1
 
    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON OCTOBER 15, 1997
 
                                                 REGISTRATION NO. 333-
================================================================================
 
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
 
                            ------------------------
 
                                    FORM S-4
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
 
                            ------------------------
 
                             CAREY DIVERSIFIED LLC
        (EXACT NAME OF REGISTRANT AS SPECIFIED IN GOVERNING INSTRUMENT)
 

                                                          
           DELAWARE                          6798                         (PENDING)
  (STATE OR JURISDICTION OF      (PRIMARY STANDARD INDUSTRIAL    (IRS EMPLOYER IDENTIFICATION
ORGANIZATION OR INCORPORATION)   CLASSIFICATION CODE NUMBER)               NUMBER)

 
                              50 ROCKEFELLER PLAZA
                            NEW YORK, NEW YORK 10020
                    (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)
 
                            ------------------------
 
                                FRANCIS J. CAREY
                             CAREY DIVERSIFIED LLC
                              50 ROCKEFELLER PLAZA
                            NEW YORK, NEW YORK 10020
                    (NAME AND ADDRESS OF AGENT FOR SERVICE)
 
                            ------------------------
 
                                    COPY TO:
 
                          MICHAEL B. POLLACK, ESQUIRE
                          REED SMITH SHAW & MCCLAY LLP
                             2500 ONE LIBERTY PLACE
                        PHILADELPHIA, PENNSYLVANIA 19103
 
  APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: As soon as
      practicable after the effective date of the Registration Statement.
 
     If the securities being registered on this form are being offered in
connection with the formation of a holding company and there is compliance with
General Instruction G, check the following box:  [ ]
 
================================================================================
   2
 
                        CALCULATION OF REGISTRATION FEE
 


                                              PROPOSED MAXIMUM       PROPOSED MAXIMUM          AMOUNT OF
TITLE OF SECURITIES       AMOUNT BEING         OFFERING PRICE       AGGREGATE OFFERING        REGISTRATION
 BEING REGISTERED        REGISTERED(1)          PER SHARE(2)               PRICE                 FEE(3)
- -------------------    ------------------    -------------------    -------------------    ------------------
                                                                               
   Listed Shares           23,654,898              $20.00              $473,097,960             $143,363

 
- ---------------
(1) Represents the maximum number of Shares issuable upon consummation of the
    transactions described herein.
 
(2) $20 is an arbitrary amount chosen for the sole purpose of allocating Listed
    Shares and is not intended to imply that the Listed Shares will trade at a
    price of $20 per Share.
 
(3) The registration fee has been calculated using the maximum number of shares
    that can be issued in this offering. Each Partnership Unit elected will
    reduce the number of Listed Shares that can be issued allowing for a maximum
    total issuance in this offering of 23,654,898 shares.
 
     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.
 
                                       ii
   3
 
                   CONSENT SOLICITATION STATEMENT/PROSPECTUS
 
                             CAREY DIVERSIFIED LLC
 
            UP TO 23,654,898 LIMITED LIABILITY COMPANY LISTED SHARES
 
     As described in this Consent Solicitation Statement/Prospectus ("Consent
Solicitation Statement" or "Prospectus"), William P. Carey, W.P. Carey & Co.,
Inc., Carey Corporate Property, Inc., Seventh Carey Corporate Property, Inc.,
Eighth Carey Corporate Property, Inc. and Ninth Carey Corporate Property, Inc.
(collectively, the "General Partners") are proposing a consolidation by merger
(the "Consolidation") of nine public limited partnerships in the Corporate
Property Associates series of limited partnerships (the "CPA(R) Partnerships")
with the subsidiary limited partnerships of Carey Diversified LLC, a newly
organized Delaware limited liability company (the "Company"). The CPA(R)
Partnerships are Delaware and California limited partnerships which own net
leased commercial and industrial real estate. The CPA(R) Partnerships currently
own 198 properties (the "Properties") located in 37 states and net leased to 76
tenants.
 
     Limited Partners in the CPA(R) Partnerships (the "Unitholders") are being
asked to approve the Consolidation as described in this Prospectus. Upon
completion of the Consolidation, the CPA(R) Partnerships participating in the
Consolidation (the "Participating Partnerships") will each be merged with a
Subsidiary Partnership, and their Unitholders (the "Participating Investors") at
their election will receive a limited liability company interest in the Company
representing an interest in the income, loss and capital of the Company (a
"Listed Share") or will retain a limited partnership interest (a "Subsidiary
Partnership Unit") in the CPA(R)Partnership in which they are a Limited Partner.
Each CPA(R) Partnership will vote on whether to participate in the
Consolidation. If holders of a majority of the outstanding Units of a CPA(R)
Partnership vote in favor of the Consolidation, that Partnership's assets will
be combined with the assets of all other CPA(R) Partnerships which approve the
Consolidation. The Consolidation will not occur unless the CPA(R) Partnerships
approving the Consolidation represent at least $200 million in Total Exchange
Value. Additionally, if holders of a majority of the outstanding Units of a
Partnership vote against participation in the Consolidation, each Unitholder in
that Partnership will retain his interest currently held and that CPA(R)
Partnership will not participate in the Consolidation. The Company has applied
to list the Listed Shares on the New York Stock Exchange ("NYSE") under the
symbol "CDC". See "GLOSSARY OF TERMS" for definitions of certain key terms used
in this Prospectus.
 
     The Listed Shares allow Unitholders to participate in the risks and rewards
of the Company's future plans for growth, while the Subsidiary Partnership Units
allow Unitholders to retain an investment that provides substantially the same
economic interests and legal rights as his investment in CPA(R) Partnership
interests (but will not be listed on a securities exchange). If the
Consolidation is consummated, the General Partners and their Affiliates will
contribute a portion of their General Partner interests in exchange for Listed
Shares. The General Partners or their Affiliates will retain the remainder of
their General Partner interests which will be converted into Limited Partner
interests in the Subsidiary Partnerships. See "DESCRIPTION OF SHARES AND
SUBSIDIARY PARTNERSHIP UNITS" for a description of Listed Shares and Subsidiary
Partnership Units.
 
     THIS CONSOLIDATION INVOLVES CERTAIN RISKS, ADVERSE EFFECTS AND CONFLICTS OF
INTEREST THAT SHOULD BE CONSIDERED BY THE UNITHOLDERS. SEE "RISK FACTORS"
BEGINNING ON PAGE 20 OF THIS PROSPECTUS. IN PARTICULAR, THE UNITHOLDERS SHOULD
CONSIDER THE FOLLOWING:
 
     - Fundamental changes in rights and in the nature of investment for holders
       of Listed Shares, including reduction of relative voting power.
 
     - Unitholders cannot be certain of the value of the Listed Shares they will
       receive. Listed Shares may trade at prices substantially below Total
       Exchange Value per Share or historic book value.
 
     - Because the ultimate composition of the Company cannot be determined,
       Unitholders must vote without knowing the exact composition of the
       Company.
 
     - The potential change in the nature and amount of leverage may increase
       the risk of default and may reduce cash flow available for distribution.
 
     - The Board of Directors can change investment, financing and certain other
       policies without Shareholder approval.
 
     - Unitholders are likely to be unable to resell or dispose of Subsidiary
       Partnership Units except at a substantial discount from the Total
       Exchange Value per Share.
   4
 
     - Conflicts of interest of General Partners in structuring the
       Consolidation.
 
     - Lack of independent representation of Unitholders resulting in terms of
       the Consolidation which may be more favorable to the General Partners.
 
     - Because there are no appraisal or similar rights for nonconsenting
       Unitholders, Unitholders must accept Listed Shares or Subsidiary
       Partnership Units if the Consolidation is approved.
 
     The General Partners believe that there are a number of reasons for and
benefits of the Consolidation, which are discussed at greater length in
"BACKGROUND AND REASONS FOR THE CONSOLIDATION -- Expected Benefits of
Consolidation." These reasons include:
 
     - Stock Exchange listing of Listed Shares and resulting liquidity.
 
     - Growth potential of Listed Shares which may be realized.
 
     - Increased diversification of tenants, location and building type.
 
     - Shareholders' ability to borrow using Listed Shares as collateral.
 
     - Increased Shareholder rights through annual election of Directors.
 
     - Unitholders' choice of investment -- Listed Shares or Subsidiary
       Partnership Units.
 
     - Tax-free nature of Consolidation and preservation of pass-through tax
       status.
 
     - Unitholders who elect to receive Subsidiary Partnership Units will
       receive an interest with substantially the same economic interests and
       legal rights as the interest they currently hold.
 
     Limited Partners who object to the Consolidation have the following rights:
 
     - Limited Partners may vote against the Consolidation. If the holders of a
       majority of the outstanding Units in the CPA(R) Partnerships representing
       the Minimum Participation Amount do not approve the Consolidation, the
       Consolidation will not be completed. Even if the Consolidation is
       completed, a particular CPA(R) Partnership will not participate in the
       Consolidation if the holders of at least a majority of the outstanding
       Units in that Partnership do not approve the Consolidation. As a result,
       these Unitholders will retain their current interest in their CPA(R)
       Partnership.
 
     - Limited Partners may elect to receive Subsidiary Partnership Units.
       Subsidiary Partnership Units have been structured so that the economic
       results and legal rights realized by holders thereof are substantially
       the same as the results which would be realized by holders of limited
       partner interests in a CPA(R) Partnership were the Consolidation not
       effected. See "DESCRIPTION OF SHARES AND SUBSIDIARY PARTNERSHIP
       UNITS -- Subsidiary Partnership Units" for a more detailed description of
       the Subsidiary Partnership Units.
 
     This Prospectus and the related form of consent are first being sent to
Unitholders on or about October 22, 1997.
 
     Each Unitholder may elect to receive all Listed Shares or all Subsidiary
Partnership Units as indicated on the enclosed Consent Card. IF A UNITHOLDER
VOTES FOR OR AGAINST OR ABSTAIN WITH RESPECT TO THE CONSOLIDATION AND FAILS TO
MAKE AN ELECTION BETWEEN LISTED SHARES AND SUBSIDIARY PARTNERSHIP UNITS ON THE
ENCLOSED CONSENT CARD, SUCH UNITHOLDER WILL RECEIVE LISTED SHARES IF THE
CONSOLIDATION IS CONSUMMATED. IF A UNITHOLDER FAILS TO RETURN THE ENCLOSED
CONSENT CARD, SUCH UNITHOLDER WILL RECEIVE LISTED SHARES IF THE CONSOLIDATION IS
CONSUMMATED. THE GENERAL PARTNERS MAY DECIDE NOT TO PURSUE THE CONSOLIDATION
WITH RESPECT TO ANY CPA(R) PARTNERSHIP FOR ANY REASON AND AT ANY TIME BEFORE IT
BECOMES EFFECTIVE, WHETHER BEFORE OR AFTER APPROVAL BY THE UNITHOLDERS.
 
