
in connection with land, leasehold interests and rights or interests in land,
but does not include Mortgages, Mortgage Loans or interest therein.






METROPOLITAN REALTY COMPANY, L.L.C.                                    Page 41



        "REO Property" shall mean all Real Property acquired by the Company or
its nominee through foreclosure or deed in lieu of foreclosure in connection
with a defaulted Mortgage Loan.

        "Regulations" shall mean pronouncements, as amended from time to time,
or their successor pronouncements, which clarify, interpret and apply the
provisions of the Code, and which are designated as "Treasury Regulations" by
the United States Department of the Treasury.

        "Regulatory Allocations" are the allocations set forth in Section 5.5.

        "Restricted Membership Interest" means a Membership Interest (or
portion thereof) that represents at least 21% of a particular class, as
identified in Schedule 1 attached hereto.

        "Restructuring Expenses" means all expenses incurred by the Company
and the Corporation in connection with the preparation, execution and
implementation of that certain Agreement and Plan of Reorganization entered
into between the Company and the Corporation and the Form S-4 registration
statement filed by the Corporation under the Securities Act of 1933, as
amended.

        "Total Percentage Interest" means with respect to any Member as of any
date of determination, a fraction (expressed as a percentage), the numerator
of which is the Member's positive Adjusted Capital Account Balance, if any,
and the denominator of which is the total positive Adjusted Capital Account
Balances of all of the Members.

        "Transferable Membership Interest" means a Membership Interest (or
portion thereof) that is not a Restricted Membership Interest.

        "Unaffiliated Representative" shall mean a person as defined in
Section 8.2(c) of this Agreement.

        "Uninterested Representative" shall mean a Managing Board Member who
has no interest, either directly or through an Affiliate, in the Real Estate
Investment or other transaction. In the case of a Real Estate Investment or
other transaction in which the Advisory Company, a Member-Manager or an
Affiliate thereof has an interest, or in which a Managing Board Member who is
an Affiliate of the Advisory Company has an interest, "Uninterested
Representative" shall mean an Unaffiliated Representative.



        "Unit" shall mean each $500,000 Unit of Class B Membership Interest
subscribed to by a Class B Member.




METROPOLITAN REALTY COMPANY, L.L.C.                                   Page 42


        IN WITNESS WHEREOF, the parties execute this Agreement on the dates
set below their names, to be effective on the date first above written.



                                  THE COMPANY

                                  METROPOLITAN REALTY COMPANY, L.L.C.



                                  By:__________________________________________
                                      Wayne S. Doran, Initial Member



                                  By:__________________________________________
                                      Robert H. Naftaly, Initial Member





                INDEX TO THE FINANCIAL STATEMENTS AND SCHEDULE

                                  ---------


                                                                   PAGES
                                                                   -----

REPORT OF INDEPENDENT ACCOUNTANTS                                   F-2

BALANCE SHEET, DECEMBER 31, 1995 AND 1994                           F-3

STATEMENT OF OPERATIONS FOR THE YEARS ENDED
           DECEMBER 31, 1995, 1994 AND 1993                         F-4

STATEMENT OF SHAREHOLDERS' EQUITY FOR THE YEARS
           ENDED DECEMBER 31, 1995, 1994 AND 1993                   F-5

STATEMENT OF CASH FLOWS FOR THE YEARS ENDED
           DECEMBER 31, 1995, 1994 AND 1993                         F-6

NOTES TO FINANCIAL STATEMENTS                                   F-7  -  F-30

FINANCIAL STATEMENT SCHEDULE:

           Schedule II - Valuation and Qualifying Accounts          F-31


BALANCE SHEET, JUNE 30, 1996 (UNAUDITED) AND DECEMBER 31,
           1995                                                     F-32

STATEMENT OF OPERATIONS FOR THE THREE MONTHS AND SIX
           MONTHS ENDED JUNE 30, 1996 AND 1995 (UNAUDITED)
           AND THE YEAR ENDED DECEMBER 31, 1995                     F-33

STATEMENT OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30,
           1996 AND 1995 (UNAUDITED)                                F-34

NOTES TO UNAUDITED FINANCIAL STATEMENTS                         F-35 - F-40


                                      F-1





                   [Letterhead of Coopers & Lybrand L.L.P.]



                       Report of Independent Accountants



To the Board of Directors and Shareholders
of Metropolitan Realty Corporation:

We have audited the financial statements and the financial statement schedule
of Metropolitan Realty Corporation listed on page F-1 of this Form 10-K. These
financial statements and financial statement schedule are the responsibility
of the Company's management. Our responsibility is to express an opinion on
these financial statements and the financial statement schedule based on our
audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Metropolitan Realty
Corporation as of December 31, 1995 and 1994, and the results of its
operations and its cash flows for each of the three years in the period ended
December 31, 1995 in conformity with generally accepted accounting principles.
In addition, in our opinion, the financial statement schedule referred to
above, when considered in relation to the basic financial statements taken as
a whole, presents fairly, in all material respects, the information required
to be included therein.


/s/ Coopers & Lybrand L.L.P.


Detroit, Michigan
March 15, 1996

                                      F-2







                        METROPOLITAN REALTY CORPORATION

                   BALANCE SHEET, December 31, 1995 and 1994


                                                                          1995             1994
                                                                          ----             ----
                                                                                         
ASSETS

Cash and cash equivalents .........................................   $  2,446,221    $  3,529,334

Marketable securities .............................................     13,326,733      10,783,048

Mortgage notes receivable:
   Notes, earning .................................................     22,757,998      22,155,822
   Notes, related party ...........................................      4,206,330       4,238,157
   Allowance for loan losses ......................................     (1,600,000)     (1,000,000)
                                                                      ------------    ------------
                                                                        25,364,328      25,393,979
Real estate owned:
   Foreclosed property held for sale, net of accumulated
    depreciation of $65,866 at December 31, 1994 ..................             --       2,034,134
   Valuation allowance ............................................             --      (1,134,134)
                                                                      ------------    ------------
                                                                                --         900,000

Accrued interest and other receivables ............................        282,620         255,724

Other assets ......................................................        340,999         163,083
                                                                      ------------    ------------

                     Total assets .................................   $ 41,760,901    $ 41,025,168
                                                                      ============    ============



LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
  Accounts payable:
    Shareholder ...................................................   $      5,500    $      9,036
    Trade .........................................................        120,032         175,869
  Deferred income .................................................        153,952         129,552
  Deposits from borrowers for property taxes ......................        146,385         163,452
  Security deposits ...............................................             --          66,087
  Other ...........................................................          1,705           1,748
                                                                      ------------    ------------

                     Total liabilities ............................        427,574         545,744
                                                                      ------------    ------------

Shareholders' equity:
  Preferred stock, $.01 par value; 5,000,000 shares
    authorized; no shares issued and outstanding ..................             --              --
  Common stock, $.01 par value; 25,000,000 shares
    authorized; 4,532,169 shares issued and
    outstanding ...................................................         45,322          45,322
  Additional paid-in-capital ......................................     43,355,529      43,355,529
  Unrealized holding gains (losses) on marketable securities
     available for sale ...........................................         47,690        (356,949)
  Distributions in excess of net investment income ................     (2,115,214)     (2,564,478)
                                                                      ------------    ------------

                     Total shareholders' equity ...................     41,333,327      40,479,424
                                                                      ------------    ------------

                         Total liabilities and shareholders' equity   $ 41,760,901    $ 41,025,168
                                                                      ============    ============

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


                                      F-3







                        METROPOLITAN REALTY CORPORATION

                            STATEMENT OF OPERATIONS
             for the years ended December 31, 1995, 1994 and 1993



                                                   1995           1994          1993
                                                   ----           ----          ----
                                                                            
Income:

  Interest income:

           From mortgage notes                  $ 2,363,121   $ 2,678,387    $ 2,705,726

           From mortgage notes, related party       391,854       394,843        408,150

  Investment income                                 866,168       555,849        475,322

  Miscellaneous income                              142,916       228,949        126,787
                                                -----------   -----------    -----------

          Total income                            3,764,059     3,858,028      3,715,985
                                                -----------   -----------    -----------

Operating expenses:

  Change in allowance for loan losses               600,000      (461,500)            --

  General and administrative                        841,903       436,562        583,925

  Net loss from foreclosed
    property held for sale                          331,953     1,295,416        337,699

  Amortization of organization costs                     --            --         93,463
                                                -----------   -----------    -----------

          Total operating expenses                1,773,856     1,270,478      1,015,087
                                                -----------   -----------    -----------

          Net investment income                 $ 1,990,203   $ 2,587,550    $ 2,700,898
                                                ===========   ===========    ===========

Net investment income per share                 $       .44   $       .57    $       .60
                                                ===========   ===========    ===========

Weighted average shares of common stock
  outstanding                                     4,532,169     4,532,169      4,532,169
                                                ===========   ===========    ===========

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



                                      F-4







                        METROPOLITAN REALTY CORPORATION

                       STATEMENT OF SHAREHOLDERS' EQUITY
             for the years ended December 31, 1995, 1994 and 1993


                                          Common Stock                         Unrealized      Distributions
                                          ------------                        Holding Gains     in Excess of
                                                                Additional     (Losses) on           Net          Total
                                                                  Paid-in       Marketable       Investment    Shareholders'
                                      Shares           Amount     Capital       Securities        Income1         Equity
                                      ------           ------   ----------    -------------     ------------   -------------
                                                                                                      
Balances at January 1, 1993          4,532,169        $45,322   $ 43,355,529                   $ (2,550,289)   $ 40,850,562

Net investment income                                                                             2,700,898       2,700,898

Cash dividend of $.54 per share                                                                  (2,447,371)     (2,447,371)
                                     ---------        -------   ------------                   ------------    ------------

Balances at December 31, 1993        4,532,169         45,322     43,355,529                     (2,296,762)     41,104,089

Net investment income                                                                             2,587,550       2,587,550

Cash dividend of $.63 per share                                                                  (2,855,266)     (2,855,266)

Adjustment to beginning balance                                                $      3,624                           3,624
  for change in accounting
  principle (Note 2)

Change in unrealized holding                                                       (360,573)                       (360,573)
  gains (losses) on marketable
  securities
                                     ---------        -------   ------------   ------------    ------------    ------------
Balances at December 31, 1994        4,532,169         45,322   $ 43,355,529       (356,949)     (2,564,478)     40,479,424

Net investment income                                                                             1,990,203       1,990,203

Change in unrealized holding                                                        404,639                         404,639
  gains (losses) on marketable
  securities

Cash dividend of $.34 per share                                                                  (1,540,939)     (1,540,939)
                                     ---------        -------   ------------   ------------    ------------    ------------

Balances at December 31, 1995        4,532,169        $45,322   $ 43,355,529   $     47,690    $ (2,115,214)   $ 41,333,327
                                     =========        =======   ============   ============    ============    ============
<FN>
- ---------
1   See Note 7 to the financial statements.

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


                                      F-5







                        METROPOLITAN REALTY CORPORATION

                            STATEMENT OF CASH FLOWS
             for the years ended December 31, 1995, 1994 and 1993


                                                                              1995           1994           1993
                                                                              ----           ----           ----
                                                                                                        
Cash flows from operating activities:
  Net investment income ................................................   $ 1,990,203    $ 2,587,550    $ 2,700,898
                                                                           -----------    -----------    -----------

  Adjustments to reconcile net investment income to net cash provided by
    operating activities:
    Amortization of net loan origination fees ..........................       (50,095)      (104,008)       (83,832)
    Allowance for loan losses (recovery) expense .......................       600,000       (461,500)            --
    Valuation provision for foreclosed property ........................       314,421        994,134             --
    Depreciation and amortization expense ..............................        43,702         71,012         98,641
    Expiration of commitment and application fees ......................       (15,000)       (22,838)       (21,000)
    Other ..............................................................        23,263         16,557         24,223
    (Increase) decrease in assets:
      Accrued interest and other receivables ...........................       (26,896)       (33,784)        40,085
      Other assets .....................................................      (181,926)      (131,293)           190
    Increase (decrease) in liabilities:
      Accounts payable .................................................       (59,373)        16,615         28,566
      Other liabilities ................................................       (83,197)        24,566         57,050
                                                                           -----------    -----------    -----------

                           Total adjustments ...........................       564,899        369,461        143,923
                                                                           -----------    -----------    -----------

                           Net cash provided by operating
                             activities ................................     2,555,102      2,957,011      2,844,821
                                                                           -----------    -----------    -----------

Cash flows from investing activities:
  Purchases of marketable securities ...................................    (3,507,381)    (4,767,232)            --
  Collections of principal from marketable securities ..................     1,345,072      1,093,691      1,874,708
  Loan disbursements ...................................................      (444,293)      (150,000)    (1,800,000)
  Loan repayments ......................................................       355,151      4,876,191        211,043
  Commitment and loan extension fees received ..........................        73,525         38,000         40,223
  Cash proceeds from sale of foreclosed property, net ..................        92,157             --             --
  Loan origination expenses paid .......................................       (10,237)            --        (15,601)
  Capital expenditures .................................................        (1,270)            --             --
  Other receivable repayments ..........................................            --             --         16,785
                                                                           -----------    -----------    -----------

                           Net cash provided by (used in)
                             investing activities ......................    (2,097,276)     1,090,650        327,158
                                                                           -----------    -----------    -----------

Cash flows used in financing activities,
  dividends paid .......................................................    (1,540,939)    (2,855,266)    (2,447,371)
                                                                           -----------    -----------    -----------

Net increase (decrease) in cash and cash
  equivalents ..........................................................    (1,083,113)     1,192,395        724,608

Cash and cash equivalents, beginning of year ...........................     3,529,334      2,336,939      1,612,331
                                                                           -----------    -----------    -----------

Cash and cash equivalents, end of year .................................   $ 2,446,221    $ 3,529,334    $ 2,336,939
                                                                           ===========    ===========    ===========

Supplemental disclosure of cash flow information, noncash investing
    activities: Receivable from sale of foreclosed property - $455,000.