     THE GENERAL PARTNERS STRONGLY RECOMMEND THAT ALL UNITHOLDERS VOTE FOR THE
CONSOLIDATION AND ELECT TO RECEIVE LISTED SHARES. EACH UNITHOLDER SHOULD MAKE A
DETERMINATION AS TO WHICH TYPE OF SECURITIES TO RECEIVE BASED UPON SUCH
UNITHOLDER'S PERSONAL SITUATION, AND SUCH DECISION SHOULD BE BASED UPON A
CAREFUL EXAMINATION OF THE UNITHOLDER'S PERSONAL FINANCES, INVESTMENT
OBJECTIVES, LIQUIDITY NEEDS, TAX SITUATION AND EXPECTATIONS AS TO THE COMPANY'S
FUTURE GROWTH.
 
              THIS SOLICITATION OF CONSENTS EXPIRES AT 5:00 P.M.,
              NEW YORK TIME ON DECEMBER 16, 1997 UNLESS EXTENDED.
   5
 
NEITHER THIS TRANSACTION NOR THESE SECURITIES HAVE BEEN APPROVED OR DISAPPROVED
 BY THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION.
    NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
 COMMISSION HAS PASSED UPON THE FAIRNESS OR MERITS OF THIS TRANSACTION, 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.
 
      THE ATTORNEY GENERAL OF THE STATE OF NEW YORK HAS NOT PASSED UPON OR
        ENDORSED THE MERITS OF THIS OFFERING. ANY REPRESENTATION TO THE
                             CONTRARY IS UNLAWFUL.
 
                            ------------------------
 
ALL QUESTIONS AND INQUIRIES SHOULD BE DIRECTED TO SHAREHOLDER COMMUNICATION
SERVICES, INC., INFORMATION AGENT, BY TELEPHONE AT (800) 773-8481, extension
CPA.
 
                The date of this Prospectus is October 15, 1997.
   6
 
                               TABLE OF CONTENTS
 

                                                                                      
AVAILABLE INFORMATION..................................................................     1
INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE........................................     2
PROSPECTUS SUMMARY.....................................................................     3
  Overview.............................................................................     3
  Organizational Chart.................................................................     4
  Risks and Other Adverse Factors......................................................     5
  Benefits of the Consolidation and Listed Shares......................................     6
  Options Available and Duties Owed to Limited Partners who Object to the
     Consolidation.....................................................................     7
  Fairness.............................................................................     8
  Independent Appraisals and Fairness Opinion..........................................     8
  The Consent Solicitation.............................................................     9
  The Company..........................................................................    10
  Recommendation of the General Partners...............................................    10
  Alternatives to the Consolidation....................................................    11
  Consequences if the Consolidation Is Not Approved....................................    11
  Tables Regarding Total Exchange Value................................................    12
  No Dissenters' Rights................................................................    13
  Comparison of the CPA(R) Partnerships and the Company................................    14
  Summary of Federal Tax Consequences..................................................    15
  Conflicts of Interest Related to the Consolidation...................................    15
  Conditions to the Consolidation......................................................    17
  Delivery of the Certificates for Units...............................................    17
  Voting Procedures....................................................................    17
  Summary Selected Combined Financial Information......................................    18
RISK FACTORS...........................................................................    20
  Change in Nature of Investment from Finite-Life to Perpetual Existence...............    20
  Uncertainty Regarding Trading Price for the Listed Shares............................    20
  Risk Associated with Greater Diversity and Growth....................................    20
  Conflicts of Interest in Structuring the Consolidation...............................    21
  Distributions Paid to Holders of Subsidiary Partnership Units Before Holders of
     Listed Shares.....................................................................    21
  No Market for the Subsidiary Partnership Units.......................................    22
  Potential Differences Between Total Exchange Value and Realizable Value..............    22
  Board of Directors' Ability to Effect Changes in Investment, Financing and Certain
     Other Policies....................................................................    22
  Loss of Relative Voting Power........................................................    22
  No Appraisal or Similar Rights for Nonconsenting Unitholders.........................    22
  Opinions of Counsel..................................................................    22
  No IRS Ruling with Respect to Partnership Status.....................................    23
  Other Potential Tax Risks............................................................    23
  Tax Risks of Trading of Listed Shares................................................    24
  Uncertain Composition of the Company.................................................    24
  Consolidation Expenses Will Reduce the Cash of the Company...........................    24
  Combination of Real Estate Assets; Change in Geographic, Industry, Building-Type and
     Tenant Diversity..................................................................    25
  Risk of Lower Distributions..........................................................    25
  Potential Loss of Future Appreciation................................................    25
  Restrictions on Changes in Control...................................................    25
  Limitation of Director Liability.....................................................    26

 
                                        i
   7
 

                                                                                      
  Reduction in Value From Contingent or Undisclosed Liabilities........................    26
  General Risks Related to Investments in Real Estate..................................    27
  Risk of Leverage.....................................................................    27
  Rent Income Dependent Upon Creditworthiness of Tenants...............................    27
  Losses From Uninsured Liabilities or Casualty........................................    28
  Losses From Casualty and Condemnation Related Lease Terminations.....................    28
  Risks of Joint Ventures..............................................................    28
  Competition with Affiliates May Reduce Available Properties, Tenants and Purchasers
     of Properties.....................................................................    28
  Growth of Company Dependent on Borrowing Capacity and Ability to Raise Capital.......    29
  Possible Environmental Liabilities...................................................    29
  Risk of Investment in Real Property Located Outside the United States................    30
  Potential Claims Against Title to Properties.........................................    30
  Dependence on Key Personnel..........................................................    31
  Competition for Investments..........................................................    31
  Status of the Company under ERISA....................................................    31
BACKGROUND AND REASONS FOR THE CONSOLIDATION...........................................    31
  General..............................................................................    31
  Background of the CPA(R) Partnerships and the General Partners.......................    32
  Efforts to Dispose of Properties.....................................................    32
  Terms of the Consolidation...........................................................    34
  Total Exchange Value and Allocation of Listed Shares and Subsidiary Partnership
     Units.............................................................................    36
  Determination of Total Exchange Value................................................    37
  Allocation of Listed Shares to Unitholders and General Partners......................    39
  Allocation of Listed Shares Among CPA(R) Partnerships................................    41
  Allocation of Listed Shares and Total of Cumulative Distributions and Assigned Total
     Exchange Value Per $1,000 Original Investment.....................................    41
  Expected Benefits of Consolidation...................................................    41
  Alternatives to the Consolidation....................................................    43
  Comparison of Alternatives...........................................................    45
  Conditions to the Consolidation......................................................    51
  Recommendation of the General Partners and Fairness Determination....................    51
  Material Factors Underlying Belief as to Fairness....................................    52
  Relative Weight Assigned to Material Factors.........................................    54
  Fairness to Unitholders Receiving Listed Shares in the Consolidation.................    54
  Fairness to Unitholders Receiving Subsidiary Partnership Units in the
     Consolidation.....................................................................    54
  Fairness in View of Conflicts of Interest............................................    55
  Consequences if the Consolidation is Not Approved....................................    55
  Unitholder Elections.................................................................    55
  Accounting Treatment.................................................................    56
  Costs and Expenses...................................................................    56
  No Fractional Listed Shares..........................................................    56
  Effect of the Consolidation on Dissenting Investors..................................    56
  Effect of Consolidation on Nonparticipating Partnerships.............................    57
  Effective Time.......................................................................    57
  Title Insurance......................................................................    57
  Environmental Matters................................................................    57
  Legal Proceedings....................................................................    58

 
                                       ii
   8
 

                                                                                      
  Amendment, Termination and Waiver....................................................    58
  Appraisals and Fairness Opinions.....................................................    58
DISTRIBUTION POLICY....................................................................    58
  Listed Shares........................................................................    58
  Subsidiary Partnership Units.........................................................    61
  Minimum Participation................................................................    62
COMPARISON OF UNITS, LISTED SHARES AND SUBSIDIARY PARTNERSHIP UNITS....................    63
  Issuance in Series...................................................................    63
  General Business.....................................................................    63
  Distributions and Dividends..........................................................    63
  Management and Fiduciary Duties......................................................    64
  Voting Rights........................................................................    64
  Special Meetings.....................................................................    65
  Redemption...........................................................................    66
  Liquidation Rights...................................................................    67
  Right to Compel Dissolution..........................................................    67
  Expenses of the Consolidation........................................................    67
  Limited Liability....................................................................    67
  Liquidity and Marketability..........................................................    67
  Restrictions on Transfer.............................................................    67
  Continuity of Existence..............................................................    68
  Financial Reports....................................................................    68
  Payments to the General Partners and their Affiliates................................    68
  Certain Legal Rights.................................................................    68
  Inspection of Books and Records......................................................    69
COMPARISONS OF CPA(R) PARTNERSHIPS AND COMPANY.........................................    70
  Form of Organization.................................................................    70
  Length of Investment.................................................................    70
  Nature of Investment.................................................................    71
  Properties and Diversification.......................................................    71
  Permitted Investments................................................................    71
  Additional Equity....................................................................    72
  Borrowing Policies...................................................................    73
  Restrictions Upon Related Party Transactions.........................................    73
  Management Control and Responsibility................................................    74
  Management Liability and Indemnification.............................................    75
  Antitakeover Provisions..............................................................    76
  Voting Rights........................................................................    76
  Limited Liability of Investors.......................................................    77
  Liquidity............................................................................    77
VOTING PROCEDURES......................................................................    78
  Time of Voting.......................................................................    78
  Record Date and Outstanding Units....................................................    78
  Approval Date........................................................................    78
  Consent Card and Vote Required.......................................................    78
  Revocability of Consent..............................................................    79
  Solicitation of Votes; Solicitation Expenses.........................................    80
  Alternatives Available to Unitholders who Object to the Consolidation................    80
  Unitholder Names and Addresses.......................................................    81