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


                                      F-6





                        METROPOLITAN REALTY CORPORATION

                         NOTES TO FINANCIAL STATEMENTS


1.         ORGANIZATION:

           Metropolitan Realty Corporation (the "Company"), incorporated
           November 13, 1986, was organized to qualify as a real estate
           investment trust ("REIT") under the provisions of the Internal
           Revenue Code. As a REIT, the Company is required to invest most of
           its assets in real estate assets, cash and government securities.
           The Company intends to invest substantially all of its assets in
           mortgage loans to real estate projects located in southeastern
           Michigan in the counties of Wayne and Macomb. At December 31, 1995,
           the Company's total mortgage loan portfolio is invested 74% in
           projects located in the City of Detroit, 11% in projects located in
           the County of Macomb, and 15% in projects located in the County of
           Wayne outside of the City of Detroit.

           The Company's mortgage loans include financing for industrial and
           mixed-use facilities, office buildings, and retail and residential
           centers. The Company has favored investments that will provide a
           competitive return and permanent financing for projects which
           create construction jobs and stimulate the Southeast Michigan
           economy. All mortgage loans to date are collateralized by a first
           lien on real property. At December 31, 1995, the Company's largest
           loan approximates 10% of its total assets, and the carrying value
           of all mortgage loans approximates 61% of its total assets.

2.         ACCOUNTING POLICIES:

           The preparation of these financial statements, in order to be
           presented in conformity with generally accepted accounting
           principles, requires that management use estimates and assumptions
           regarding events anticipated and transpired, together with their
           potential effects upon the reported amounts of assets and
           liabilities, as well as the disclosures and assessments of
           contingent liabilities at the date of the financial statements, and
           in determining the reported amounts of revenues, costs and expenses
           of the reporting periods.
           Actual results could differ from those estimates.

           Cash Equivalents

                     The Company considers all highly liquid debt instruments
                     purchased with an original maturity of three months or
                     less to be cash equivalents.

           Marketable Securities

                     The Company adopted Statement of Financial Accounting
                     Standards No. 115, "Accounting for Certain Investments in
                     Debt and Equity Securities" (SFAS No. 115), effective
                     January 1, 1994. Under SFAS No. 115, marketable
                     securities available for sale are carried at market
                     value, and unrealized gains and losses are included in a
                     separate component of shareholders' equity. Shareholders'
                     equity includes net unrealized holding gains on
                     marketable securities of $47,690 at December 31, 1995
                     ($38,133 related to mortgage-backed securities and $9,557
                     related to U.S. Treasury

                                   Continued

                                      F-7




                        METROPOLITAN REALTY CORPORATION

                         NOTES TO FINANCIAL STATEMENTS


2.         ACCOUNTING POLICIES, continued:

           Marketable Securities, continued:

                     notes) and net unrealized holdings losses on marketable
                     mortgage-backed securities of $356,949 at December 31,
                     1994. Realized gains or losses on sales of securities are
                     determined based upon specific identification. The
                     realized net loss on marketable securities, included in
                     investment income in the accompanying statement of
                     operations, resulted from called mortgaged-backed
                     securities and aggregated $23,263 for the year ended
                     December 31, 1995 and $16,557 for the year ended December
                     31, 1994. At December 31, 1995 and 1994, all marketable
                     securities are considered available for sale.

           Allowance for Loan Losses

                     The Company adopted SFAS 114, "Accounting by Creditors
                     for Impairment of a Loan", on January 1, 1995. Under the
                     new standard, a loan is considered impaired, based on
                     current information and events, if it is probable that
                     the Company will be unable to collect the scheduled
                     payments of principal or interest when due according to
                     the contractual terms of the loan agreement. The
                     measurement of impaired loans is generally based on the
                     present value of expected future cash flows discounted at
                     the historical effective interest rate, except that all
                     collateral-dependent loans are measured for impairment
                     based on the fair value of the collateral. The cumulative
                     effect of adopting the provisions of SFAS 114 was not
                     significant.

                     The Company provides for possible losses on its portfolio
                     of mortgage notes receivable based on an evaluation of
                     each mortgage note. In determining the allowance for
                     possible losses, the Company has considered various
                     indicators of value, including market evaluations of the
                     underlying collateral, the cost of money, operating cash
                     flow from the property during the projected holding
                     period and expected capitalization rates applied to the
                     stabilized net operating income of the specified
                     property.

                     The allowance for loan losses is established through
                     charges to earnings in the form of a provision for credit
                     losses. Increases and decreases in the allowance due to
                     changes in the measurement of the impaired loans are
                     included in the provision for credit losses. Loans
                     continue to be classified as impaired unless they are
                     brought fully current and the collection of scheduled
                     interest and principal is considered probable. When a
                     loan or portion of a loan is determined to be
                     uncollectible, the portion deemed uncollectible is
                     charged against the allowance and subsequent recoveries,
                     if any, are credited to the allowance.


                                   Continued

                                      F-8




                        METROPOLITAN REALTY CORPORATION

                         NOTES TO FINANCIAL STATEMENTS


2.         ACCOUNTING POLICIES, continued:

           Allowance for Loan Losses, continued:

                     The allowance is based upon management's estimates and
                     ultimate losses may vary from the current estimates.
                     These estimates are reviewed by management at least
                     quarterly, and as adjustments become necessary, they are
                     reported in the statement of operations in the period in
                     which they become known.

           Foreclosed Property Held for Sale

                     Property acquired through loan foreclosure is initially
                     recorded at the lesser of mortgage loan balance or fair
                     value at the date of foreclosure. Losses, if any,
                     attributable to the excess of the recorded investment
                     including accrued interest over fair value are charged to
                     the allowance for loan losses on mortgage loans at the
                     time of foreclosure. A valuation allowance is also
                     established at the time of foreclosure for the estimated
                     costs to sell the property, as the Company is dependent
                     on the liquidation of the property for the recovery of
                     its investment in foreclosed real estate. Subsequent to
                     foreclosure, the property is carried at the lower of cost
                     or fair value less estimated costs to sell. The
                     property's operating income and expenses from the date of
                     foreclosure are reflected in the statement of operations.
                     Depreciation of the property commences one year from the
                     date of foreclosure. Income from guarantor settlements is
                     recognized when received.

           Organization Costs

                     Certain costs related to the organization of the Company
                     were capitalized at cost and amortized on a straight-line
                     basis over 60 months. Organization costs became fully
                     amortized in fiscal 1993.

           Income Taxes

                     The Company intends to operate at all times to qualify as
                     a real estate investment trust under the provisions of
                     the Internal Revenue Code. In general, each year
                     qualification is met, income is not subject to federal
                     income tax at the company level to the extent distributed
                     to shareholders.

           Revenue Recognition

                     Loan origination fees received from the borrower, in
                     excess of loan origination costs paid, are amortized to
                     interest income using the effective interest method over
                     the life of the mortgage loan.


                                   Continued

                                      F-9




                        METROPOLITAN REALTY CORPORATION

                         NOTES TO FINANCIAL STATEMENTS


2.         ACCOUNTING POLICIES, continued:

           Revenue Recognition, continued:

                     Interest income is accrued when earned. The Company
                     discontinues the accrual of interest income when
                     circumstances exist which cause the collection of
                     interest to be doubtful. The determination to discontinue
                     accruing interest is made after a review by the Company's
                     management of all relevant facts, including delinquency
                     of principal and/or interest, and financial stability of
                     the borrower. The Company classifies loans on which the
                     accrual of interest has been discontinued as nonearning.
                     Interest income on nonaccrual loans is recognized on a
                     cash basis if the future collectibility of the recorded
                     loan balance is expected. When the future collectibility
                     of the recorded loan balance is doubtful, collection of
                     interest will be applied as a reduction to outstanding
                     loan principal. All mortgage loans held by the Company
                     are classified as earning loans at December 31, 1995 and
                     1994.


3.         MARKETABLE SECURITIES:

           Marketable securities at December 31, 1995 and 1994 consisted of
the following:



                                                              1995                           1994
                                                 -----------------------------    --------------------------

                              Interest Rate at
                                  12/31/95           Cost         Market Value        Cost      Market Value
                              -----------------      ----         ------------        ----      ------------
                                                                                       
U.S. Treasury Note                   6.125%     $ 3,507,383       $ 3,516,940

Federal National                6.36%-6.44%       5,956,601         5,948,714     $ 6,504,138   $ 6,218,604
Mortgage Association,
pass through

Federal Home Loan               7.92%-8.02%       3,815,059         3,861,079       4,635,859     4,564,444
                                                -----------       -----------     -----------   -----------
Mortgage Corporation,
pass through

                                                $13,279,043       $13,326,733     $11,139,997   $10,783,048
                                                ===========       ===========     ===========   ===========



           The U.S. Treasury note has a scheduled maturity in July 1996. The
mortgage-backed securities mature according to payment characteristics of the
underlying loans. The ultimate maturity dates of the mortgage-backed
securities held by the Company at December 31, 1995 range from January 2017 to
August 2024.



                                   Continued

                                     F-10



                        METROPOLITAN REALTY CORPORATION

                   NOTES TO FINANCIAL STATEMENTS, Continued


4.         MORTGAGE NOTES RECEIVABLE:

           Mortgage notes receivable as of dates indicated are summarized as
follows:



=============================================================================================================================
                                                                                                                             
                                                                                                                             
                                                                                                                             
                                                                          Final                                              
                                          Interest                      Maturity                     Periodic                
        Description                         Rate                          Date                     Payment Terms             
                                                                                                                             
- -----------------------------------------------------------------------------------------------------------------------------
First Mortgage Notes on Industrial and Mixed-Use Facilities and Office Buildings:
                                                                              
First mortgage note                    9.09%                         December 2000     Monthly payments of principal and
on parking garage in                                                                   interest of $35,494 until maturity, at
Detroit, Michigan                                                                      which time the remaining unpaid
                                                                                       principal balance of approximately
                                                                                       $4,010,000 is due. The note may be
                                                                                       prepaid in whole, but not in part, for
                                                                                       a fee ranging from 1 percent to 1.5
                                                                                       percent of the outstanding principal
                                                                                       balance at the time of prepayment.

First mortgage on             10.25% through March 31,                 April 2000      Monthly payments in varying     
rehabilitation of             1995 adjusted to 9.26% on                                installments of principal and interest
historic office               April 1, 1995**                                          until maturity, at which time the
building located in                                                                    remaining unpaid principal balance
Detroit, Michigan                                                                      of approximately $1,858,000 is due.
                                                                                       The note may be prepaid in whole,
                                                                                       but not in part, for a set fee based
                                                                                       upon the rate by which the annual
                                                                                       yield on certain U.S. Treasury
                                                                                       securities exceeds the yield on the
                                                                                       note through April 1997, after which
                                                                                       time the fee ranges from 1 percent
                                                                                       to 3 percent of the outstanding
                                                                                       principal balance at the time of
                                                                                       prepayment.


================================================================================================================================
                                                                                                                    Principal
                                                                                                                    Amount of
                                                                           Carrying Amount of                     Loans Subject
                                          Face                          Mortgages at December 31,*                      to
                           Prior        Amount of                       -------------------------                   Delinquent
        Description        Liens        Mortgage              1995                1994                 1993         Principal
                                                                                                                   and Interest
- --------------------------------------------------------------------------------------------------------------------------------
First Mortgage Notes on Industrial and Mixed-Use Facilities and Office Buildings:
                                                                                                   
First mortgage note        None        $4,376,000          $4,206,330           $4,238,157          $4,265,018
on parking garage in
Detroit, Michigan  

First mortgage on          None         1,900,000           1,812,889            1,836,190           1,703,506
rehabilitation of
historic office   
building located in
Detroit, Michigan  
<FN>
- ---------
*  The carrying amount is reduced for unamortized loan origination fees
   received in excess of loan origination costs paid.

** Adjustment based on the U.S. Treasury Securities weekly average yield
   adjusted to a constant maturity of 5 years plus 2.25%.


Continued                         F-11




                        METROPOLITAN REALTY CORPORATION

                   NOTES TO FINANCIAL STATEMENTS, Continued

4.         MORTGAGE NOTES RECEIVABLE, Continued:



=============================================================================================================================
                                                                                                                             
                                                                                                                             
                                                                                                                             
                                                                          Final                                              
                                          Interest                      Maturity                     Periodic                
        Description                         Rate                          Date                     Payment Terms             
                                                                                                                             
- -----------------------------------------------------------------------------------------------------------------------------
First Mortgage Notes on Industrial and Mixed-Use Facilities and Office Buildings:
                                                                               
First mortgage                             9.875%                     February 1999     Monthly payments in varying
permanent loan on a                                                                     installments of principal and interest
light industrial                                                                        until maturity, at which time the
building located in                                                                     remaining unpaid principal balance
Plymouth Township,                                                                      of approximately $2,402,000 is due.
Michigan                                                                                The note may be prepaid in whole,
                                                                                        but not in part, for a fee based upon
                                                                                        the rate by which the annual yield
                                                                                        on certain U.S. Treasury securities
                                                                                        exceeds the yield on the note at the
                                                                                        time of prepayment.

First mortgage on                          10.50%                     December 2000     Monthly payments of interest only
day care center                                                                         until January 1993 when payments
located in Plymouth,                                                                    in varying installments of principal
Michigan                                                                                and interest commence until
                                                                                        maturity, at which time the
                                                                                        remaining unpaid principal balance
                                                                                        of approximately $908,000 is due.
                                                                                        The note may be prepaid in whole,
                                                                                        but not in part, for a fee based upon
                                                                                        the rate by which the annual yield
                                                                                        on certain U.S. Treasury securities
                                                                                        exceeds the yield on the note at the
                                                                                        time of prepayment.


================================================================================================================================
                                                                                                                    Principal
                                                                                                                    Amount of
                                                                           Carrying Amount of                     Loans Subject
                                          Face                          Mortgages at December 31,*                      to
                           Prior        Amount of                       -------------------------                   Delinquent
        Description        Liens        Mortgage              1995                1994                 1993         Principal
                                                                                                                   and Interest
- --------------------------------------------------------------------------------------------------------------------------------
First Mortgage Notes on Industrial and Mixed-Use Facilities and Office Buildings:
                                                                                                   
First mortgage             None        $2,525,000          $2,445,235          $2,458,787           $2,471,031
permanent loan on a        
light industrial           
building located in        
Plymouth Township,         
Michigan                   

First mortgage on          None           960,000             940,653             945,613              950,070
day care center            
located in Plymouth,       
Michigan                   
<FN>
- ---------
* The carrying amount is reduced for unamortized loan origination fees
received in excess of loan origination costs paid.


Continued                                  F-12




                        METROPOLITAN REALTY CORPORATION

                   NOTES TO FINANCIAL STATEMENTS, Continued

4.         MORTGAGE NOTES RECEIVABLE, Continued:



=============================================================================================================================
                                                                                                                             
                                                                                                                             
                                                                                                                             
                                                                          Final                                              
                                          Interest                      Maturity                     Periodic                
        Description                         Rate                          Date                     Payment Terms             
                                                                                                                             
- -----------------------------------------------------------------------------------------------------------------------------
First Mortgage Notes on Industrial and Mixed-Use Facilities and Office Buildings:
                                                                              
First mortgage on             9.875% through October 31,             October 2000      Monthly payments in varying
retail tire                   1995 adjusted to 7.25% on                                installments of principal and interest
center located in             November 1, 1995 based on                                until maturity, at which time the
Woodhaven,                    the U.S. Treasury average                                remaining unpaid principal balance
Michigan                      weekly yield adjusted to a                               of approximately $647,000 is due.
                              constant maturity of 5 years                             The note may be prepaid in whole,
                              plus 1.5% at that date                                   but not in part, for a fee of 1 percent
                                                                                       of the outstanding principal balance
                                                                                       or based upon the rate by which the
                                                                                       annual yield on certain U.S.
                                                                                       Treasury securities exceeds the yield
                                                                                       on the note at the time of
                                                                                       prepayment.

First mortgage on             9.50% through February 28,             February 2001     Monthly payments in varying
retail tire center            1996. The interest rate will                             installments of principal and interest
located in Sterling           be adjusted on March 1,                                  until maturity, at which time the
Heights, Michigan             1996 to the U.S. Treasury                                remaining unpaid principal balance
                              weekly average yield                                     of approximately $693,000 is due.
                              adjusted to a constant                                   The note may be prepaid in whole,
                              maturity of 5 years plus 1.5%                            but not in part, for a fee of 1 percent
                                                                                       to 2 percent of the outstanding
                                                                                       principal balance or based upon the
                                                                                       rate by which the annual yield on
                                                                                       certain U.S. Treasury securities
                                                                                       exceeds the yield on the note at the
                                                                                       time of prepayment.


================================================================================================================================
                                                                                                                    Principal
                                                                                                                    Amount of
                                                                           Carrying Amount of                     Loans Subject
                                          Face                          Mortgages at December 31,*                      to
                           Prior        Amount of                       -------------------------                   Delinquent
        Description        Liens        Mortgage              1995                1994                 1993         Principal
                                                                                                                   and Interest
- --------------------------------------------------------------------------------------------------------------------------------
First Mortgage Notes on Industrial and Mixed-Use Facilities and Office Buildings:
                                                                                                   
First mortgage on          None        $  695,000          $  669,449           $  673,579          $  676,731
retail tire                
center located in          
Woodhaven,                 
Michigan                   

First mortgage on          None           750,000             719,601              723,425             726,887
retail tire center         
located in Sterling        
Heights, Michigan          
<FN>
- ---------
*  The carrying amount is reduced for unamortized loan origination fees
   received in excess of loan origination costs paid.


Continued                           F-13




                        METROPOLITAN REALTY CORPORATION

                   NOTES TO FINANCIAL STATEMENTS, Continued

4.         MORTGAGE NOTES RECEIVABLE, Continued:



=============================================================================================================================
                                                                                                                             
                                                                                                                             
                                                                                                                             
                                                                          Final                                              
                                          Interest                      Maturity                     Periodic                
        Description                         Rate                          Date                     Payment Terms             
                                                                                                                             
- -----------------------------------------------------------------------------------------------------------------------------
First Mortgage Notes on Industrial and Mixed-Use Facilities and Office Buildings:
                                                                              
First mortgage on                        10.25%                      April 2003        Monthly payments of interest only
office building                                                                        through April 1995 and varying
located in Detroit,                                                                    installments of principal and interest
Michigan                                                                               from May 1995 until maturity, at
                                                                                       which time the remaining unpaid
                                                                                       principal balance of approximately
                                                                                       $1,695,000 is due. The note may be
                                                                                       prepaid in whole, but not in part, at
                                                                                       varying prepayment rates, based on
                                                                                       the date of prepayment.

First mortgage on                        10.50%                      July 1997**       Monthly payments of principal and 
Industrial building                                                                    interest of $11,933 until maturity, at
located in Van Buren                                                                   which time the remaining unpaid
Township, Michigan                                                                     principal balance of approximately
                                                                                       $1,185,230 is due. The note may be
                                                                                       prepaid in whole, but not in part, for
                                                                                       a fee based upon the rate by which
                                                                                       the annual yield on certain U.S.
                                                                                       Treasury securities exceeds the yield
                                                                                       on the note at the time of
                                                                                       prepayment.


================================================================================================================================
                                                                                                                    Principal
                                                                                                                    Amount of
                                                                           Carrying Amount of                     Loans Subject
                                          Face                          Mortgages at December 31,*                      to
                           Prior        Amount of                       -------------------------                   Delinquent
        Description        Liens        Mortgage              1995                1994                 1993         Principal
                                                                                                                   and Interest
- --------------------------------------------------------------------------------------------------------------------------------
First Mortgage Notes on Industrial and Mixed-Use Facilities and Office Buildings:
                                                                                                   
First mortgage on          None        $1,800,000          $1,741,822           $1,743,332          $1,739,059
office building            
located in Detroit,        
Michigan                   

First mortgage on          None          1,250,000                 --                  --            1,212,924
Industrial building        
located in Van Buren       
Township, Michigan         
<FN>
- ---------
*  The carrying amount is reduced for unamortized loan origination fees
   received in excess of loan origination costs paid.

** On November 9, 1994, the outstanding principal balance of this mortgage
   note was prepaid. The Company also received a prepayment penalty of
   approximately $114,000.


Continued                           F-14




                        METROPOLITAN REALTY CORPORATION

                   NOTES TO FINANCIAL STATEMENTS, Continued

4.         MORTGAGE NOTES RECEIVABLE, Continued:



=============================================================================================================================
                                                                                                                             
                                                                                                                             
                                                                                                                             
                                                                          Final                                              
                                          Interest                      Maturity                     Periodic                
        Description                         Rate                          Date                     Payment Terms             
                                                                                                                             
- -----------------------------------------------------------------------------------------------------------------------------
First Mortgage Notes on Industrial and Mixed-Use Facilities and Office Buildings:
                                                                              
Renovation of office          1% Over Prime (Prime Rate              July 1997         Monthly payments in varying
building located in           at December 31, 1995 was                                 installments of interest until          
Detroit, Michigan             8.5%)                                                    maturity, at which time it is           
                                                                                       anticipated that it will convert to a   
                                                                                       permanent loan. The construction        
                                                                                       note may be prepaid in whole, but       
                                                                                       not in part, for a fee based upon the
                                                                                       rate by which the annual yield on
                                                                                       certain U.S. Treasury Securities
                                                                                       exceeds the yield on the rate at the
                                                                                       time of prepayment.


================================================================================================================================
                                                                                                                    Principal
                                                                                                                    Amount of
                                                                           Carrying Amount of                     Loans Subject
                                          Face                          Mortgages at December 31,*                      to
                           Prior        Amount of                       -------------------------                   Delinquent
        Description        Liens        Mortgage              1995                1994                 1993         Principal
                                                                                                                   and Interest
- --------------------------------------------------------------------------------------------------------------------------------
First Mortgage Notes on Industrial and Mixed-Use Facilities and Office Buildings:
                                                                                                   
Renovation of office       None        $1,365,000          $420,406                 --                  --
building located in                    (of which
Detroit, Michigan                      $921,000 is
                                       undisbursed at
                                       December 31,
                                       1995)
<FN>
- ---------
* The carrying amount is reduced for unamortized loan origination fees
  received in excess of loan origination costs paid.


Continued                              F-15




                        METROPOLITAN REALTY CORPORATION

                   NOTES TO FINANCIAL STATEMENTS, Continued

4.         MORTGAGE NOTES RECEIVABLE, Continued:



=============================================================================================================================
                                                                                                                             
                                                                                                                             
                                                                                                                             
                                                                          Final                                              
                                          Interest                      Maturity                     Periodic                
        Description                         Rate                          Date                     Payment Terms             
                                                                                                                             
- -----------------------------------------------------------------------------------------------------------------------------
First Mortgage Notes on Shopping Centers:
                                                                              
Shopping center               10.50% through December                December 1999     Monthly payments in varying
located in Detroit,           31, 1994 adjusted to                                     installments of principal and interest
Michigan                      10.875% on January 1,                                    until maturity, at which time the
                              1995**                                                   remaining unpaid principal balance
                                                                                       of approximately $941,000 is due.
                                                                                       The note may be prepaid in whole,
                                                                                       but not in part, for a fee ranging
                                                                                       from 1 percent to 5 percent of the
                                                                                       outstanding principal balance or
                                                                                       based upon the rate by which the
                                                                                       annual yield on certain U.S.
                                                                                       Treasury securities exceeds the yield
                                                                                       on the note at the time of
                                                                                       prepayment.

Shopping center                            9.3752%                   January 2000      Monthly payments of principal and 
located in Sterling                                                                    interest of $18,298 until maturity, at
Heights, Michigan                                                                      which time the remaining unpaid
                                                                                       principal balance of approximately
                                                                                       $2,028,000 is due. The note may be
                                                                                       prepaid in whole, but not in part, for
                                                                                       a fee based upon the rate by which
                                                                                       the annual yield on certain U.S.
                                                                                       Treasury securities at the time of
                                                                                       prepayment exceeds the yield on
                                                                                       the note through January 1997. After
                                                                                       such date, the note may be prepaid
                                                                                       without a fee.


================================================================================================================================
                                                                                                                    Principal
                                                                                                                    Amount of
                                                                           Carrying Amount of                     Loans Subject
                                          Face                          Mortgages at December 31,*                      to
                           Prior        Amount of                       -------------------------                   Delinquent
        Description        Liens        Mortgage              1995                1994                 1993         Principal
                                                                                                                   and Interest
- --------------------------------------------------------------------------------------------------------------------------------
First Mortgage Notes on Shopping Centers:
                                                                                                   
Shopping center            None        $1,080,500          $  965,898           $  971,030          $  975,153
located in Detroit,        
Michigan                   

Shopping center            None         2,200,000           2,111,851            $2,127,504          2,141,578
located in Sterling        
Heights, Michigan          
<FN>
- ---------
*   The carrying amount is reduced for unamortized loan origination fees
    received in excess of loan origination costs paid.

**  Adjustment based on the U.S. Treasury Securities weekly average yield 
    adjusted to constant maturity of 5 years plus 3%.