 
                                       iii
   9
 

                                                                                      
  No Right of Appraisal................................................................    81
  Amendments to Partnership Agreements.................................................    81
  Issuance of Certificates.............................................................    81
INTERESTS OF CERTAIN PERSONS IN THE CONSOLIDATION AND CONFLICTS OF INTEREST............    82
  Substantial Benefits to General Partners.............................................    82
  Common General Partners..............................................................    83
  Lack of Independent Representation of Unitholders....................................    83
  Fiduciary Duties of General Partners.................................................    83
  Features Discouraging Potential Takeovers............................................    84
  Allocation of Services and Expenses..................................................    84
  Non-Arm's-Length Agreements..........................................................    84
  Competition with the Company from Affiliates of the Manager in the Purchase, Sale,
     Lease and Operation of Properties.................................................    84
  Adjacent Properties..................................................................    85
FIDUCIARY RESPONSIBILITY AND INDEMNIFICATION...........................................    85
  Fiduciary Responsibility of the General Partners.....................................    85
  Indemnification of Directors and Officers of the Company.............................    86
  Directors and Officers Insurance.....................................................    86
BUSINESS AND PROPERTIES................................................................    87
  The Company's Business...............................................................    87
  Management of the Company............................................................    87
  Acquisition Strategies...............................................................    87
  Financing Strategies.................................................................    88
  Transaction Origination..............................................................    88
  Acquisition and Underwriting Process.................................................    89
  Asset Management.....................................................................    90
  Properties...........................................................................    91
  Description of Most Significant Tenants..............................................    95
  Mortgage Debt........................................................................    98
  Environmental Matters................................................................    99
  Competition..........................................................................    99
  Employees............................................................................   100
  Insurance............................................................................   100
  Legal Proceedings....................................................................   100
POLICIES WITH RESPECT TO CERTAIN ACTIVITIES............................................   100
  Investment Policies..................................................................   100
  Financing Policies...................................................................   101
  Miscellaneous Policies...............................................................   101
  Working Capital Reserves.............................................................   102
SELECTED COMBINED FINANCIAL INFORMATION................................................   102
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
  OPERATIONS...........................................................................   114
  Overview.............................................................................   114
  Results of Operations................................................................   114
     Comparison of the Six Months Ended June 30, 1997 and 1996.........................   114
     Comparison of the Years Ended December 31, 1996 and 1995..........................   115
     Comparison of the Years Ended December 31, 1995 and 1994..........................   116
  Liquidity and Capital Resources......................................................   116

 
                                       iv
   10
 

                                                                                      
MANAGEMENT FOLLOWING THE CONSOLIDATION.................................................   118
  Directors and Executive Officers of the Company......................................   118
  Directors and Principal Officers of the Manager......................................   121
  Terms of Directors of the Company....................................................   122
  Committees of the Board of Directors of the Company..................................   122
  Compensation of the Board of Directors...............................................   123
  Executive Compensation...............................................................   123
  1997 Listed Share Incentive Plan.....................................................   123
  Incentive Compensation...............................................................   124
  The Non-Employee Director Plan.......................................................   124
  The Manager..........................................................................   125
  Shareholdings........................................................................   125
  Management Decisions.................................................................   126
  Limitations on Liability of Directors and Officers of the Company....................   126
  Indemnification of Directors and Officers............................................   126
  Management Services Provided by Manager..............................................   126
SECONDARY MARKET AND OWNERSHIP OF CPA(R) PARTNERSHIP UNITS.............................   128
  Sale Prices of Units.................................................................   128
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.........................   129
DESCRIPTION OF SHARES AND SUBSIDIARY PARTNERSHIP UNITS.................................   130
  Listed Shares........................................................................   130
  Subsidiary Partnership Units.........................................................   131
  Restricting Changes in Control and Business Combination Provisions...................   132
     Additional Classes and Series of Shares...........................................   132
     Staggered Board of Directors......................................................   132
     Number of Directors; Removal; Filling Vacancies...................................   132
     Business Combination Provisions...................................................   133
     Amendments to Business Combination Provisions.....................................   136
     Control Share Acquisition Provisions..............................................   137
     Voting Rights of Control Shares...................................................   137
     Redemption of Control Shares......................................................   137
     Advantages and Disadvantages of Control Share Acquisition Provisions..............   138
     Amendments to Control Share Acquisition Provisions................................   138
     Shareholder Rights Plan...........................................................   138
     Distribution Date.................................................................   138
     Adjustments to Purchase Plan......................................................   139
     Exercise of Rights................................................................   139
     Redemption of Rights..............................................................   139
     Amendment of Rights Plan..........................................................   139
     Effect of the Rights Plan.........................................................   139
     Resale of Shares..................................................................   139
     Transfer Agent and Registrar......................................................   140
COMPENSATION, REIMBURSEMENT AND DISTRIBUTIONS TO THE GENERAL PARTNERS AND MANAGER......   140
  Compensation Payable by the CPA(R) Partnerships......................................   140
  Amounts Payable to the Manager after the Consolidation...............................   142
  Fees Payable Over Past Three Years...................................................   143
  General Partners' Preferred Return...................................................   144
  Investment Banking Fee...............................................................   145

 
                                        v
   11
 

                                                                                      
APPRAISALS AND FAIRNESS OPINION........................................................   146
  General..............................................................................   146
  Experience of Independent Appraiser..................................................   146
  Independent Appraisal................................................................   146
  Fairness Opinion.....................................................................   149
INCOME TAX CONSEQUENCES................................................................   152
  New Tax Law Provisions...............................................................   153
  Classification as "Partnerships".....................................................   154
  Tax Consequences of the Consolidation................................................   155
  Tax Consequences of Consolidation to Subsidiary Partnership Unitholders..............   156
  Shareholders or Subsidiary Partnership Unitholders, Not Partnership, Subject to
     Tax...............................................................................   156
  Allocations of Profits and Losses....................................................   157
  Passive Activity Loss Limitations....................................................   158
  Deductibility of Fees................................................................   158
  Organization and Consolidation Expenses..............................................   159
  Start-up Expenditures................................................................   159
  Tax and "At Risk" Basis of Shares....................................................   160
  Treatment of Cash Distributions From the Company.....................................   160
  Treatment of Gain or Loss on Disposition of Units....................................   161
  Treatment of Gifts of Shares.........................................................   162
  Issuance of Additional Shares........................................................   162
  Treatment of Gain or Loss on Sale of Property........................................   162
  Sale-Leaseback Transactions..........................................................   163
  Acquisition of Stock, Options and Warrants...........................................   164
  Tax Elections........................................................................   164
  Depreciation.........................................................................   165
  Depreciation Recapture...............................................................   165
  Alternative Minimum Tax..............................................................   166
  Installment Sales-Imputed Interest...................................................   166
  Accrual of Original Issue Discount...................................................   167
  Construction Expenses................................................................   168
  Investment by Qualified Pension and Profit-Sharing Plans (Including Keoghs), Stock
     Bonus Plans and Individual Retirement Accounts....................................   168
  Certain Federal Estate Tax Matters...................................................   169
  Tax Penalties and Interest...........................................................   169
  Termination of the Company for Tax Purposes..........................................   169
  State and Local Tax Consequences.....................................................   170
  Necessity of Prospective Shareholders Obtaining Professional Advice..................   170
LEGAL MATTERS..........................................................................   171
EXPERTS................................................................................   171
GLOSSARY OF TERMS......................................................................   171
INDEX TO FINANCIAL STATEMENTS..........................................................   F-1
Fairness Opinion...............................................................   Appendix A
Appraisal......................................................................   Appendix B
Consent Card and Election Form with Instructions...............................   Appendix C

 
                                       vi
   12
 
     No person is authorized to give any information or to make any
representation not contained in this Prospectus, and any information or
representation not contained herein must not be relied upon as having been
authorized by the CPA(R) Partnerships, the General Partners or the Company. This
Prospectus does not constitute an offer of any securities other than the
registered securities to which it relates or an offer to any person in any
jurisdiction where such offer would be unlawful. Neither the delivery of this
Prospectus nor any sales made thereunder shall, under any circumstances, create
any implication that there has been no change in the affairs of the CPA(R)
Partnerships or the Company since the date hereof; however, in the event of any
material change during the period when this Prospectus must be delivered, the
Prospectus will be supplemented accordingly.
 
                             AVAILABLE INFORMATION
 
     The CPA(R) Partnerships subject to this Consolidation are Corporate
Property Associates (a California limited partnership) ("CPA(R):1"), Corporate
Property Associates 2 (a California limited partnership) ("CPA(R):2"), Corporate
Property Associates 3 (a California limited partnership) ("CPA(R):3"), Corporate
Property Associates 4, a California limited partnership ("CPA(R):4"), Corporate
Property Associates 5 (a California limited partnership) ("CPA(R):5"), Corporate
Property Associates 6 -- a California limited partnership ("CPA(R):6"),
Corporate Property Associates 7 -- a California limited partnership
("CPA(R):7"), Corporate Property Associates 8, L.P., a Delaware limited
partnership ("CPA(R):8") and Corporate Property Associates 9, L.P. (a Delaware
limited partnership) ("CPA(R):9").
 
     The CPA(R) Partnerships are subject to the reporting requirements of the
Securities Exchange Act of 1934, as amended (the "Exchange Act"), and in
accordance therewith, must file reports and other information with the
Securities and Exchange Commission (the "Commission"), 450 Fifth Street N.W.,
Washington, D.C. 20549. In addition, the Company has filed a Registration
Statement on Form S-4 under the Securities Act of 1933, as amended (the
"Securities Act") and the rules and regulations promulgated thereunder, with
respect to the Listed Shares and the Subsidiary Partnership Units offered
pursuant to this Prospectus. This Prospectus, which is part of the Registration
Statement, does not contain all of the information set forth in the Registration
Statement and the exhibits and financial schedules thereto. For further
information with respect to the CPA(R) Partnerships and the Company, reference
is made to the reports of the CPA(R) Partnerships filed under the Exchange Act
and the Company's Registration Statement and such exhibits and schedules, copies
of which may be examined without charge at, or obtained upon payment of
prescribed fees from, the Public Reference Section of the Commission at
Judiciary Plaza, 450 Fifth Street, N.W., Washington, D.C. 20549, which will also
be available for inspection and copying at the regional offices of the
Commission located at Seven World Trade Center, New York, New York 10048 and at
500 West Madison Street, Suite 1400, Chicago, Illinois 60661-2511. In addition,
information may be obtained from the Commission's internet site at
http://www.sec.gov. This site contains reports, proxy and information
statements, and other information regarding registrants that file electronically
with the Commission.
 