Continued                           F-16




                        METROPOLITAN REALTY CORPORATION

                   NOTES TO FINANCIAL STATEMENTS, Continued

4.         MORTGAGE NOTES RECEIVABLE, Continued:



=============================================================================================================================
                                                                                                                             
                                                                                                                             
                                                                                                                             
                                                                          Final                                              
                                          Interest                      Maturity                     Periodic                
        Description                         Rate                          Date                     Payment Terms             
                                                                                                                             
- -----------------------------------------------------------------------------------------------------------------------------
First Mortgage Notes on Shopping Centers:
                                                                              
Shopping center                             9.17%                    June 1994         Monthly payments of interest only of
located in St. Clair                                                                   $25,218 until maturity, at which
Shores, Michigan                                                                       time the remaining unpaid principal
                                                                                       balance of $3,300,000 is due.

Rehabilitation of                          11.25%                    October 2000      Monthly payments of principal and 
shopping center                                                                        interest of $16,471 until maturity, at
located in Detroit,                                                                    which time the remaining unpaid
Michigan                                                                               principal balance of approximately
                                                                                       $1,477,000 is due. The note may be
                                                                                       prepaid in whole, but not in part, for
                                                                                       a fee based upon the rate by which
                                                                                       the annual yield on certain U.S.
                                                                                       Treasury securities exceeds the yield
                                                                                       on the note at the time of
                                                                                       prepayment.

Rehabilitation of                          11.25%                    October 2000      Monthly payments of principal and
shopping center                                                                        interest of $21,961 until maturity, at
located in Detroit,                                                                    which time the remaining unpaid
Michigan                                                                               principal balance of approximately
                                                                                       $1,969,000 is due. The loan may be
                                                                                       prepaid in whole, but not in part,
                                                                                       and may require payment of a fee
                                                                                       based upon the rate by which the
                                                                                       annual yield on certain U.S.
                                                                                       Treasury securities exceeds the yield
                                                                                       on the note at the time of
                                                                                       prepayment.


================================================================================================================================
                                                                                                                    Principal
                                                                                                                    Amount of
                                                                           Carrying Amount of                     Loans Subject
                                          Face                          Mortgages at December 31,*                      to
                           Prior        Amount of                       -------------------------                   Delinquent
        Description        Liens        Mortgage              1995                1994                 1993         Principal
                                                                                                                   and Interest
- --------------------------------------------------------------------------------------------------------------------------------
First Mortgage Notes on Shopping Centers:
                                                                                                   
Shopping center            None        $3,300,000                 --                   --           $3,300,000
located in St. Clair       
Shores, Michigan           

Rehabilitation of          None         1,650,000          $1,575,680           $1,589,953           1,602,673
shopping center            
located in Detroit,        
Michigan                   

Rehabilitation of          None         2,200,000           2,100,907            2,119,938           2,136,897
shopping center            
located in Detroit,        
Michigan                   
<FN>
- ---------
* The carrying amount is reduced for unamortized loan origination fees
  received in excess of loan origination costs paid.


Continued                          F-17




                        METROPOLITAN REALTY CORPORATION

                   NOTES TO FINANCIAL STATEMENTS, Continued

4.         MORTGAGE NOTES RECEIVABLE, Continued:



=============================================================================================================================
                                                                                                                             
                                                                                                                             
                                                                                                                             
                                                                          Final                                              
                                          Interest                      Maturity                     Periodic                
        Description                         Rate                          Date                     Payment Terms             
                                                                                                                             
- -----------------------------------------------------------------------------------------------------------------------------
First Mortgage Notes on Shopping Centers:
                                                                              
Shopping center                            10.25%                      April 1997      Monthly payments in varying
located in Detroit,                         and                                        installments of principal and interest
Michigan                                    9.75%                                      until maturity, at which time the
                                                                                       remaining unpaid principal balance
                                                                                       of approximately $2,277,000 is due.
                                                                                       The note may be prepaid in whole,
                                                                                       but not in part, for a fee based upon
                                                                                       the rate by which the annual yield
                                                                                       on certain U.S. Treasury securities
                                                                                       exceeds the yield on the note at the
                                                                                       time of prepayment.


================================================================================================================================
                                                                                                                    Principal
                                                                                                                    Amount of
                                                                           Carrying Amount of                     Loans Subject
                                          Face                          Mortgages at December 31,*                      to
                           Prior        Amount of                       -------------------------                   Delinquent
        Description        Liens        Mortgage              1995                1994                 1993         Principal
                                                                                                                   and Interest
- --------------------------------------------------------------------------------------------------------------------------------
First Mortgage Notes on Shopping Centers:
                                                                                                   
Shopping center            None        $2,500,000          $2,329,018           $2,362,444          $2,392,384
located in Detroit,        
Michigan                   
<FN>
- ---------
* The carrying amount is reduced for unamortized loan origination fees
  received in excess of loan origination costs paid.


Continued                            F-18




                        METROPOLITAN REALTY CORPORATION

                   NOTES TO FINANCIAL STATEMENTS, Continued

4.         MORTGAGE NOTES RECEIVABLE, Continued:




=============================================================================================================================
                                                                                                                             
                                                                                                                             
                                                                                                                             
                                                                          Final                                              
                                          Interest                      Maturity                     Periodic                
        Description                         Rate                          Date                     Payment Terms             
                                                                                                                             
- -----------------------------------------------------------------------------------------------------------------------------
First Mortgage Notes on Apartment Buildings:
                                                                              
Renovation of 75-                           8.0%                       August 2000     Monthly payments of interest only
unit building located                        and                                       through April 1994 and varying
in Detroit, Michigan                        9.5%                                       installments of principal and interest
                                                                                       from May 1994 until maturity, at
                                                                                       which time the remaining unpaid
                                                                                       principal balance of approximately
                                                                                       $1,284,000 is due. The note may be
                                                                                       prepaid in whole, but not in part,
                                                                                       and may require payment of a fee
                                                                                       based upon the rate by which the
                                                                                       annual yield on certain U.S.
                                                                                       Treasury securities exceeds the yield
                                                                                       on the note at the time of
                                                                                       prepayment.


================================================================================================================================
                                                                                                                    Principal
                                                                                                                    Amount of
                                                                           Carrying Amount of                     Loans Subject
                                          Face                          Mortgages at December 31,*                      to
                           Prior        Amount of                       -------------------------                   Delinquent
        Description        Liens        Mortgage              1995                1994                 1993         Principal
                                                                                                                   and Interest
- --------------------------------------------------------------------------------------------------------------------------------
First Mortgage Notes on Apartment Buildings:
                                                                                                   
Renovation of 75-          None        $1,260,000**        $1,361,789           $1,369,349          $1,369,463
unit building located      
in Detroit, Michigan       
<FN>
- ---------
* The carrying amount is reduced for unamortized loan origination fees
received in excess of loan origination costs paid.

** During 1993, the Company modified the terms of this mortgage note, pursuant
   to which approximately $125,000 of interest was added to the principal 
   balance of the mortgage.


Continued                             F-19




                        METROPOLITAN REALTY CORPORATION

                   NOTES TO FINANCIAL STATEMENTS, Continued

4.         MORTGAGE NOTES RECEIVABLE, Continued:



=============================================================================================================================
                                                                                                                             
                                                                                                                             
                                                                                                                             
                                                                          Final                                              
                                          Interest                      Maturity                     Periodic                
        Description                         Rate                          Date                     Payment Terms             
                                                                                                                             
- -----------------------------------------------------------------------------------------------------------------------------
First Mortgage Notes on Apartment Buildings:
                                                                              
Renovation of 54-                            9.25%                   September 2000    Monthly payments of principal and
unit building located                                                                  interest of $5,800 until maturity, at
in Detroit, Michigan                                                                   which time the remaining unpaid
                                                                                       principal balance of approximately
                                                                                       $557,000 is due. The note may be
                                                                                       prepaid in whole, but not in part,
                                                                                       and may require payment of a fee
                                                                                       based upon the rate by which the
                                                                                       annual yield on certain U.S.
                                                                                       Treasury securities exceeds the yield
                                                                                       on the note at the time of
                                                                                       prepayment.**

24-unit building                            10.25%                   January 2001      Monthly payments in varying 
located in Detroit,                                                                    installments of principal and interest
Michigan                                                                               until maturity, at which time the
                                                                                       remaining unpaid principal balance
                                                                                       of approximately $241,000 is due.
                                                                                       The note may be prepaid in whole,
                                                                                       but not in part, and may require
                                                                                       payment of a fee based upon the
                                                                                       rate by which the annual yield on
                                                                                       certain U.S. Treasury securities
                                                                                       exceeds the yield on the note at the
                                                                                       time of prepayment.


================================================================================================================================
                                                                                                                    Principal
                                                                                                                    Amount of
                                                                           Carrying Amount of                     Loans Subject
                                          Face                          Mortgages at December 31,*                      to
                           Prior        Amount of                       -------------------------                   Delinquent
        Description        Liens        Mortgage              1995                1994                 1993         Principal
                                                                                                                   and Interest
- --------------------------------------------------------------------------------------------------------------------------------
First Mortgage Notes on Apartment Buildings:
                                                                                                   
Renovation of 54-          None        $728,000            $614,211             $622,842            $703,403
unit building located      
in Detroit, Michigan       

24-unit building           None         275,000             258,623              261,166             263,451
located in Detroit,        
Michigan                   
<FN>
- ---------
*  The carrying amount is reduced for unamortized loan origination fees
   received in excess of loan origination costs paid.

** In December 1994, the Company modified the terms of this loan pursuant to
   which $75,000 of principal was prepaid and the interest rate was reduced 
   from 11% to 9.25%.



Continued                           F-20




                        METROPOLITAN REALTY CORPORATION

                   NOTES TO FINANCIAL STATEMENTS, Continued

4.         MORTGAGE NOTES RECEIVABLE, Continued:



=============================================================================================================================
                                                                                                                             
                                                                                                                             
                                                                                                                             
                                                                          Final                                              
                                          Interest                      Maturity                     Periodic                
        Description                         Rate                          Date                     Payment Terms             
                                                                                                                             
- -----------------------------------------------------------------------------------------------------------------------------
First Mortgage Notes on Apartment Buildings:
                                                                              
Renovation of 167                     10.25% and 12.25%                April 1997      Monthly payments in varying
unit building located                                                                  installments of principal and interest
in Detroit, Michigan                                                                   until maturity, at which time the
                                                                                       remaining unpaid principal balance
                                                                                       of approximately $1,910,857 is due.
                                                                                       The note may be prepaid in whole,
                                                                                       but not in part, for a fee based upon
                                                                                       the rate by which the annual yield
                                                                                       on certain U.S. Treasury securities
                                                                                       exceeds the yield on the note at the
                                                                                       time of prepayment.

205-unit high-rise                         10.00%                      August 2000     Monthly payments in varying
apartment building                                                                     installments of principal and interest
located in Detroit,                                                                    until maturity, at which time the
Michigan                                                                               remaining unpaid principal balance
                                                                                       is due. The note may be prepaid in
                                                                                       whole or in part at anytime.


================================================================================================================================
                                                                                                                    Principal
                                                                                                                    Amount of
                                                                           Carrying Amount of                     Loans Subject
                                          Face                          Mortgages at December 31,*                      to
                           Prior        Amount of                       -------------------------                   Delinquent
        Description        Liens        Mortgage              1995                1994                 1993         Principal
                                                                                                                   and Interest
- --------------------------------------------------------------------------------------------------------------------------------
First Mortgage Notes on Apartment Buildings:
                                                                                                   
Renovation of 167          None        $      2,500,000    $      2,239,156     $      2,350,670    $     2,418,934
unit building located      
in Detroit, Michigan       

205-unit high-rise         None                 455,000             450,810                   --                 --
apartment building         
located in Detroit,        
Michigan                   
                                       ----------------    ----------------     ----------------    ---------------
                                             33,769,500          26,964,328           26,393,979         31,049,162        --
Allowance for 
loan losses                                                      (1,600,000)          (1,000,000)        (1,461,500)
                                       ----------------    ----------------     ----------------    ---------------
Mortgage notes 
receivable, net of 
allowance for loan 
losses                                 $     33,769,500    $     25,364,328     $     25,393,979    $    29,587,662        --
                                       ================    ================     ================    ===============          
<FN>
- ---------
* The carrying amount is reduced for unamortized loan origination fees
  received in excess of loan origination costs paid.


Continued                          F-21




                        METROPOLITAN REALTY CORPORATION

                   NOTES TO FINANCIAL STATEMENTS, Continued

4.         MORTGAGE NOTES RECEIVABLE, Continued:


Aggregate, contractual annual maturities of mortgage note receivable principal
are as follows:


                                                 
           1996                                     $   440,034
           1997                                       5,088,625
           1998                                         283,573
           1999                                       3,631,394
           2000                                      15,361,258
           2001 and after                             2,403,406
                                                    -----------
                                                     27,208,290
Less unamortized net loan
  origination fees                                      243,962
                                                    -----------
                                                    $26,964,328
                                                    ===========


Continued                        F-22





                        METROPOLITAN REALTY CORPORATION

                   NOTES TO FINANCIAL STATEMENTS, Continued


4.         MORTGAGE NOTES RECEIVABLE, continued:

           A reconciliation of the carrying value of mortgage notes receivable
           for the years ended December 31, 1995, 1994 and 1993 is as follows:



                                                              December 31,
                                                --------------------------------------------
                                                    1995           1994             1993
                                                    ----           ----             ----
                                                                                
Mortgage notes receivable:
Balance, beginning of year                      $ 26,393,979    $ 31,049,162    $ 29,328,358
                                                ------------    ------------    ------------

Additions:
    New mortgage loans                               899,293         150,000       1,800,000
    Amortization of net loan origination fees         50,095         104,008          60,946
    Amortization of loan discount                         --              --          22,886
    Interest deferred until maturity
       of mortgage loan                                   --              --         124,550
                                                ------------    ------------    ------------

                     Total additions                 949,388         254,008       2,008,382
                                                ------------    ------------    ------------

Deductions:
    Collections of principal                        (355,151)     (4,876,191)       (211,043)
    Loan origination fees received                   (23,888)        (33,000)        (76,535)
                                                ------------    ------------    ------------

                     Total deductions               (379,039)     (4,909,191)       (287,578)
                                                ------------    ------------    ------------

Balance, close of year                            26,964,328      26,393,979      31,049,162
                                                ------------    ------------    ------------

Allowance for loan losses:
Balance, beginning of year                        (1,000,000)     (1,461,500)     (1,461,500)
                                                ------------    ------------    ------------

(Provisions to) recovery from operations            (600,000)        461,000              --

Balance, close of year                            (1,600,000)     (1,000,000)     (1,461,500)
                                                ------------    ------------    ------------

Mortgage notes receivable, net of
    allowance for loan losses                   $ 25,364,328    $ 25,393,979    $ 29,587,662
                                                ============    ============    ============


During the year ended December 31, 1995, the Company earned approximately
$392,000 or 10.4% of its total income on one mortgage note with a carrying
value of approximately $4,206,000.

Two mortgage notes carried at an aggregate carrying value of approximately
$3,677,000; four mortgage notes carried at an aggregate carrying value of
approximately $3,201,000 and two mortgage notes carried at an aggregate
carrying value of approximately $2,162,228 at December 31, 1995, made with
entities affiliated through common ownership earned the Company $423,940,
$313,898 and $204,687, respectively, during the year ended December 31, 1995.

                                   Continued
                                     F-23





                        METROPOLITAN REALTY CORPORATION

                   NOTES TO FINANCIAL STATEMENTS, Continued


4.         MORTGAGE NOTES RECEIVABLE, continued:

           The Company evaluates its portfolio of mortgage loans on an
           individual basis, comparing the amount at which the investment is
           carried to its estimated net realizable value. In making its
           evaluations, the Company has assumed that it will be able to
           acquire property collateralizing mortgage loans by foreclosure, if
           deemed appropriate, and hold and dispose of such assets and real
           estate currently owned in the ordinary course of business to
           maximize the return to the Company. The evaluations and related
           assumptions are dependent upon current estimates of future
           operations, proceeds, costs, events and general market and economic
           conditions all of which are influenced by many unpredictable
           factors. Accordingly, the ultimate realizations of the Company's
           investments, including future income, may differ from amounts
           presently estimated.

           The Company had maintained an allowance for doubtful accounts of
           $1,461,500 from December 31, 1992 through the third quarter of 1994
           to reflect the expected recoverable cash flows from three troubled
           loans. During 1994, the cash flows generated by one of the above
           loans which had previously been in default, collateralized by a
           shopping center, increased significantly. As this increase was
           supported by an improvement in tenant base, the Company determined
           at December 31, 1994 that this loan no longer required a loss
           reserve. The loan loss reserve was reduced, accordingly, by
           $461,500 during the fourth quarter of 1994 to $1,000,000. The other
           loan with an affiliated borrower, which was also formerly in
           default, had not exhibited the same magnitude of improvement in
           cash flows and tenants during 1994. The loan loss reserve, however,
           was further reduced by $250,000 in the second quarter of 1995,
           based on the Company's determination that the continued assignment
           of rents reduced the risk of loss associated with this loan.

           During the third quarter of 1995, the Company determined that an
           $850,000 increase in the allowance related to certain loans was
           necessary as a result of the continued deterioration of the
           underlying collateral and limited market rent potential on these
           loans. In its analysis of the adequacy of the allowance for loan
           losses, the Company used operating cash flow analyses and other
           information obtained through an independent valuation of the
           Company's mortgage portfolio performed in conjunction with the
           proposed restructuring discussed in Note 11. The Company believes
           that the allowance for loan losses of $1,600,000 at December 31,
           1995 is adequate to properly reflect the portfolio of mortgage
           loans at estimated net realizable value.

           The Company adopted Statement of Financial Accounting Standards No.
           114, "Accounting by Creditors for Impairment of a Loan" (SFAS 114),
           as amended by SFAS 118, on January 1, 1995. Under these new
           standards, a loan is considered impaired, based on current
           information and events, if it is probable that the Company will be
           unable to collect the scheduled payments of principal or interest
           when due according to the contractual terms of the loan agreement.
           The measurement of impaired loans is based on the discounted cash
           flows of the underlying collateral. The cumulative effect of
           adopting the provisions of SFAS No. 114 was not significant. At
           December 31, 1995, the total recorded investment in impaired loans,
           as defined by SFAS 114, was $5,308,000. The allowance related to
           these loans totaled $1,600,000 at December 31, 1995. The average
           recorded investment in impaired loans was approximately $5,328,000
           and interest income was $536,117 for the

                                   Continued
                                     F-24




                        METROPOLITAN REALTY CORPORATION

                   NOTES TO FINANCIAL STATEMENTS, Continued


4.         MORTGAGE NOTES RECEIVABLE, continued:

           year ended December 31, 1995. All impaired loans were classified as
           earning loans during 1995, with interest income recognized on an
           accrual basis.


5.         REAL ESTATE OWNED:

           At December 23, 1992, the Company obtained an apartment building
           located in Detroit, Michigan, through a foreclosure sale. This
           property was the collateral for a construction loan under which the
           borrower defaulted during 1992. The carrying value of the property
           was written down to its estimated fair value at the time of
           foreclosure of $2,100,000, based upon a July 1992 independent
           appraisal, net of a $140,000 valuation allowance for the estimated
           costs to sell the property. At December 31, 1994, the carrying
           value of the property was reduced to $900,000 to reflect an updated
           property valuation based on the results of the Company's marketing
           efforts to locate a buyer for the property. The carrying value of
           the property was further written down to $555,000 during the
           quarter ended June 30, 1995 as the result of an offer to purchase
           the property.


           On August 1, 1995, the sale of this property was consummated. In
           accordance with the terms of the purchase agreement, the Company
           received $100,000 of the purchase price at the August 1, 1995
           settlement date. The remaining $455,000 of the purchase price will
           be paid, pursuant to the terms of a mortgage note bearing interest
           at 10% per annum, in monthly installments of principal and interest
           of $4,889 commencing in September 1995 until maturity in August
           2000, at which time the remaining unpaid principal of approximately
           $375,000 is due. The mortgage note is guaranteed by the borrower
           and may be prepaid in whole or in part at any time.

           The property's operating income and expenses from the date of
           foreclosure are reflected in the statement of operations. The net
           loss from foreclosed property held for sale, for the years ended
           December 31, 1995, 1994, and 1993 totaled $331,953, $1,295,416 and
           $337,699 and consisted of the following:


                                   Continued
                                     F-25





                        METROPOLITAN REALTY CORPORATION

                   NOTES TO FINANCIAL STATEMENTS, Continued


5.         REAL ESTATE OWNED, continued:




                               1995         1994         1993
                               ----         ----         ----
                                                   
Rental income              $  432,292   $  661,679   $  553,668
                           ----------   ----------   ----------

Expenses:
  Operating expenses          380,011      840,950      834,503
  Valuation provision         314,421      994,134           --
  Depreciation expense         38,422       65,866           --
  Management fees              23,779       37,538       40,123
  Professional fees             7,612       18,607       16,741
                           ----------   ----------   ----------

    Total expenses            764,245    1,957,095      891,367
                           ----------   ----------   ----------

Net loss from foreclosed
  property held for sale   $  331,953   $1,295,416   $  337,699
                           ==========   ==========   ==========




6.         FINANCIAL INSTRUMENTS:

           The estimated fair value of financial instruments held by the
           Company at December 31, 1995 and 1994, and the valuation techniques
           used to estimate the fair value, were as follows:




                                               1995                               1994
                                              ------                             ------
                                      Carrying       Estimated          Carrying       Estimated
                                       Value         Fair Value           Value        Fair Value
                                      --------       ----------         --------       ----------
                                                                                   
Cash and cash equivalents           $ 2,446,221      $ 2,446,221      $ 3,529,334      $ 3,529,334

Marketable securities                13,326,733       13,374,423       10,783,048       10,426,099

Mortgage notes receivable, net       25,364,328       25,490,028       25,393,979       25,203,520

Accrued interest and other              282,620          282,620          255,724          255,724
receivables

Accounts payable                        125,532          125,532          184,905          184,905


           Cash and cash equivalents     --     The carrying amount is a
                                                reasonable estimate of fair
                                                value.

           Marketable securities         --     The estimated fair value of
                                                marketable securities is
                                                estimated based on quoted
                                                market prices.



                                   Continued
                                     F-26





                        METROPOLITAN REALTY CORPORATION

                   NOTES TO FINANCIAL STATEMENTS, Continued


6.         FINANCIAL INSTRUMENTS, continued:


           Mortgage notes receivable, 
           net                           --     The fair value of mortgage
                                                notes receivable is estimated
                                                by discounting future cash
                                                flows using an estimated
                                                discount rate which reflects
                                                the current credit, interest
                                                rate and prepayment risks
                                                associated with similar types
                                                of instruments.

           Accrued interest and other
           receivables                   --     The carrying amount is a
                                                reasonable estimate of fair
                                                value.

           Accounts payable              --     The carrying amount is a
                                                reasonable estimate of fair
                                                value.

7.         FEDERAL INCOME TAX:

           A real estate investment trust is not subject to federal income tax
           on taxable income distributed to its shareholders during its fiscal
           year and subsequent year, but prior to filing its federal tax
           return. If, however, the real estate investment trust has retained
           income within the limits allowed under the federal tax laws, it
           must pay tax at corporate rates on its undistributed income.
           Furthermore, if the real estate investment trust fails to
           distribute, during the fiscal year, an amount equal to 85% of its
           taxable income for that year, it is subject to a 4% excise tax on
           the shortfall. The excise tax is not deductible for federal income
           tax purposes. Income for tax and financial reporting purposes is
           reconciled as follows:



                                   Continued
                                     F-27





                        METROPOLITAN REALTY CORPORATION

                   NOTES TO FINANCIAL STATEMENTS, Continued



7.         FEDERAL INCOME TAX, continued:



- -------------------------------------------------------------------------------------------------
                                                           1995           1994           1993
                                                           ----           ----           ----
- -------------------------------------------------------------------------------------------------
                                                                                     
Investment income before income
tax on undistributed earnings                           $ 1,990,203    $ 2,587,550    $ 2,700,898


Increase (decrease) in taxable income resulting from:

    Loan origination and appli-                         
      cation fees, net                                        8,430        (88,845)       (57,324)
                                                        
    Provision for valuation                             
      allowances, net                                       914,421        532,634             --
                                                        
    Realized loss on sale of                            
      foreclosed property                                (1,566,594)            --             --
                                                        
    Bad debt expense                                             --       (312,000)            --
                                                        
    Dividends declared on                               
      investment income                                  (1,314,329)    (2,764,623)    (2,673,980)
                                                        
                                                        
    Other, net                                              (32,131)        45,284         30,406
                                                        -----------    -----------    -----------
                                                        
      Taxable investment income                                  --             --             --
                                                        ===========    ===========    =========== 



8.         RELATED PARTY TRANSACTIONS:

           The Company was involved in various transactions with affiliates as
follows:

           o         One of the Company's legal counselors is also a member of
                     the Company's Board of Directors. Fees for legal services
                     provided by the director's law firm amount to $306,394,
                     $153,296 and $57,599 for the years ended December 31,
                     1995, 1994 and 1993, respectively, of which $227,586 and
                     $70,076 of the fees earned in 1995 and 1994,
                     respectively, relate to the transaction discussed in Note
                     11. Accrued legal fees of $30,860 and $22,524 are
                     included in accounts payable in the accompanying balance
                     sheet at December 31, 1995 and 1994, respectively.


                                   Continued
                                     F-28





                        METROPOLITAN REALTY CORPORATION

                   NOTES TO FINANCIAL STATEMENTS, Continued


8.         RELATED PARTY TRANSACTIONS, continued:

           o         Fees aggregating $23,920, $19,831, and $19,261 for the
                     years ended December 31, 1995, 1994 and 1993,
                     respectively, were earned by a shareholder of the Company
                     for providing various investment and other services to
                     the Company.

           o         Consulting fees under a contractual agreement aggregating
                     $44,520, $42,400 and $40,000 were earned by an officer of
                     the Company in 1995, 1994 and 1993 respectively.

           o         During 1995, one of the Company's board members became
                     the vice president of an entity which has a mortgage note
                     with the Company. The carrying amount of the mortgage
                     note receivable totaled $4,206,330 and $4,238,157 at
                     December 31, 1995 and 1994, respectively and earned the
                     Company $391,854, $394,843 and $408,150 during the years
                     ended December 31, 1995, 1994 and 1993, respectively.