     Statements contained in this Prospectus as to the contents of any contract
or other document which is filed as an exhibit to the Registration Statement are
not necessarily complete, and each such statement is qualified in its entirety
by reference to the full text of such contract or document.
 
     Upon consummation of the Consolidation, the Company will be required to
file reports and other information with the Commission pursuant to the Exchange
Act. In addition to applicable legal NYSE requirements, if any, holders of the
Listed Shares and the Subsidiary Partnership Units will receive annual reports
containing audited financial statements, with a report thereon by the Company's
independent public accountants, and quarterly reports containing unaudited
financial information for each of the first three quarters of each fiscal year.
If a CPA(R) Partnership does not participate in the Consolidation, such CPA(R)
Partnership will continue to file reports and other information with the
Commission as required by law.
 
                                        1
   13
 
                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE
 
     This Consent Solicitation Statement incorporates documents by reference
which are not presented herein or delivered herewith. These documents (without
exhibits, unless such exhibits are specifically incorporated by reference
herein) are available without charge to each person to whom a copy of this
Prospectus is delivered, upon written or oral request addressed to: W.P. Carey &
Co., Inc., 50 Rockefeller Plaza, New York, NY 10020, Attention: Investor
Relations, telephone number 1-800-733-8481 ext. CPA. In order to ensure timely
delivery of the documents, any request should be made by December 1, 1997.
 
     The following documents of the CPA(R) Partnerships have been filed with the
Commission and are incorporated herein by reference:
 
Annual Report on Form 10-K of CPA(R):1 for the year ended December 31, 1996.
Annual Report on Form 10-K of CPA(R):2 for the year ended December 31, 1996.
Annual Report on Form 10-K of CPA(R):3 for the year ended December 31, 1996.
Annual Report on Form 10-K of CPA(R):4 for the year ended December 31, 1996.
Annual Report on Form 10-K of CPA(R):5 for the year ended December 31, 1996.
Annual Report on Form 10-K of CPA(R):6 for the year ended December 31, 1996.
Annual Report on Form 10-K of CPA(R):7 for the year ended December 31, 1996.
Annual Report on Form 10-K of CPA(R):8 for the year ended December 31, 1996.
Annual Report on Form 10-K of CPA(R):9 for the year ended December 31, 1996.
 
Quarterly Report on Form 10-Q of CPA(R):1 for the six months ended June 30,
1997.
Quarterly Report on Form 10-Q of CPA(R):2 for the six months ended June 30,
1997.
Quarterly Report on Form 10-Q of CPA(R):3 for the six months ended June 30,
1997.
Quarterly Report on Form 10-Q of CPA(R):4 for the six months ended June 30,
1997.
Quarterly Report on Form 10-Q of CPA(R):5 for the six months ended June 30,
1997.
Quarterly Report on Form 10-Q of CPA(R):6 for the six months ended June 30,
1997.
Quarterly Report on Form 10-Q of CPA(R):7 for the six months ended June 30,
1997.
Quarterly Report on Form 10-Q of CPA(R):8 for the six months ended June 30,
1997.
Quarterly Report on Form 10-Q of CPA(R):9 for the six months ended June 30,
1997.
 
     All documents filed by the CPA(R) Partnerships pursuant to Sections 13(a),
13(c), 14 or 15(d) of the Exchange Act subsequent to the date of this Consent
Solicitation Statement and prior to the date on which the Consolidation is
consummated shall be deemed to be incorporated by reference into this Consent
Solicitation Statement and to be a part hereof from the date of filing of such
documents. Any statement contained in a document incorporated by reference
herein shall be deemed to be modified or superseded for purposes hereof to the
extent that a statement obtained herein (or in any other subsequently filed
document which also is incorporated herein) modifies or supersedes such
statement. Any such statement so modified or superseded shall not be deemed to
constitute a part hereof except as so modified or superseded.
 
                                        2
   14
 
                               PROSPECTUS SUMMARY
 
     The following Summary is qualified in its entirety by the more detailed
information and financial statements appearing elsewhere in this Prospectus and
supplements thereto. Capitalized terms not otherwise defined in this Summary
shall have the meanings set forth in the "GLOSSARY OF TERMS."
 
OVERVIEW
 
     As described in this Prospectus, William P. Carey, W.P. Carey & Co., Inc.
("W.P. Carey & Co."), Carey Corporate Property, Inc. ("CCP"), Seventh Carey
Corporate Property, Inc. ("Seventh Carey"), Eighth Carey Corporate Property,
Inc. ("Eighth Carey") and Ninth Carey Corporate Property, Inc. ("Ninth Carey"
and collectively, the "General Partners") are proposing a consolidation by
merger (the "Consolidation") of nine subsidiary limited partnerships (the
"Subsidiary Partnerships") of Carey Diversified LLC, a newly organized Delaware
limited liability company (the "Company" or "CD") with and into nine public
limited partnerships in the Corporate Property Associates series of limited
partnerships (the "CPA(R) Partnerships"). The CPA(R) Partnerships currently own,
in the aggregate, 198 properties in 37 states.
 
     The Company's objective is to increase shareholder value and its Funds from
Operations through prudent management of its real estate assets and through
opportunistic investments. The Company intends to capitalize on its status as a
publicly-traded real estate investment company to take immediate advantage of
the significant opportunities to make net lease and other investments at
attractive returns. The sources of capital for additional investments may
include internally generated cash flow and the issuance of debt or equity
securities by the Company.
 
     The General Partners are soliciting consents in connection with the
Consolidation because they believe it is in the best interests of the
Unitholders to restructure the CPA(R) Partnerships. They believe that the
Consolidation offers Unitholders the opportunity to control better the timing of
the liquidation of their investments (and the resulting taxation of such
liquidation) and to participate in the growth opportunities and additional
diversification provided by the Company while deferring the tax on approximately
$336 million of capital gain (assuming the Properties are all sold for their
appraised value). The General Partners believe that an aggregation of all the
CPA(R) Partnerships' Properties will likely result in higher values over the
long term for more Unitholders than if the real estate were sold and the CPA(R)
Partnerships were liquidated in accordance with the Partnership Agreements.
Participating Investors holding Listed Shares will be able to sell their Listed
Shares on the NYSE if they want to liquidate their interest or may borrow funds
using the Listed Shares as collateral.
 
     At the same time, the General Partners recognize that some Unitholders may
wish to retain a security that reflects the rights and interests represented by
the Units. The Company is offering the Subsidiary Partnership Units to those
Unitholders who wish to retain a security that provides substantially the same
economic interests and legal rights as a Unit. Subsidiary Partnership Units will
entitle holders to share in the economic performance of the assets held by the
CPA(R) Partnership in which such holder held an interest. The Subsidiary
Partnership Units will also entitle holders to vote on certain matters relating
to those Subsidiary Partnerships and will entitle holders to have their
Subsidiary Partnership Units redeemed within the same time period that the
corresponding CPA(R) Partnerships were expected to liquidate (or within which
they could reasonably be liquidated as of the date hereof).
 
     If the Consolidation is approved by the holders of a majority of the
outstanding Units in CPA(R) Partnerships owning assets with a Total Exchange
Value in excess of $200 million, and certain other conditions are satisfied, the
Consolidation will be completed. A CPA(R) Partnership will participate in the
Consolidation with the approval of Unitholders holding at least a majority of
the outstanding Units of such CPA(R) Partnership and the satisfaction of certain
other conditions. Each Unitholder may elect to receive all Listed Shares (which
represent an economic interest in all of the assets of the Company) or all
Subsidiary Partnership Units (which represent an interest in the particular
CPA(R) Subsidiary Partnership). See "DESCRIPTION OF SHARES AND SUBSIDIARY
PARTNERSHIP UNITS." If the Consolidation is consummated, the General Partners
and their Affiliates will contribute a portion of their General Partner interest
in exchange for Listed Shares and will retain the remainder of their General
Partner interests which
 
                                        3
   15
 
will be converted into Limited Partner interests in the Subsidiary Partnerships.
See COMPENSATION, REIMBURSEMENT AND DISTRIBUTIONS TO THE GENERAL PARTNERS AND
MANAGER.
 
     If Unitholders of a CPA(R) Partnership do not approve the Consolidation,
the CPA(R) Partnership (a "Nonparticipating Partnership") will continue to
operate as a separate legal entity with its own assets and liabilities, and its
investment objectives, policies and restrictions will not change. As a result,
Unitholders will retain their current interest in the Nonparticipating
Partnership. A Nonparticipating Partnership will continue to be operated in
accordance with the terms of its Partnership Agreement. The management of the
Nonparticipating Partnerships will be substantially the same. See "BACKGROUND
AND REASONS FOR THE CONSOLIDATION -- Effect of Consolidation on Nonparticipating
Partnerships."
 
     A vote in favor of the Consolidation also constitutes a vote in favor of
the related amendment of a Partnership Agreement (collectively, the "Partnership
Agreement Amendments"), the form of which is attached to this Prospectus as
Appendix C. The proposed Partnership Agreement Amendments expressly authorize
all actions necessary to successfully complete the Consolidation and the
distribution of the Listed Shares and Subsidiary Partnership Units to
Participating Investors. See "VOTING PROCEDURES -- Amendments to Partnership
Agreements."
 
ORGANIZATIONAL CHART
 
     The following organizational chart illustrates the organizational structure
of the Company assuming the Consolidation is consummated.
 
                             [ORGANIZATIONAL CHART]
 
(1) Affiliates include CCP, Seventh Carey, Eighth Carey and Ninth Carey
 
(2) Carey Management LLC will own 661,718 Listed Shares and will be a Limited
    Partner of each Subsidiary Partnership. See "COMPENSATION, REIMBURSEMENT AND
    DISTRIBUTIONS TO THE GENERAL PARTNERS AND MANAGER" for the interest retained
    by Carey Management LLC in each Subsidiary Partnership.
 
(3) Carey Diversified LLC will serve as the General Partner of all of the
    Subsidiary Partnerships that participate in the Consolidation.
 
                                        4
   16
 
RISKS AND OTHER ADVERSE FACTORS
 
     The following is a summary of the potential disadvantages, adverse
consequences and risks of the Consolidation. This summary is qualified in its
entirety by the more detailed discussion in the section entitled "RISK FACTORS"
contained in this Prospectus beginning on page 20.
 
     Fundamental Change in the Nature of Investment for Holders of Listed
Shares.  If the Consolidation is completed, there will be a change in the nature
of the investment of each Participating Investor that elects to receive Listed
Shares from holding an interest in a specified portfolio of net leased
commercial and industrial properties to holding an interest in an ongoing
company, the investment portfolio of which may be changed from time to time
without approval of Shareholders. If the Consolidation is completed, holders of
Listed Shares will be able to liquidate their investments only by selling their
Listed Shares on the NYSE or in private transactions, and they will not receive
a return of their investment in the form of liquidation proceeds through
property sales. If the Consolidation is completed, former Unitholders who elect
to receive Listed Shares will have an investment in an entity that is larger
than each of the CPA(R) Partnerships and will thus lose relative voting power.
 
     Potential Differences Between Total Exchange Value and Realizable
Value.  Unitholders are subject to the risk that the Total Exchange Value of the
CPA(R)Partnerships, which is based primarily on independent appraisals of each
CPA(R) Partnership's portfolio of Properties, does not reflect the realizable
value of the CPA(R) Partnerships' assets in an actual transaction. Were this to
be the case as to a CPA(R) Partnership, the consideration received by a
Unitholder of that CPA(R) Partnership may be understated or overstated.
Unitholders should recognize that appraisals are opinions as of the date
specified and are subject to certain assumptions and may not represent the true
worth or realizable value of the Properties. There can be no assurance that
another appraiser would assign the same appraised values to the Properties, or,
that if the Properties were sold, they would actually be sold at appraised
values; the sale prices might be higher or lower than the appraised values.
 
     Uncertainty Regarding Trading Price for the Listed Shares.  Listed Shares
may trade at prices substantially below Total Exchange Value per Share or
historical book value of the Company's assets. The price of Listed Shares after
the Consolidation may decrease below the Total Exchange Value per Share of $20
due to the potentially large number of Listed Shares that may be sold
immediately after the Consolidation by Participating Investors.
 
     Uncertainty as to Ultimate Composition of the Company.  Due to uncertainty
at the time of voting as to which CPA(R) Partnerships will participate in the
Consolidation, Unitholders may not be able to fully evaluate the Company's
potential financial strength or asset base when making the decision to
participate in Consolidation.
 
     Potential Change in the Nature and Amount of Leverage.  All but one of the
CPA(R) Partnerships own properties subject to limited recourse debt. The Board
of Directors could authorize additional borrowing by the Company. The Company
could become more highly leveraged and, thereby, increase its debt service,
which may adversely affect the Company's ability to make distributions to
Shareholders. In addition, the Company may incur full recourse debt which
exposes all of the assets of the Company to repayment instead of the mostly
limited recourse debt incurred by the CPA(R) Partnerships, which debt generally
exposes specific properties for the repayment of debt.
 
     Board of Directors' Ability Unilaterally to Effect Changes in Investment,
Financing and Certain Other Policies.  Although the Board of Directors of the
Company intends to implement the business plan set forth herein, the Board will
have the ability to change investment, financing and other policies of the
Company without the consent of Shareholders. See "BUSINESS AND PROPERTIES." No
changes can be made which affect the fundamental rights, preferences and
privileges of the holders of Subsidiary Partnership Units. The Board of
Directors will also have the ability to change the Company's distribution policy
with respect to the Listed Shares without the consent of the holders of Listed
Shares.
 
     No Market for the Subsidiary Partnership Units.  Holders of Subsidiary
Partnership Units may not be able to sell their Subsidiary Partnership Units
because no organized market for the Subsidiary Partnership
 
                                        5
   17
 
Units is expected to develop. If Subsidiary Partnership Units are sold, it is
likely that they will be sold at a substantial discount to the Total Exchange
Value per Subsidiary Partnership Unit.
 
     Conflicts of Interest in Structuring the Consolidation.  The General
Partners initiated and structured the Consolidation and will realize substantial
economic benefits, and, therefore, the General Partners are subject to conflicts
of interest with respect to the Consolidation. See "INTERESTS OF CERTAIN PERSONS
IN THE CONSOLIDATION AND CONFLICTS OF INTEREST -- Common General Partners."
 
     Lack of Independent Representation of Unitholders.  No independent party
was retained by the CPA(R) Partnerships to negotiate on behalf of the
Unitholders. Therefore, terms of the Consolidation may be less favorable to
Unitholders and more favorable to General Partners than if the Consolidation had
been subject to arm's-length negotiation. Had an independent party negotiated on
behalf of each CPA(R) Partnership, the terms of the Consolidation may have been
more favorable to certain or all CPA(R) Partnerships and fewer Listed Shares may
have been allocated to the General Partners.
 
     Consolidation Expenses will Reduce the Cash of the Company.  The
Consolidation Expenses are estimated to be approximately $2,997,000, or
approximately 0.6% of the Total Exchange Value (assuming 100 percent Partnership
Participation). Such expenses will reduce the cash available to the Company. See
"BACKGROUND AND REASONS FOR THE CONSOLIDATION -- Fees and Expenses."
 
     No Appraisal or Similar Rights for Nonconsenting Unitholders.  Unitholders
will have no appraisal or similar rights in connection with the Consolidation.
Therefore, Unitholders will not be entitled to receive cash payment for the fair
value of their Units if they do not vote in favor of the Consolidation and the
Consolidation is approved and consummated.
 
     Potential Reduction in Cash Distributions to Certain Investors.  Aggregate
cash distributions to Participating Investors may be lower after the
Consolidation than the aggregate distributions to Unitholders before the
Consolidation.
 
     Holders of Majority of Units Bind Partnership.  Approval of the
Consolidation by Unitholders holding a majority of outstanding Units of a CPA(R)
Partnership will cause such CPA(R) Partnership to be merged with a Subsidiary
Partnership and such approval will bind all of that CPA(R) Partnership's
Unitholders, including Unitholders who vote against or abstain from voting with
respect to the Consolidation.
 
     Additional and Unknown Liabilities.  Combining assets and liabilities of
the Participating Partnerships in the Consolidation may subject holders of
Listed Shares to liabilities of Participating Partnerships in which they did not
previously own an interest. The Company also has potential liability for
unknown, undisclosed or contingent liabilities of Participating Partnerships,
including, but not limited to, claims for indemnification by General Partners,
environmental liabilities and title defects, which could adversely affect the
liquidity of the Company and its ability to make expected distributions to
holders of Listed Shares.
 
BENEFITS OF THE CONSOLIDATION AND LISTED SHARES
 
     From 1979 through 1991, the CPA(R) Partnerships raised approximately $400
million through public offerings of Units, and each CPA(R) Partnership invested
in net leased industrial and commercial real estate. When the CPA(R)
Partnerships were formed, Unitholders anticipated a return of their investment
over the finite lives of the CPA(R) Partnerships, with a disposition strategy
that included the sale of assets and liquidation of the CPA(R) Partnerships. The
General Partners believe that the Consolidation is the best way for Limited
Partners to achieve the original investment goals for the following reasons:
 
- -  LIQUIDITY THROUGH STOCK EXCHANGE LISTING.
 
     The Company has applied for listing of the Listed Shares on the NYSE.
Accordingly, the Consolidation offers liquidity to those Limited Partners who
receive Listed Shares in the Consolidation. Holders of Listed Shares may also be
able to borrow by using the Listed Shares as collateral. The Subsidiary
Partnership Units will not be listed on any national securities exchange, and no
public market is expected to develop for the Subsidiary Partnership Units.
 
                                        6
   18
 
- -  INCREASED DIVERSIFICATION.
 
     The Consolidation permits holders of Listed Shares to participate in a
company substantially larger and more diversified than any of the individual
CPA(R) Partnerships. The Company will have increased tenant, building type,
industry sector and geographic diversity. The size and diversity of the Company
spreads the risk of an investment in the Company over a broader group of assets
and reduces the dependence of the investment upon the performance of any
particular asset or group of assets.
 
- -  GREATER CONTROL OF TIMING OF RECOGNITION OF TAXABLE INCOME.
 
     As a perpetual life entity, the Company will be able to continue to manage
the Properties instead of being forced to sell them over the next several years.
Holders of Listed Shares will be able to control better the recognition of
taxable income by holding or selling the Listed Shares and recognizing taxable
income at the time of the sale of such Shares, instead of being forced to
recognize taxable income resulting from the sale of Properties by the CPA(R)
Partnerships as the CPA(R) Partnerships are liquidated. If the CPA(R)
Partnerships were to sell the Properties at their appraised value, the
Unitholders would recognize capital gains of approximately $336 million. In
addition, the sale of these Properties may result in the recognition of taxable
income in an amount in excess of the cash received by the CPA(R) Partnership
selling the Properties at the time Properties are sold. Holders of Listed Shares
will still recognize income if the Company sells these Properties for a gain,
but the Company expects to sell significantly fewer Properties than if the
CPA(R) Partnerships were being liquidated.
 
- -  GREATER INVESTMENT OPPORTUNITY.
 
     The General Partners believe that the Company will maximize economic value
for those Unitholders who receive Listed Shares in connection with the
Consolidation. Although there can be no assurances, the General Partners believe
that investment opportunities exist for investment in net leased real estate and
other assets which provide attractive investment yields relative to their risk.
 
- -  UNITHOLDERS' CHOICE OF INVESTMENT -- LISTED SHARES OR SUBSIDIARY PARTNERSHIP
UNITS.
 
     Those Unitholders who do not want the risks and opportunities afforded by
the Listed Shares can elect to receive Subsidiary Partnership Units in
connection with the Consolidation. The Subsidiary Partnership Units have been
structured so that their economic interests and legal rights are substantially
the same as the economic interests and legal rights of the Units. The
performance of, and distributions to the holders of, Subsidiary Partnership
Units will depend on the performance of the Properties of the corresponding
Subsidiary Partnerships.
 
OPTIONS AVAILABLE AND DUTIES OWED TO LIMITED PARTNERS WHO OBJECT TO THE
CONSOLIDATION
 
- -  LIMITED PARTNERS MAY VOTE AGAINST THE CONSOLIDATION.
 