9.         DIVIDEND DECLARATION:

           Under pertinent provisions of the Internal Revenue Code, a real
           estate investment trust may consider a dividend declared in a
           subsequent year to be a distribution of income of the immediately
           prior year and thus reduce income subject to income tax. On March
           13, 1996, the Board of Directors of the Company declared a cash
           dividend of $.11 per share of common stock to its shareholders of
           record on March 25, 1996, payable on March 29, 1996. Of this
           dividend, $.01 will be paid from income earned by the Company in
           1995. This dividend will be taxable to shareholders as ordinary
           income.

10.        COMMITMENTS:

           At December 31, 1995, the Company had outstanding loan commitments
           aggregating $921,000.

11.        OTHER:

           On September 8, 1995, the Company's Board of Directors gave its
           approval for a proposed restructuring of the Company into a limited
           liability company ("LLC") and the generation of additional capital
           through the LLC. The Company expects to raise new capital of $25 to
           $50 million through the private placement of securities by the LLC.
           Distributions to current company shareholders under the proposed
           LLC restructuring are expected to remain consistent with current
           levels. At December 31, 1995, $626,000 of professional fees have
           been incurred in connection with this transaction, of which
           $313,000 have been deferred.


                                   Continued
                                     F-29




                        METROPOLITAN REALTY CORPORATION

                   NOTES TO FINANCIAL STATEMENTS, Continued


12.        INTERIM FINANCIAL INFORMATION (unaudited):




=======================================================================
                                                         Net Investment
                        Total        Net Investment      Income (Loss)
Quarters Ended         Income         Income (Loss)        per Share
- -----------------------------------------------------------------------
                                                       
Fiscal 1995

December 31         $   913,133        $   674,776         $    .15
September 30            973,527           (183,720)            (.04)(1)
June 30                 926,886            736,626              .16
March 31                950,513            762,521              .17
                    -----------        -----------         --------

                    $ 3,764,059        $ 1,990,203         $    .44
                    ===========        ===========         ========



Fiscal 1994

December 31         $ 1,052,728        $   250,564         $    .05(2)
September 30            937,150            814,839              .18
June 30                 929,888            809,875              .18
March 31                938,262            712,272              .16
                    -----------        -----------         --------

                    $ 3,858,028        $ 2,587,550         $    .57
                    ===========        ===========         ========
<FN>
- --------
     1  The results of operations for the third quarter of fiscal year 1995
include a $850,000 increase in the allowance for loan losses and a $200,000
increase in general and administrative expenses for costs associated with the
Company's proposed restructuring into a limited liability company. See Notes 4
and 11 to the financial statements.

     2  The results of operations for the fourth quarter of fiscal year 1994
include a $994,000 increase in the valuation provision for foreclosed property
held for sale offset by a $462,000 decrease in the allowance for loan losses
and recognition of $114,000 in income from loan prepayment penalties. See
Notes 4 and 5 to the financial statements.



                                     F-30





                        METROPOLITAN REALTY CORPORATION
                                  SCHEDULE II
                       VALUATION AND QUALIFYING ACCOUNTS
             for the years ended December 31, 1995, 1994 and 1993

=======================================================================================================
                                       Additions,          Charged                           Balance
                                       Charged to       (Credited) to                          at
                      Balance at        Costs and           Other                           December
      Description      January 1        Expenses          Accounts         Deductions          31
- -------------------------------------------------------------------------------------------------------
                                                                                     
Allowance for
Loan Losses:

   1995                 $1,000,000        $600,000                                           $1,600,000

   1994                  1,461,500                                       $ (461,500)(1)       1,000,000

   1993                  1,461,500                                                            1,461,500

Valuation
Allowance:

   1995                  1,134,134         314,421                       (1,448,555)(2)              --

   1994                    140,000         994,134                                            1,134,134

   1993                    140,000                                                              140,000
<FN>
- ---------
1  Decrease in allowance for loan losses was charged against operating 
   expenses.

2  Foreclosed property sold in 1995.


                                     F-31








                        METROPOLITAN REALTY CORPORATION
                                 BALANCE SHEET
                June 30, 1996 (unaudited) and December 31, 1995

===============================================================================================================
                                                                        June 30, 1996         December 31, 1995
- ---------------------------------------------------------------------------------------------------------------
                                                                                         
ASSETS:
Cash and cash equivalents.............................................  $  1,781,496          $  2,446,221
Marketable securities.................................................    14,873,710            13,326,733
Mortgage notes receivable:
  Notes, unaffiliated.................................................    22,873,170            22,757,998
  Notes, affiliated...................................................     4,193,405             4,206,330
  Allowance for loan losses...........................................    (1,600,000)           (1,600,000)
                                                                        ------------          ------------
                                                                          25,466,575            25,364,328

Accrued interest and other receivables................................       311,367               282,620
Other assets..........................................................       367,522               340,999
                                                                        ------------          ------------
               Total assets...........................................  $ 42,800,670          $ 41,760,901
                                                                        ============          ============

LIABILITIES AND SHAREHOLDERS' EQUITY:
Liabilities:
  Accounts payable:
    Shareholder.......................................................  $     16,500          $      5,500
    Trade.............................................................       103,594               120,032
  Deferred income.....................................................       129,552               153,952
  Deposits from borrowers for property taxes..........................       186,338               146,385
  Other...............................................................         1,627                 1,705
                                                                        ------------          ------------
               Total liabilities......................................       437,611               427,574
                                                                       -------------          ------------

Commitments...........................................................            --                    --

Shareholders' equity:
  Preferred stock, $.01 par value; 5,000,000
    shares authorized; no shares issued
    and outstanding...................................................            --                    --
  Common Stock, $.01 par value; 25,000,000
    shares authorized; 4,532,169 shares issued
    and outstanding...................................................        45,322                45,322
  Additional paid-in-capital..........................................    43,355,529            43,355,529
  Unrealized holding gains (losses) on marketable
    securities available for sale.....................................       (97,735)               47,690
  Distributions in excess of net investment
    income............................................................      (940,057)           (2,115,214)
                                                                        ------------          ------------

               Total shareholders' equity.............................    42,363,059            41,333,327
                                                                        ------------          ------------

                      Total liabilities and
                      shareholders' equity............................  $ 42,800,670          $ 41,760,901
                                                                        ============          ============
<FN>
==============================================================================
   The accompanying notes are an integral part of the financial statements.

                                       F-32





                        METROPOLITAN REALTY CORPORATION
                            STATEMENT OF OPERATIONS
for the three months and six months ended June 30, 1996 and 1995 (unaudited)
                     and the year ended December 31, 1995


=================================================================================================================================
                                                        Three months ended            Six months ended                 Year ended

                                                June 30, 1996    June 30, 1995    June 30, 1996    June 30, 1995    Dec. 31, 1995
- ---------------------------------------------------------------------------------------------------------------------------------
Income:
                                                                                                      
  Interest income:
    From mortgage notes, unaffiliated.......    $ 590,966        $ 577,973        $1,182,964       $1,157,684        $2,363,121
    From mortgage notes, affiliated.........       97,001           97,784           194,217          194,703           391,854
  Investment income.........................      216,321          239,023           482,992          438,691           866,168
  Miscellaneous income......................       11,723           12,106            51,800           86,321           142,916
                                                ---------        ---------        ----------       ----------        ----------

        Total income........................      916,011          926,886         1,911,973        1,877,399         3,764,059
                                                ---------        ---------        ----------       ----------        ----------

Operating expenses:
  General and administrative................      113,611          115,899           238,277          293,187           600,000
  Change in allowance for
    loan losses.............................           --         (250,000)               --         (250,000)          841,903
  Net loss from foreclosed
   property held for sale...................           --          324,361                --          335,065           331,953
                                                ---------        ---------        ----------       ----------        ----------

        Total operating expenses............      113,611          190,260           238,277          378,252         1,773,856
                                                ---------        ---------        ----------       ----------        ----------
        Net investment income...............    $ 802,400        $ 736,626        $1,673,696       $1,499,147        $1,990,203
                                                =========        =========        ==========       ==========        ==========
Net investment income per share.............    $     .18        $     .16        $      .37       $      .33        $      .44
                                                =========        =========        ==========       ==========        ==========
Weighted average shares of common stock
   outstanding..............................    4,532,169        4,532,169         4,532,169        4,532,169         4,532,169
                                                =========        =========        ==========       ==========        ==========
<FN>
==============================================================================
   The accompanying notes are an integral part of the financial statements.


                                       F-33






                        METROPOLITAN REALTY CORPORATION
                            STATEMENT OF CASH FLOWS
            for the six months ended June 30, 1996 and 1995 (unaudited)


====================================================================================================================
                                                                                     Six months ended

                                                                               June 30, 1996         June 30, 1995
- --------------------------------------------------------------------------------------------------------------------
                                                                                               
Cash flows from operating activities:
  Net investment income................................................        $  1,673,696          $   1,499,147
                                                                               ------------          -------------
  Adjustments to reconcile net investment income to
   net cash provided by operating activities:
    Change in allowance for loan losses................................                  --               (250,000)
    Valuation provision for foreclosed property........................                  --                312,066
    Amortization of loan origination fees..............................             (25,177)               (24,166)
    Depreciation expense...............................................               1,477                 34,231
    Expiration of commitment and application fees......................             (29,400)                    --
    Other..............................................................              14,197                  7,935
    Increase in assets:
      Accounts receivable..............................................             (28,747)               (19,625)
      Other assets.....................................................             (28,000)              (239,177)
    Increase (decrease) in liabilities:
      Accounts payable.................................................              (5,438)               (37,524)
      Deferred income and other liabilities............................              39,875                 47,687
                                                                               ------------          -------------
               Total adjustments.......................................             (61,213)              (168,573)
                                                                               ------------          -------------
               Net cash provided by operating activities...............           1,612,483              1,330,574
                                                                               ------------          -------------
Cash flows from investing activities:
  Commitment and loan extension fees received..........................               5,000                 44,400
  Purchase of marketable securities....................................          (4,029,062)                    --
  Collections of principal from marketable securities..................           2,322,463                450,548
  Loan repayments......................................................             267,996                209,522
  Loan disbursements...................................................            (345,066)                    --
                                                                               ------------          -------------
               Net cash (used in) provided by investing
                 activities............................................          (1,778,669)               704,470
                                                                               ------------          -------------

Cash flows from financing activities:
  Dividends paid.......................................................            (498,539)              (906,434)
                                                                               ------------          -------------

Net (decrease) increase in cash and cash equivalents...................            (664,725)             1,128,610

Cash and cash equivalents, beginning of period.........................           2,446,221              3,529,334
                                                                               ------------          -------------

Cash and cash equivalents, end of period...............................        $  1,781,496          $   4,657,944
                                                                               ============          =============
<FN>
=============================================================================
   The accompanying notes are an integral part of the financial statements.


                                       F-34



                        METROPOLITAN REALTY CORPORATION

                   NOTES TO UNAUDITED FINANCIAL STATEMENTS

1.      Basis of Presentation

        The accompanying unaudited financial statements have been prepared in
        accordance with generally accepted accounting principles for interim
        financial information and with the instructions to Form 10-Q and Rule
        10-01 of Regulation S-X. Accordingly, they do not include all of the
        information and notes required by generally accepted accounting
        principles for complete financial statements. In the opinion of
        management, all adjustments, consisting of normal recurring
        adjustments, considered necessary for a fair presentation have been
        included. Operating results for the three months and six months ended
        June 30, 1996 are not necessarily indicative of the results that may
        be expected for the year ending December 31, 1996. For further
        information, refer to the financial statements and footnotes thereto
        included in the Company's annual report on Form 10-K for the fiscal
        year ended December 31, 1995.

        The accompanying financial statements for the three months and six
        months ended June 30, 1995 reflect certain reclassifications to be
        consistent with the presentation adopted for the three months and six
        months ended June 30, 1996.

2.      Earnings per Share

        The earnings per share for the three months and six months ended June
        30, 1996 and 1995 and the year ended December 31, 1995 are based on
        the weighted average number of shares of common stock outstanding
        during the period.

3.      Marketable Securities

        Marketable securities available for sale are carried at market value
        and unrealized gains and losses are included in a separate component
        of shareholders' equity. Shareholders' equity at June 30, 1996
        includes net unrealized holding losses on marketable securities of
        $97,735. Marketable securities at June 30, 1996 and December 31, 1995
        consist of Federal National Mortgage Association and Federal Home Loan
        Mortgage Corporation mortgage-backed securities and U.S. Treasury
        Notes. Realized gains and losses on sales of securities are determined
        based upon specific identification.

        The net loss on the sales of marketable securities included in
        investment income in the accompanying statements of operations
        aggregated $8,478 and $14,197 for the three months and six months
        ended June 30, 1996, and $3,714 and $7,935 for the three months and
        six months ended June 30, 1995. At June 30, 1996 and 1995, all
        marketable securities are considered available for sale.

                                       F-35



                         METROPOLITAN REALTY CORPORATION
                      NOTES TO UNAUDITED FINANCIAL STATEMENTS

4.      Mortgage Notes Receivable

        Mortgage notes receivable as of the dates indicated are summarized as
follows:



===================================================================================================================
                                                                       June 30, 1996             December 31, 1995
- -------------------------------------------------------------------------------------------------------------------
                                                                                           
9.09% Mortgage note receivable, net of loan origination fees of
$35,382 at June 30, 1996 and $27,668 at December 31,                   $ 4,193,405               $  4,206,330
1995, due monthly in installments of principal and interest of
$35,494 through December 2000

10.875% Mortgage note receivable, net of loan origination fees
of $5,830 at June 30, 1996 and $6,505 at December 31,                      963,241                    965,898
1995, due monthly in varying installments of principal and
interest through December 1999

9.3752% Mortgage note receivable, net of loan origination fees
of $7,542 at June 30, 1996 and $6,541 at December 31,                    2,101,841                  2,111,851
 1995, due monthly in installments of principal and interest of
$18,298 through January 2000

9.26% Mortgage note receivable, net of loan origination fees of
$16,111 at June 30, 1996 and $17,951 at December 31,                     1,798,817                  1,812,889
1995, due monthly in varying installments of principal and
interest through April 2000

8.0% and 9.5% Mortgage note receivable, net of loan
origination fees of $5,454 at June 30, 1996 and $5,998 at                1,362,222                  1,361,789
December 31, 1995, due monthly in varying installments of
principal and interest through August 2000

9.25% Mortgage note receivable, net of loan origination fees of
$8,040 at June 30, 1996 and $8,856 at December 31, 1995,                   609,417                    614,211
due monthly in installments of principal and interest of $5,800
through September 2000

7.25% Mortgage note receivable, net of loan origination fees of
$5,541 at June 30, 1996 and $6,103 at December 31, 1995,                   665,683                    669,449
due monthly in varying installments of principal and interest
through October 2000

10.5% Mortgage note receivable, net of loan origination fees of
$3,853 at June 30, 1996 and $4,194 at December 31, 1995,                   938,110                    940,653
due monthly in varying installments of principal and interest
through December 2000

11.25% Mortgage note receivable, net of loan origination fees
of $12,172 at June 30, 1996 and $13,272 at December 31,                  2,090,884                  2,100,907
1995, due monthly in installments of principal and interest of
$21,961 through October 2000

10.25% Mortgage note receivable, net of loan origination fees
of $3,390 at June 30, 1996 and $3,693 at December 31,                      257,273                    258,623
1995, due monthly in varying installments of principal and
interest through January 2001


                                       F-36



                         METROPOLITAN REALTY CORPORATION
                      NOTES TO UNAUDITED FINANCIAL STATEMENTS

4.      Mortgage Notes Receivable, continued


- -------------------------------------------------------------------------------------------------------------
                                                                                           
11.25% Mortgage note receivable, net of loan origination fees
of $9,129 at June 30, 1996 and $9,954 at December 31,                  $ 1,568,163               $  1,575,680
1995, due monthly in installments of principal and interest of
$16,471 through October 2000

9.5% Mortgage note receivable through February 28, 1996
adjusted to 6.75% (based on the U.S. Treasury Securities                   716,065                    719,601
weekly average yield adjusted to a constant maturity of 5 years
plus 1.5%) on March 1, 1996 to maturity, net of loan origination
fees of $8,440 at June 30, 1996 and $9,232 at December 31, 1995, due
monthly in varying installments of
principal and interest through February 2001

9.875% Mortgage note receivable, net of loan origination fees
of $14,401 at June 30, 1996 and $15,636 at December 31,                  2,438,279                  2,445,235
1995, due monthly in varying installments of principal and
interest through January 1999

10.25% and 9.75% Mortgage notes receivable, net of loan
origination fees of $12,220 at June 30, 1996 and $19,911 at              2,311,204                  2,329,018
December 31, 1995, due monthly in varying installments of
principal and interest through April 1997

10.25% and 12.25% Mortgage notes receivable, net of loan
origination fees of $7,354 at June 30, 1996 and $11,989 at               2,102,351                  2,239,156
December 31, 1995, due monthly in varying installments of
principal and interest through April 1997

10.25% Mortgage note receivable, net of loan origination fees
of $50,030 at June 30, 1996 and $52,570 at December 31,                  1,739,896                  1,741,822
1995, due monthly in installments of interest only through April
1995 at which time varying installments of principal and
interest will be due monthly through April 2003

Bank prime rate plus 1% Mortgage note receivable, net of loan
origination fees of $23,888 at June 30, 1996 and 1995, due                 765,471                    420,406
monthly in installments of interest only until final closing, July
1997, at which time payments of principal and interest of
$12,355 will be due monthly through July 2007

10.00% Mortgage note receivable due monthly in installments
of principal and interest of $4,889 through August 2000                    444,253                    450,810
                                                                       -----------               ------------


                                                                        27,066,575                 26,964,328

Allowance for loan losses
                                                                        (1,600,000)                (1,600,000)
                                                                       -----------               ------------
Mortgage notes receivable, net of allowance for loan losses            $25,466,575               $ 25,364,328
                                                                       ===========               ============

=============================================================================


                                       F-37



                         METROPOLITAN REALTY CORPORATION
                      NOTES TO UNAUDITED FINANCIAL STATEMENTS

4.      Mortgage Notes Receivable, continued

        The Company's portfolio of mortgage notes receivable are reported at
        their principal outstanding balance net of charge-offs and deferred
        loan origination fees and costs on originated loans. Interest income is
        generally recognized when income is earned using the interest method. 
        Loan origination fees and certain direct loan origination costs are
        deferred and the net amounts are amortized as adjustments of the
        loans' yields.

        The Company adopted Statement of Financial Accounting Standards No.
        114, "Accounting by Creditors for Impairment of a Loan" (SFAS 114), as
        amended by SFAS 118, on January 1, 1995. Under the new standard, a
        loan is considered impaired, based on current information and events,
        if it is probable that the Company will be unable to collect the
        scheduled payments of principal or interest when due according to the
        contractual terms of the loan agreement. The measurement of impaired
        loans is based on the fair value of the underlying collateral. The
        cumulative effect of adopting the provisions of SFAS No. 114 was not
        significant.

        The adequacy of the allowance for loan losses (substantially all of
        the allowance is related to the provision for impaired loans as
        discussed above) is periodically evaluated by the Company in order to
        maintain the allowance at a level that is sufficient to absorb
        probable credit losses. Management's evaluation of the adequacy of the
        allowance is based on a review of known and inherent risks in the loan
        portfolio, including adverse circumstances that may affect the ability
        of the borrower to repay interest and/or principal and the estimated
        value of collateral. In determining the allowance for possible losses,
        the Company has considered many indicators of value, including market
        evaluations of the underlying collateral, the cost of money, operating
        cash flow from the property during the projected holding period and
        expected capitalization rates applied to the stabilized net operating
        income of the specified property.

        The allowance for credit losses is established through charges to
        earnings in the form of a provision for loan losses. Increases and
        decreases in the allowance due to changes in the measurement of
        impaired loans are included in the provision for credit losses. Loans
        continue to be classified as impaired unless they are brought fully
        current and the collection of scheduled interest and principal is
        considered probable. When a loan or portion of a loan is determined to
        be uncollectible, the portion deemed uncollectible is charged against
        the allowance and subsequent recoveries, if any, are credited to the
        allowance.

        At June 30, 1996, the total recorded investment in impaired loans
        was $5,289,500. The allowance related to these loans totalled 
        $1,600,000. The average recorded investment in impaired loans was
        approximately $5,298,000 with interest income of $267,000 for the
        six months ended June 30, 1996. All impaired loans were classified as
        earning during 1996 with interest income recognized on an accrual
        basis. The Company believes that the allowance for loan losses of 
        $1,600,000 at June 30, 1996 is at a level that is sufficient to 
        absorb probable credit losses in the mortgage loan portfolio.

                                       F-38



                         METROPOLITAN REALTY CORPORATION
                      NOTES TO UNAUDITED FINANCIAL STATEMENTS

5.      Real Estate Owned

        A sale of the property which was foreclosed by the Company in 1992 was
        consummated on August 1, 1995. In accordance with the terms of the
        purchase agreement, the Company received $100,000 of the purchase
        price at the August 1, 1995 settlement date. The remaining $455,000 of
        the purchase price will be paid, pursuant to the terms of the mortgage
        note bearing interest at 10% per annum, in monthly installments of
        principal and interest of $4,889 commencing in September 1995 until
        maturity in August 2000, at which time the remaining unpaid principal
        of approximately $375,000 is due. The mortgage note is guaranteed by
        the borrower and may be prepaid in whole or in part at any time.
        The property's 1995 operating income and expenses are reflected 
        in the statement of operations. The net loss from foreclosed property
        held for sale totalled $335,065 for the six months ended June 30, 1995 
        and was largely attributable to a $312,066 increase in the valuation
        provision.

6.      Dividends

        Under pertinent provisions of the Internal Revenue Code (the "Code"),
        a real estate investment trust may consider a dividend declared in a
        subsequent year to be a distribution of income of the immediately
        prior year and thus reduce income subject to income tax. On March 13,
        1996, the Board of Directors of the Company declared a cash dividend
        of $.11 per share of common stock, to its shareholders of record on
        March 25, 1996, payable on March 29, 1996. Of this dividend, $.01 was
        payable from income earned by the Company in 1995 and $.10 was payable
        from 1996 income. These dividends are taxable to shareholders as
        ordinary income. For the quarter ending June 30, 1996, no cash
        dividend was declared by the Board of Directors of the Company in
        anticipation of the consummation of the restructuring of the Company
        into a limited liability company in accordance with the transaction
        discussed in Note 10.

7.      Income Taxes

        The Company currently intends to operate as a qualified real
        estate investment trust under the Code (See Note 10). In general, 
        each year qualification is met, income is not subject to federal 
        income tax at the Company level to the extent distributed to 
        shareholders. The Company distributes at least 95% of its net taxable
        investment income to its shareholders. Accordingly, no provision for 
        income taxes has been made for the three and six months ended 
        June 30, 1996.

8.      Related Party Transactions

        The Company was involved in various transactions with affiliates as
        follows:

        Consulting fees under a contractual agreement aggregating $23,373 and
        $22,260 were earned by an officer of the Company during the six months
        ended June 30, 1996 and 1995, respectively.

        Fees aggregating $11,018 and $12,546 during the six months ended June
        30, 1996 and 1995, respectively were earned by a shareholder of the
        Company for providing various investment and other services to the
        Company.


                                       F-39



                         METROPOLITAN REALTY CORPORATION
                      NOTES TO UNAUDITED FINANCIAL STATEMENTS

8.      Related Party Transactions, continued

        During 1995, one of the Company's board members became the vice
        president of an entity which has a mortgage note with the Company. The
        carrying amount of the mortgage note receivable totaled $4,193,405 and
        $4,223,200 at June 30, 1996 and 1995, respectively and earned the
        Company $194,217 and $194,703 during the six months ended June 30,
        1996 and 1995, respectively.

        During the six months ended June 30, 1996 and 1995, one of the
        Company's directors was a member of a law firm which provides legal
        services to the Company. Fees for legal services provided by the law
        firm amounted to $49,932 and $159,120, for the six months ended June
        30, 1996 and 1995, respectively. Of the fees earned in 1996 and 1995,
        $3,500 and $118,618, respectively, relate to the transaction discussed
        in Note 10.

9.      Commitments

        At June 30, 1996, the Company had outstanding loan commitments
        aggregating $576,000.

10.     Other

        On September 8, 1995, the Company's Board of Directors gave its
        approval for a proposed restructuring of the Company into a limited
        liability company ("LLC") and the generation of additional capital
        through the LLC. The Company expects to raise new capital of $25 to
        $50 million through the private placement of securities by the LLC.
        Distributions to current company shareholders under the proposed LLC
        restructuring are expected to remain consistent with current levels.
        At June 30, 1996, $688,000 of professional fees have been incurred in
        connection with this transaction, of which $344,000 have been
        deferred.

                                       F-40




[ Back Cover, Column 1]

        No person is authorized in connection with any offering made hereby to
give any information or to make any representation not contained in this
Prospectus, and if given or made, such information or representation must not
be relied upon as having been authorized by the Company or by any Underwriter.
This Prospectus does not constitute an offer to sell or a solicitation of an
offer to buy any security other than the Class B Membership Interests offered
hereby, nor does it constitute an offer to sell or a solicitation of an offer
to buy any of the securities offered hereby to any person in any jurisdiction
in which it is unlawful to make such an offer or solicitation to such person.
Neither the delivery of this Prospectus nor any sale made hereunder shall
under any circumstances create any implication that the information contained
herein is correct as of any date subsequent to the date hereof.