     If the holders of a majority of the outstanding Units in the CPA(R)
Partnerships representing the Minimum Participation Amount do not approve the
Consolidation, the Consolidation will not be completed. Even if the
Consolidation is completed, a particular CPA(R) Partnership will not participate
in the Consolidation if the holders of at least a majority of the outstanding
Units in that CPA(R) Partnership do not approve the Consolidation. Rather, that
CPA(R) Partnership will continue to operate as a separate legal entity with its
own assets and liabilities, its investment objectives, policies and restrictions
will not change, and those Limited Partners will retain their interests
currently held.
 
- -  LIMITED PARTNERS MAY ELECT TO RECEIVE SUBSIDIARY PARTNERSHIP UNITS.
 
     The economic interests and legal rights of holders of Subsidiary
Partnership Units are substantially the same as those of holders of Limited
Partner interests in a CPA(R) Partnership.
 
                                        7
   19
 
- -  LIMITED PARTNERS OWED A FIDUCIARY DUTY.
 
     The common law of both Delaware and California imposes fiduciary duties of
care, loyalty, good faith and fair dealing on the General Partners in connection
with effecting or attempting to effect the Consolidation.
 
FAIRNESS
 
     The General Partners believe the terms of the Consolidation are fair as a
whole and to the Unitholders in each of the CPA(R) Partnerships, regardless of
which combination of CPA(R) Partnerships is included in the Consolidation. The
General Partners have based their determination on a variety of factors,
including, but not limited to (i) the form, allocation and amount of
consideration offered to Unitholders, including Unitholders who vote against the
Consolidation ("Dissenting Investors") and to the General Partners, (ii) the
tax-free nature of the transaction, (iii) the lack of material differences among
the CPA(R) Partnerships, (iv) the opportunity for each Unitholder to vote in
favor of, or against, the Consolidation, and to elect to receive either Listed
Shares or Subsidiary Partnership Units that are valued based on the same
methodology, (v) the appraisals rendered by the Independent Appraiser with
respect to the value of the CPA(R) Partnerships and (vi) the Fairness Opinion
rendered by the Independent Appraiser. See "BACKGROUND AND REASONS FOR THE
CONSOLIDATION."
 
     The General Partners reviewed the allocation and estimated value of the
consideration to be received by Unitholders in connection with the Consolidation
and compared this estimated consideration to the estimated consideration that
may have been received by Unitholders if any of the alternatives to the
Consolidation had been recommended by the General Partners. The General Partners
concluded that the likely market value of the Listed Shares of the Company,
based upon the trading range of real estate securities, would be higher in the
long run than the estimated value of the consideration Unitholders would have
received if the General Partners had recommended any of the alternatives to the
Consolidation. See "BACKGROUND AND REASONS FOR THE CONSOLIDATION -- Comparison
of Alternative Considerations." Based upon this review and comparison, the
General Partners concluded that the Consolidation is fair and that the terms of
the Subsidiary Partnership Units are fair to Unitholders from a financial point
of view.
 
INDEPENDENT APPRAISALS AND FAIRNESS OPINION
 
     Each CPA(R) Partnership has obtained from the Independent Appraiser an
appraisal of the fair market value of its real estate portfolio as of March 31,
1997 based solely on the income approach to valuation (the "Independent
Appraisal"). Due to the type of real estate assets held by the CPA(R)
Partnerships and the nature of lease terms, the General Partners concluded after
consultation with the Independent Appraiser that the use of the income approach
to valuation was the most appropriate way of assessing the value of the CPA(R)
Partnerships' real estate portfolios. The Independent Appraiser concluded that
use of the income approach was reasonable and appropriate. The same method was
used for each CPA(R) Partnership. In performing such appraisals, the Independent
Appraiser conducted such investigations and inquiries as it deemed necessary in
establishing the valuations and made such assumptions and identified such
qualifications and limitations as it deemed necessary in its findings. See
"APPRAISALS AND FAIRNESS OPINION -- Independent Appraisal."
 
     The Independent Appraiser has rendered its opinion (the "Fairness
Opinion"), subject to the assumptions, limitations and qualifications contained
therein, that the allocation of Listed Shares among the CPA(R) Partnerships is
fair to the Unitholders from a financial point of view. The Independent
Appraiser, in arriving at its opinion, performed the Independent Appraisal of
each CPA(R) Partnership's portfolio of properties reviewed, among other things,
a draft of this Prospectus in substantially the form filed with the SEC and
provided to Unitholders, financial and other information regarding the CPA(R)
Partnerships provided to it by the General Partners and conducted such other
inquiries as it deemed appropriate and discussed the allocation methodology,
analysis and conclusions with the General Partners.
 
     The Fairness Opinion does not address (i) the fairness of any terms of the
Consolidation (other than the fairness of the allocations of the Listed Shares
for the maximum and minimum participation levels as defined herein) or the
amounts or allocations of Consolidation Expenses or the amounts of Consolidation
Expenses
 
                                        8
   20
 
borne by Limited Partners at various levels of participation in the
Consolidation, (ii) the relative value of the Listed Shares and the Subsidiary
Partnership Units to be issued in the Consolidation, (iii) the prices at which
the Listed Shares or Subsidiary Partnership Units may trade following the
Consolidation or the trading value of the Listed Shares or Subsidiary
Partnership Units to be received compared with the current fair market value of
the CPA(R) Partnership's portfolio or other assets if liquidated in real estate
markets or (iv) alternatives to the Consolidation.
 
     The Fairness Opinion and the Independent Appraisal, each of which contains
a description of the assumptions and qualifications made, matters considered and
limitations on the review and analysis, are set forth as Appendices A and B,
respectively, and should be read in their entirety.
 
THE CONSENT SOLICITATION
 
The Consent Solicitation...  Consent Cards must be received by December 16, 1997
                             (unless extended by the General Partners) to be
                             counted in the vote on the Consolidation.
 
Voting.....................  Each Unit entitles the holder thereof on the record
                             date to one vote. Only Unitholders on the record
                             date are entitled to vote on the Consolidation.
                             October 7, 1997 is the record date for
                             determination of Unitholders entitled to vote on
                             the Consolidation.
 
Units Outstanding..........  On the record date, the following number of Units
                             were outstanding for each CPA(R) Partnership:
 


                                                                           UNITS
                                                CPA(R):                 OUTSTANDING
                                 -------------------------------------  -----------
                                                                     
                                  1...................................     40,000
                                  2...................................     54,900
                                  3...................................     66,000
                                  4...................................     85,528
                                  5...................................    113,200
                                  6...................................     47,930
                                  7...................................     45,209
                                  8...................................     67,582
                                  9...................................     59,918

 
Vote Required..............  Participation in the Consolidation by a CPA(R)
                             Partnership will require the approval of the
                             holders of a majority of the outstanding Units of
                             that CPA(R) Partnership.
 
                             Each Unitholder votes FOR or AGAINST or ABSTAIN on
                             the Consolidation and may elect to receive all
                             Listed Shares or all Subsidiary Partnership Units.
                             If a Unitholder fails to return a Consent Card or
                             returns a Consent Card and fails to elect to
                             receive Listed Shares or Subsidiary Partnership
                             Units in connection with the Consolidation and the
                             Consolidation is consummated, such Unitholder will
                             receive all Listed Shares. Failure to submit a
                             written Consent Card is the functional equivalent
                             of a vote AGAINST the Consolidation for purposes of
                             tallying the vote. Abstentions and broker non-votes
                             (if any) will not count toward the number of
                             consents required for approval and have the effect
                             of a vote AGAINST the Consolidation for purposes of
                             tallying the vote.
 
                                        9
   21
 
THE COMPANY
 
  General
 
     The Company was formed as a Delaware limited liability company under the
laws of the State of Delaware on October 15, 1996 for the initial purpose of
participating in the Consolidation. The current Shareholders of the Company are
Carey Management LLC (the "Manager") and Carey Property Advisors LP (the
"Initial Member"). The Company is expected to be treated as a partnership for
tax purposes. See "INCOME TAX CONSEQUENCES -- Classification as 'Partnerships'."
The Company currently has no significant assets or liabilities. The Company's
principal executive offices are located at 50 Rockefeller Plaza, New York, New
York 10020.
 
  Business Plan of the Company
 
     The Company's objective is to increase shareholder value and its Funds from
Operations through prudent management of its real estate assets and
opportunistic investments. The Company intends to capitalize on its status as a
publicly-traded real estate investment company to take immediate advantage of
the significant opportunities to make net lease and other real estate
investments at attractive returns. The Company expects to evaluate a number of
different opportunities and to pursue the most attractive based upon its
analysis of the risk/return tradeoffs.
 
     The Company's business plan is a significant expansion of the business
plans of the CPA(R) Partnerships. The Company intends to be a dynamic,
growth-oriented organization rather than a closed-end portfolio of real estate
investments. In addition to acquiring additional net leased properties, the
Company intends to seek additional opportunistic investments utilizing the core
competencies of Company's management (which include in-depth credit analysis,
asset valuation and creative structuring), optimizing the Company's existing
portfolio through the expansion of existing properties and strategic property
sales and increasing the Company's access to capital at a lower cost. As a
perpetual life, growth-oriented company, the Company will continue to own
Properties as long as it believes ownership helps attain the Company's
objectives. The Board of Directors of the Company will have the ability to
change investment, financing, distribution and other policies of the Company
without the consent of the Shareholders. See "BUSINESS AND PROPERTIES."
 
  Management of the Company
 
     The Manager will provide both strategic and day-to-day management for the
Company, including research, investment analysis, acquisition and development
services, asset management, capital funding services, disposition of assets and
administrative services. The Manager has dedicated senior executives in each
area of its organization so that the Company will function as a fully integrated
operating company.
 
     The Board of Directors will monitor the performance of the Manager.
Initially the Board will consist of ten members, including five directors who
are not employees of the Company or the Manager. Initially, the Directors will
be appointed by the Manager and thereafter will be elected by holders of Listed
Shares.
 
     For the background of the individuals responsible for the management of the
Company and a more detailed description of the responsibilities of the Manager,
please see the "MANAGEMENT FOLLOWING THE CONSOLIDATION" section of this
Prospectus. For more information on fees payable to the Manager or its
Affiliates, please see the "COMPENSATION, REIMBURSEMENT AND DISTRIBUTIONS TO THE
GENERAL PARTNERS AND MANAGER" section of this Prospectus.
 