                              SUMMARY OF TABLE OF
                                   CONTENTS
Prospectus Summary....................................................1
Risk Factors.........................................................12
The Company..........................................................16
The Offering.........................................................20
Estimated Use of Proceeds............................................20
Plan of Distribution.................................................22
Investment Objectives and Policies...................................23
Pro forma Financial Information......................................32
MRC, LCC Pro forma Condensed Balance Sheet...........................33
Selected Financial Data of Metropolitan Realty
        Corporation..................................................34
Management's Discussion and Analysis
        of Financial Condition and
        Results of Operations........................................35
Southeast Michigan Economy...........................................44
Business and Properties..............................................46
Management of the Company............................................47
Security Ownership of Certain Beneficial Owners
        and Management...............................................54
Description of Membership Interests..................................55
Distribution Policy..................................................57
Certain Provisions of Delaware Law
        and the Company's Certificate
        of Formation and Operating
        Agreement....................................................58
Material Federal Income Tax Considerations...........................59
Considerations for Pension Fund Investors............................68
Financial Information................................................70
Legal Matters........................................................70
Experts..............................................................70
Glossary.............................................................71

Appendix A -- Operating Agreement...................................A-1
Index to Financial Statements.......................................F-1



[ Back Cover, Column 2 ]


                              METROPOLITAN REALTY
                                 COMPANY, LLC



                                   50 Units
                                 ($25,000,000)
                         Class B Membership Interests









                                  ---------
                                  PROSPECTUS
                                  ---------










   
                              September 24, 1996
    


                                    PART II
                    INFORMATION NOT REQUIRED IN PROSPECTUS

Item 30. Other Expenses of Issuance and Distribution.
   
  Securities and Exchange Commission registration fee............$ 17,241.38
  Legal fees and expenses........................................$   155,000 *
  Appraisal fees ................................................$    30,000 *
  Financial advisor fees and expenses............................$   110,000 *
  Accounting services............................................$    67,500 *
  Printing and engraving fees....................................$    22,500 *
  Escrow Agent's fees............................................$    10,000 *
  Miscellaneous..................................................$    15,000 *

       Total.....................................................$427,241.38*
- ---------
 *Estimated
    
Item 31. Sales to Special Parties.

               None.

Item 32. Recent Sales of Unregistered Securities.

               None.

Item 33. Indemnification of Directors and Officers.

        Article X of the Company's Operating Agreement provides that the
Company shall indemnify a person who was or is a party or is threatened to be
made a party to a threatened, pending or completed action, suit or proceeding,
whether civil, criminal, administrative or investigative and whether formal or
informal, other than an action by or in the right of the Company, by reason of
the fact that he or she is or was a Managing Board Member or officer of the
Company, or is or was serving at the request of the Company as a director,
officer, partner, trustee, employee or agent of another foreign or domestic
limited liability company, corporation, partnership, joint venture, trust or
other enterprise, whether for profit or not, against expenses, including
attorneys' fees, judgments, penalties, fines and amounts paid in settlement
actually and reasonably incurred by him or her in connection with the action,
suit or proceeding, if the person acted in good faith and in a manner he or
she reasonably believed to be in or not opposed to the best interests of the
Company or its Members, and with respect to a criminal action or proceeding,
if the person had no reasonable cause to believe his or her conduct was
unlawful. The termination of an action, suit or proceeding by judgment, order,
settlement, conviction, or upon a plea of nolo contenders or its equivalent,
does not, itself, create a presumption that the person did not act in good
faith and in a manner which he or she reasonable believed to be in or not
opposed to the best interests of the Company or its Members, and, with respect
to a criminal action or proceeding, had reasonable cause to believe that his
or her conduct was unlawful.

                                     II-1


        The Company shall also indemnify a person who was or is a party to or
is threatened to be made a party to a threatened, pending or completed action
or suit by or in the right of the Company to procure a judgment in its favor
by reason of the fact that he or she is or was a Managing Board Member or
officer of the Company, or is or was serving at the request of the Company as
a director, officer, partner, trustee, employee or agent of another foreign or
domestic limited liability company, corporation, partnership, joint venture,
trust or other enterprise, whether for profit or not, against expenses,
including actual and reasonable attorneys' fees, and amounts paid in
settlement incurred by the person in connection with the action or suit, if
the person acted in good faith and in a manner the person reasonably believed
to be in or not opposed to the best interests of the Company or its Members.
However, indemnification shall not be made for a claim, issue, or matter in
which the person has been found liable to the Company unless and only to the
extent that the court in which the action or suit was brought has determined
upon application that, despite the adjudication of liability but in view of
all circumstances of the case, the person is fairly and reasonably entitled to
indemnification for the expenses which the court considers proper.

Item 34. Treatment of Proceeds from Stock Being Registered.

               Not applicable.

Item 35.Exhibits and Financial Statement Schedules.

        (a) The following documents are being filed herewith unless otherwise
indicated.

                                  Description

               2 Agreement and Plan of Dissolution and Restructuring between
Metropolitan Realty Company, L.L.C. and Metropolitan Realty Corporation.(1)

               3.1 Certificate of Formation of Metropolitan Realty Company,
L.L.C.<F1>(1)

               3.2 Operating Agreement of Metropolitan Realty Company, L.L.C.
(attached hereto as Appendix A).

               3.3 Certificate of Amendment to Certificate of Formation of
Metropolitan Realty Company, L.L.C.<F3>(2)

               4.1 Operating Agreement of Metropolitan Realty Company, L.L.C.
(attached hereto as Appendix A).

               4.2 Specimen Certificate of Class B Membership Interests.<F3>(2)


               5.1 Opinion of Bodman, Longley & Dahling LLP

               8.1 Opinion of Coopers & Lybrand L.L.P.<F4>(3)

               8.2 Opinion of Coopers & Lybrand L.L.P.<F3>(2)

                                     II-2


   
               8.3  Opinion of Coopers & Lybrand L.L.P.<F4>(2)
    
               23.1 Consent of Bodman, Longley & Dahling LLP (included in
Exhibit 5.1).

               23.2 Consent of Coopers & Lybrand L.L.P.<F3>(2)

               23.3 Consent of Coopers & Lybrand L.L.P.<F3>(2)

               23.4 Consent of Coopers & Lybrand L.L.P.<F3>(2)

               23.5 Consent of Coopers & Lybrand L.L.P.<F3>(2)
   
               23.6 Consent of Coopers & Lybrand L.L.P.<F4>(2)

               23.7 Consent of Coopers & Lybrand L.L.P.
    
               24.1 Power of Attorney of Wayne S. Doran.<F3>(2)

               24.2 Power of Attorney of Robert H. Naftaly.<F3>(2)

               99 Form of Escrow Agreement between Metropolitan Realty
Company, L.L.C. and Comerica Bank.<F3>(2)
- ---------

<F1>(1) Filed as part of Metropolitan Realty Company, L.L.C.'s Registration
Statement on Form S-4 (File No. 33- 99694), filed November 21, 1995.

<F3>(2) Previously filed.

<F4>(3) Previously filed as Exhibit 5.2.

        (b)    Financial Statement Schedules.

               All financial statement schedules are omitted as they are not
applicable, or the required information is included in the selected financial
data of Metropolitan Realty Corporation, predecessor of Metropolitan Realty
Company, L.L.C.

Item 36.Undertakings.

        The undersigned registrant hereby undertakes:

               (A) That insofar as indemnification for liabilities arising
under the Securities Act of 1933 may be permitted to directors, officers and
controlling persons of the registrant pursuant to the foregoing provisions, or
otherwise, the registrant has been advised that in the opinion of the
Securities and Exchange Commission such indemnification is against public
policy as expressed in the Act and is, therefore, unenforceable. In the event
that a claim for indemnification against such liabilities (other than the
payment by the registrant of expenses incurred or paid by a director, officer
or controlling person of the registrant in the successful defense of any
action, suit or proceeding) is asserted by such director, officer or
controlling

                                     II-3



person in connection with the securities being registered, the registrant
will, unless in the opinion of its counsel the matter has been settled by
controlling precedent, submit to a court of appropriate jurisdiction the
question whether such indemnification by it is against public policy as
expressed in the Act and will be governed by the final adjudication of such
issue.

               (B) To file a sticker supplement pursuant to Rule 424(c) under
the Act during the distribution period describing each property not identified
in the prospectus at such time as there arises a reasonable probability that
such property will be acquired and to consolidate all such stickers into a
post-effective amendment filed at least once every three months, with the
information contained in such amendment provided simultaneously to the
existing Class B Members. Each sticker supplement should disclose all
compensation and fees received by any Member-Manager and its affiliates in
connection with any such acquisition. The post-effective amendment shall
include audited financial statements meeting the requirements of Rule 3-14 of
Regulation S-X only for properties acquired during the distribution period.

        The registrant also undertakes to file, after the end of the
distribution period, a current report on Form 8-K containing the financial
statements and any additional information required by Rule 3-14 of Regulation
S-X, to reflect each commitment (i.e., the signing of a binding purchase
agreement) made after the end of the distribution period involving the use of
10% or more (on a cumulative basis) of the net proceeds of the offering and to
provide the information contained in such report to the Class B Members at
least once each quarter after the distribution period of the offering has
ended.

               (C) To send to each Member at least on an annual basis a
detailed statement of any transactions with any Member-Manager or its
affiliates, and of fees, commissions, compensation and other benefits paid, or
accrued to any Member-Manager or its affiliates for the fiscal year completed,
showing the amount paid or accrued to each recipient and the services
performed.

               (D) The registrant undertakes (a) to file any prospectuses
required by Section 10(a)(3) as post-effective amendments to the registration
statement, (b) that for the purpose of determining any liability under the Act
each such post-effective amendment may be deemed to be a new registration
statement relating to the securities offered therein and the offering of such
securities at that time may be deemed to be the initial bona fide offering
thereof, (c) that all post-effective amendments will comply with the
applicable forms, rules and regulations of the Commission in effect at the
time such post-effective amendments are filed, and (d) to remove from
registration by means of a post-effective amendment any of the securities
being registered which remain at the termination of the Offering.


               (E) To provide to each Member the financial statements required
by Form 10-K for the first full fiscal year of operations of MRC, LLC.

               (F) To file a sticker supplement pursuant to Rule 424(c) under
the Act during the distribution period describing each property not identified
in the prospectus at such time as there arises a reasonable probability that
such property will be acquired and to consolidate all such stickers into a
post-effective amendment filed at least once every three months, with the
information contained in such amendment provided simultaneously to the
existing Class B Members. Each sticker supplement should disclose all
compensation and fees received by any Managing-Member and its affiliates in
connection with

                                     II-4



any such acquisition. The post-effective amendment shall include audited
financial statements meeting the requirements of Rule 3-14 of Regulation S-X
only for properties acquired during the distribution period.

        The registrant also undertakes to file, after the end of the
distribution period, a current report on Form 8-K containing the financial
statements and any additional information required by Rule 3-14 of Regulation
S-X, to reflect each commitment (i.e., the signing of a binding purchase
agreement) made after the end of the distribution period involving the use of
10% or more (on a cumulative basis) of the net proceeds of the offering and to
provide information contained in such report to the Class B Members at least
once each quarter after the distribution period of the offering has ended.







                                     II-5



                                  SIGNATURES

   
        Pursuant to the requirements of the Securities Act of 1933, as
amended, the Registrant certifies that it has reasonable grounds to believe
that it meets all of the requirements for filing on Form S-11 and has duly
caused this Amendment No. 6 to Registration Statement to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City of Detroit,
State of Michigan, on September 20, 1996.
    


                            METROPOLITAN REALTY COMPANY, L.L.C.


                            By: *_________________________________________
                                 Name: Wayne S. Doran
                                 Its: Member (Principal Executive Officer)



                            By: *_________________________________________
                                 Name: Robert H. Naftaly
                                 Its: Member (Principal Financial Officer
                                     and Principal Accounting Officer)


                            * \s\ F. Thomas Lewand
                            ______________________________________________
                            F. Thomas Lewand, Attorney-in-Fact




















                                     II-6






                                 EXHIBIT INDEX

Exhibit No.                                Description                                   Page No.
- -----------
                                                                                        
         *2    Agreement and Plan of Dissolution and Restructuring between
               Metropolitan Realty Company, L.L.C. and Metropolitan Realty
               Corporation...................................................................

         *3.1  Certificate of Formation of Metropolitan Realty Company, L.L.C................

          3.2  Operating Agreement of Metropolitan Realty Company, L.L.C.
               (attached hereto as Appendix A)...............................................

         *3.3  Certificate of Amendment to Certificate of Formation of Metropolitan Realty
               Company, L.L.C................................................................

          4.1  Operating Agreement of Metropolitan Realty Company, L.L.C.
               (attached hereto as Appendix A)...............................................

         *4.2  Specimen Certificate of Class B Membership Interests..........................

          5.1  Opinion of Bodman, Longley & Dahling LLP......................................

        **8.1  Opinion of Coopers & Lybrand L.L.P............................................

         *8.2  Opinion of Coopers & Lybrand L.L.P............................................
   
         *8.3  Opinion of Coopers & Lybrand L.L.P............................................
    
         23.1  Consent of Bodman, Longley & Dahling LLP (included in Exhibit 5.1)............

        *23.2  Consent of Coopers & Lybrand L.L.P............................................

        *23.3  Consent of Coopers & Lybrand L.L.P............................................

        *23.4  Consent of Coopers & Lybrand L.L.P............................................

        *23.5  Consent of Coopers & Lybrand L.L.P............................................
   
        *23.6  Consent of Coopers & Lybrand L.L.P............................................

         23.7  Consent of Coopers & Lybrand L.L.P............................................
    
        *24.1  Power of Attorney of Wayne S. Doran...........................................

        *24.2  Power of Attorney of Robert H. Naftaly........................................

          *99  Form of Escrow Agreement between Metropolitan Realty Company, L.L.C.
               and Comerica Bank.............................................................
<FN>

- ---------
*   Previously filed.
**  Previously filed as Exhibit 5.2.