RECOMMENDATION OF THE GENERAL PARTNERS
 
     The General Partners, including all of the Directors of the corporate
General Partners, have unanimously approved the Consolidation and believe the
Consolidation is fair as to each CPA(R) Partnership and any combination of
CPA(R) Partnerships. THE GENERAL PARTNERS STRONGLY RECOMMEND THAT THE
UNITHOLDERS IN EACH CPA(R) PARTNERSHIP VOTE FOR THE CONSOLIDATION AND ELECT TO
RECEIVE LISTED SHARES. See "BACKGROUND AND REASONS FOR THE
CONSOLIDATION -- Recommendations of the General Partners and Fairness
Determination."
 
                                       10
   22
 
     The General Partners believe the Consolidation has the greatest potential
to maximize investment returns, while offering significantly enhanced liquidity.
This belief is based, in part, upon a comparison of the after-tax consideration
to be received in the Consolidation to the after-tax consideration which may
have been received if any of the alternatives to the Consolidation had been
approved. See "BACKGROUND AND REASONS FOR THE CONSOLIDATION -- Recommendations
of the General Partner and Fairness Opinion" and "-- Alternatives to the
Consolidation."
 
ALTERNATIVES TO THE CONSOLIDATION
 
     The General Partners are proposing the Consolidation because they believe
that it is the best available alternative to maximize Unitholder value over the
long-term. The alternatives to the Consolidation which were considered by the
General Partners include continuing the existence of each CPA(R) Partnership as
a limited partnership, listing of the Units on a national securities exchange or
the Nasdaq National Market System and liquidating each CPA(R) Partnership. The
General Partners do not believe that any of these alternatives would be more
beneficial to the Unitholders than the Consolidation. See "BACKGROUND AND
REASONS FOR THE CONSOLIDATION -- Alternatives to the Consolidation."
 
CONSEQUENCES IF THE CONSOLIDATION IS NOT APPROVED
 
     If the Consolidation is not consummated for any reason with respect to a
particular CPA(R) Partnership, the General Partners presently intend to continue
to operate such CPA(R) Partnership in its current form and the limited partners
will retain their Units. In managing the business of the CPA(R) Partnership, the
General Partners will take whatever actions they deem are appropriate in
satisfying their fiduciary obligations to the Limited Partners and the CPA(R)
Partnership. The General Partners will consider various options relating to the
termination of the CPA(R) Partnership. No other transaction is currently being
considered by the CPA(R) Partnerships as an alternative to the Consolidation,
although the CPA(R) Partnerships may from time to time explore other
alternatives. See "BACKGROUND AND REASONS FOR THE CONSOLIDATION -- Consequences
if the Consolidation is Not Approved."
 
                                       11
   23
 
TABLES REGARDING TOTAL EXCHANGE VALUE
 
     Total Exchange Value Allocated to Unitholders.  The following table sets
forth the allocation of Listed Shares among the CPA(R) Partnerships in
connection with the Consolidation. This table also sets forth the Total Exchange
Value and number of Listed Shares allocated to Unitholders per $1,000 originally
invested.
 
                        TOTAL EXCHANGE VALUES ALLOCATED
                               TO UNITHOLDERS(1)
 


                                                                                            PER $1,000
                                                                                       ORIGINAL INVESTMENT
                                           TOTAL                                       --------------------
                                       EXCHANGE VALUE   TOTAL NUMBER    PERCENT OF      TOTAL     NUMBER OF
                                        ALLOCATED TO     OF LISTED         TOTAL       EXCHANGE    LISTED
                                       UNITHOLDERS(2)    SHARES(3)     LISTED SHARES   VALUE(4)   SHARES(5)
                                       --------------   ------------   -------------   --------   ---------
                                                                                   
CPA(R):1.............................   $  21,036,720     1,051,836          4.45%      $1,052      52.59
CPA(R):2.............................      30,693,620     1,534,681          6.49%       1,118      55.91
CPA(R):3.............................      50,062,060     2,503,103         10.58%       1,517      75.85
CPA(R):4.............................      56,388,180     2,819,409         11.92%       1,319      65.93
CPA(R):5.............................      41,586,398     2,079,320          8.79%         735      36.74
CPA(R):6.............................      66,168,400     3,308,420         13.99%       1,381      69.03
CPA(R):7.............................      50,079,940     2,503,997         10.58%       1,108      55.39
CPA(R):8.............................      94,010,240     4,700,512         19.87%       1,391      69.55
CPA(R):9.............................      63,072,402     3,153,620         13.33%       1,053      52.63
                                         ------------    ----------        ------
TOTAL................................   $ 473,097,960    23,654,898        100.00%
                                         ============    ==========        ======

 
- ---------------
(1) This table presents the Total Exchange Value allocated to the Unitholders
    and assumes 100 percent Partnership Participation in the Consolidation and
    that no Subsidiary Partnership Units are issued.
 
(2) See "BACKGROUND AND REASONS FOR THE CONSOLIDATION -- Determination of Total
    Exchange Value" for a determination of the Total Exchange Value for the
    Unitholders and the General Partners.
 
(3) The total number of Listed Shares was calculated by dividing the Total
    Exchange Value Allocated to Unitholders by $20, an arbitrary figure.
 
(4) A capital contribution of $500 was required for each Unit in CPA(R):5. The
    capital contribution for each Unit of the remaining CPA(R) Partnerships was
    $1,000. This column was calculated based on an original investment of $1,000
    to facilitate a comparison among the CPA(R) Partnerships.
 
(5) The number of Listed Shares to be issued per $1,000 original investment was
    calculated by dividing the Total Exchange Value allocated to Unitholders per
    $1,000 original investment by $20. No fractional Listed Shares will be
    issued in connection with the Consolidation. See "BACKGROUND AND REASONS FOR
    THE CONSOLIDATION -- No Fractional Shares."
 
     Historical Cash Distributions and Total Exchange Value Allocated to
Unitholders.  The following table sets forth selected information per $1,000
original investment in a CPA(R) Partnership. The Total Exchange Value of the
CPA(R) Partnerships as of June 30, 1997 is based on the appraised market value
of their properties, net of adjustments for Net Other Assets and Liabilities,
mortgage debt and certain other adjustments and does not necessarily reflect the
aggregate price at which Listed Shares or Subsidiary Partnership Units may be
sold. See "BACKGROUND AND REASONS FOR THE CONSOLIDATION -- Total Exchange Value
and Allocation of Listed Shares and Subsidiary Partnership Units."
 
                                       12
   24
 
                       HISTORICAL CASH DISTRIBUTIONS AND
                 TOTAL EXCHANGE VALUE ALLOCATED TO UNITHOLDERS
                         PER $1,000 ORIGINAL INVESTMENT
 


                                                                                    TOTAL OF CUMULATIVE
                                                                  TOTAL              DISTRIBUTIONS AND    PERCENT OF
                              CUMULATIVE DISTRIBUTIONS      EXCHANGE VALUE(2)            ASSIGNED          ORIGINAL
PARTNERSHIP                      TO UNITHOLDERS(1)       ALLOCATED TO UNITHOLDERS     EXCHANGE VALUE      INVESTMENT
- ----------------------------  ------------------------   ------------------------   -------------------   ----------
                                                                                              
CPA(R):1....................           $1,208                     $1,052                  $ 2,260             226%
CPA(R):2....................            2,456                      1,118                    3,574             357%
CPA(R):3....................            2,423                      1,517                    3,940             394%
CPA(R):4....................            1,630                      1,319                    2,949             295%
CPA(R):5....................            1,292                        735                    2,027             203%
CPA(R):6....................            1,110                      1,381                    2,491             249%
CPA(R):7....................              954                      1,108                    2,062             206%
CPA(R):8....................              778                      1,391                    2,169             217%
CPA(R):9....................              688                      1,053                    1,741             174%

 
- ---------------
(1) Represents cash distributions from operations and return of capital from
    inception through October 1997.
 
(2) The assigned Total Exchange Value is based on the appraised value of the
    Properties, net of certain adjustments, and does not necessarily reflect the
    aggregate price at which Listed Shares or Subsidiary Partnership Units may
    be sold.
 
     Distribution Comparison.  The following table sets forth the distributions
currently paid by the CPA(R) Partnerships per $1,000 original investment in a
CPA(R) Partnership and the distributions expected to be paid by the Company if
distributions are paid at an annual rate of $1.65 per Listed Share.
 


                                            DISTRIBUTIONS FROM        DIVIDENDS FROM LISTED SHARES
                                            CPA(R) PARTNERSHIP        ISSUED IN THE CONSOLIDATION
                  PARTNERSHIP            PER $1,000 INVESTMENT(1)       PER $1,000 INVESTMENT(2)
        -------------------------------  ------------------------     ----------------------------
                                                                
        CPA(R):1.......................           $70.56                        $  86.78
        CPA(R):2.......................            51.12                           92.25
        CPA(R):3.......................            99.36                          125.15
        CPA(R):4.......................            98.40                          108.78
        CPA(R):5.......................            66.72                           60.62
        CPA(R):6.......................            97.16                          113.89
        CPA(R):7.......................            73.28                           91.39
        CPA(R):8.......................            88.16                          114.76
        CPA(R):9.......................            84.96                           86.84

 
- ---------------
(1) Annualized rate based on distributions paid in October 1997.
 
(2) Assuming an annual distribution rate of $1.65 per Listed Share.
 
NO DISSENTERS' RIGHTS
 
     If a Unitholder in a Participating Partnership votes AGAINST the
Consolidation, he will not be entitled to dissenters' or appraisal rights under
the Partnership Agreements or Delaware or California Partnership Law, nor will
such rights be provided by the CPA(R) Partnerships or the Company. See "VOTING
PROCEDURES -- No Right of Appraisal."
 
                                       13
   25
 
COMPARISON OF THE CPA(R) PARTNERSHIPS AND THE COMPANY
 
     The summary information below highlights a number of significant
differences between the CPA(R) Partnerships and the Company. See "COMPARISONS OF
CPA(R) PARTNERSHIPS AND COMPANY."
 
     Form of Organization.  The CPA(R) Partnerships and the Company are each
vehicles appropriate for holding real estate investments and afford passive
investors, such as Unitholders and Shareholders, certain benefits, including
limited liability, a professionally managed portfolio and the avoidance of
double-level taxation. The CPA(R) Partnerships are under the control of their
General Partners, while the Company is under the control of the Directors.
 
     Length of Investment.  Unitholders in each of the CPA(R) Partnerships
expect liquidation of their investments when the assets of the CPA(R)
Partnership are liquidated. In contrast, the Company does not expect to dispose
of its assets within any prescribed period and, in any event, plans to retain
the net sales proceeds for future investments. Holders of Listed Shares are
expected to achieve liquidity for their investments by trading Listed Shares in
the public market and not through the liquidation of the Company's assets.
 
     Properties and Diversification.  The real estate portfolio of each CPA(R)
Partnership was limited to the assets raised in its initial equity offering and
debt financing. The Company will be larger, have a more diversified portfolio
than any of the CPA(R) Partnerships and has the potential for future growth. An
investment in the Company should not be viewed as an investment in a specific
pool of assets, but instead as an investment in an ongoing Company, subject to
the risks normally related to its business.
 
     Additional Equity.  As the CPA(R) Partnerships are not authorized to issue
additional Units or other equity interests, the Units generally are not subject
to dilution. In contrast, the Company has substantial flexibility to raise
equity capital to finance its business through the sale of equity securities,
market conditions permitting. The Company, through the issuance of new equity
securities, may substantially expand its capital base to make new investments.
The issuance of additional equity securities by the Company may dilute the
interests of holders of Listed Shares. The Company may issue limited liability
company interests with priorities or preferences over Listed Shares with respect
to dividends and liquidation proceeds ("Preferred Shares").
 
     Borrowing Policies.  In conducting its business, the Company, like the
CPA(R) Partnerships, may borrow funds. Borrowing funds may allow the Company to
substantially expand its asset base, but may also increase the Company's risk
from leveraged investments. The Partnership Agreements include limitations on
borrowing, while the Company's Organization Documents include no such
limitations.
 
     Restrictions on Related Party Transactions.  Except for transactions
specifically approved in the Partnership Agreements (and which were disclosed in
the disclosure documents prepared for the offering and sale of the Units), the
CPA(R) Partnerships are not authorized to enter into transactions with the
General Partners or their Affiliates unless the transactions are approved in
advance by a vote of the Unitholders. The Limited Liability Company agreement of
the Company (the "Operating Agreement") contains similar restrictions, but the
Company may enter into a transaction with its Directors, officers and
significant Shareholders if the transaction is approved by a majority of the
Directors not interested in the matter following a determination that the
transaction is fair, competitive and commercially reasonable. Transactions with
interested parties do not require the approval of Shareholders.
 
     Compensation, Fees and Distributions.  Under the Partnership Agreements and
certain management agreements, each of the CPA(R) Partnerships pays compensation
to its General Partner. After the Consolidation, the Manager will own Listed
Shares and receive fees for certain services. The General Partners will continue
to receive certain distributions after the Consolidation as limited partners of
the Subsidiary Partnerships and leasing fees which will be credited against fees
payable to the Manager. Additionally, if the Consolidation is completed, W.P.
Carey & Co. will receive compensation for investment banking services in the
form of warrants to purchase Listed Shares. If all the CPA(R) Partnerships
participate in the Consolidation, W.P. Carey & Co. will receive warrants to
purchase 2,284,800 Listed Shares at $21 per Share and 725,930
 
                                       14
   26
 
Listed Shares at $23 per Share. The warrants will generally be exercisable for
ten years beginning one year after the date the Consolidation is completed.
 
     Management Control and Responsibilities.  Holders of Listed Shares have
greater control over management of the Company than the Unitholders have over
the CPA(R) Partnerships because the members of the Company's Board of Directors
are elected for three-year terms, with a portion of the Board of Directors
elected at each annual meeting of holders of Listed Shares. The General Partners
do not need to seek re-election, but instead serve unless removed by an
affirmative vote of Unitholders owning a majority of the Units entitled to vote,
which is generally an extraordinary event. As passive investors, Unitholders and
holders of Listed Shares must rely upon management of the CPA(R) Partnerships
and Company, respectively, for the prudent administration of their investments.
 
     Management Liability and Indemnification.  The General Partner of each of
the CPA(R) Partnerships has, under most circumstances, no liability to its
CPA(R) Partnership for acts or omissions it undertakes when performed in good
faith, in a manner reasonably believed to be within the scope of its authority
and in the best interests of the CPA(R) Partnership. Each General Partner also
has, under specified circumstances, a right to be reimbursed by its CPA(R)
Partnership for liability, loss, damage, costs and expenses it incurs by virtue
of serving as General Partner. Although the standards are expressed somewhat
differently, there are similar protections from liability available to the
Manager, Directors and officers for exculpation from liability and to seek
indemnification from the Company. In the Consolidation, the Company will be
assuming all of the existing and contingent liabilities of the Participating
Partnerships, including their obligations to indemnify the General Partners.
 
     Voting Rights.  Holders of Listed Shares have the right to elect Directors
and vote on other matters on a periodic basis, while Unitholders may vote only
on matters related to their CPA(R) Partnership.
 
     Liquidity.  The Units constitute illiquid investments and Unitholders may
find it difficult to dispose of their Units, if they wish to do so, or may be
forced to sell the Units at substantial discounts to facilitate the sale. The
Subsidiary Partnership Units are expected to have similar liquidity
characteristics to the Units, while the Listed Shares are expected to be listed
on the NYSE and freely tradable.
 
     Taxation of Taxable Investors.  The CPA(R) Partnerships allow full
pass-through of tax benefits resulting in taxable income or loss at the partner
level only. Unitholders are taxed on their allocable share of partnership income
regardless of the amount of cash distributions. The Company is expected to be
treated as a partnership for tax purposes and will have similar tax
characteristics.
 
SUMMARY OF FEDERAL TAX CONSEQUENCES
 
     Unitholders and the Company will not recognize any gain or loss in
connection with the Consolidation, subject to the assumptions and other matters
discussed in this Prospectus under "INCOME TAX CONSEQUENCES."
 
CONFLICTS OF INTEREST RELATED TO THE CONSOLIDATION
 
     The following is a summary of the potential conflicts of interest relating
to the Consolidation. This summary is qualified in its entirety by the more
detailed discussion in the Section entitled "INTERESTS OF CERTAIN PERSONS IN THE
CONSOLIDATION AND CONFLICTS OF INTEREST" contained in this prospectus beginning
on page 82.
 
     General.  A number of conflicts of interest are inherent in the
relationships among the CPA(R)Partnerships, the General Partners and the
Unitholders. As a result, the General Partners engaged the Independent Appraiser
to render the Fairness Opinion and to independently determine the fair value of
the Properties. Certain conflicts of interest are summarized below.
 
     General Partners.  The General Partners have participated in the initiation
and structuring of the Consolidation and, in exchange for transferring certain
interests to the Company, will realize substantial
 
                                       15
   27
 
economic benefits if the Company is able to proceed with and consummate the
Consolidation as to some or all of the CPA(R) Partnerships.
 
     A transaction involving the purchase, financing, lease and sale of any
Property by the Company may result in the immediate realization by the Manager
and its Affiliates of substantial commissions, fees, compensation and other
income. Potential conflicts may arise in connection with the determination by
the Manager (on behalf of the Company) whether to hold or to sell a Property, as
such determination could impact the timing and amount of fees payable to the
Manager.
 
     Common General Partners.  W.P. Carey & Co. serves as the corporate general
partner of CPA(R):1, CPA(R):2 and CPA(R):3; CCP serves as the corporate general
partner of CPA(R):4, CPA(R):5 and CPA(R):6; Seventh Carey serves as the
corporate general partner of CPA(R):7; Eighth Carey serves as the corporate
general partner of CPA(R):8; and Ninth Carey serves as the corporate general
partner of CPA(R):9. William P. Carey serves as a general partner of all of the
CPA(R) Partnerships. The Boards of Directors of W.P. Carey & Co., CCP, Seventh
Carey, Eighth Carey and Ninth Carey are comprised of the same persons, except
that Stephen H. Hamrick serves as a Director of only Seventh Carey, Eighth Carey
and Ninth Carey.
 
     The General Partners of each CPA(R) Partnership have an independent
obligation to ensure that such CPA(R) Partnership's participation in the
Consolidation is fair and equitable. The General Partners have sought to
discharge faithfully this obligation to each of the CPA(R) Partnerships, but it
should be borne in mind that each of the General Partners or their Affiliates
serves in a similar capacity with respect to the other CPA(R) Partnerships.
 
     Lack of Independent Representation.  While the Independent Appraiser has
provided the Fairness Opinion, the CPA(R) Partnerships have not retained any
outside representatives to act on behalf of or represent the interests of the
Unitholders in negotiating the terms and conditions of the Consolidation.
Additionally, no group of Unitholders was empowered to negotiate the terms and
conditions of the Consolidation or to determine what procedures should be in
place to safeguard the rights and interests of the Unitholders.
 
     Fiduciary Duties of General Partners.  The General Partners have fiduciary
duties to the CPA(R) Partnerships and the Unitholders. Under these fiduciary
duties, the General Partners are obligated to ensure that the CPA(R)
Partnerships are treated fairly and equitably in transactions with third
parties, especially where consummation of such transactions may result in the
interests of General Partners being opposed to, or not totally consistent with,
the interests of the Limited Partners.
 
     Allocation of Services.  If the Consolidation is consummated, employees of
the Manager will provide services related to the operation of the Company, any
Nonparticipating Partnerships and the other entities described above. As a
result, possible conflicts of interest may arise regarding allocation of these
services between the Company, any Nonparticipating Partnerships and these other
entities.
 
     Non-Arm's-Length Agreements.  All agreements and arrangements, including
those relating to compensation, between the Company and the Manager or any of
its Affiliates will not be the result of arm's-length negotiations.
 
     Competition with the Company from Affiliates of the Manager.  W.P. Carey &
Co. and its Affiliates specialize in providing lease financing services to major
corporations and, therefore, may be in competition with the Company with respect
to properties, potential purchasers, sellers and lessees of properties and
mortgage financing for the Properties. W.P. Carey & Co., its subsidiaries and
Affiliates and William P. Carey currently manage or advise public and private
real estate investment entities, including the CPA(R) Partnerships and CPA(R)
REITs, whose investment and rate of return objectives are similar to those of
the Company. In addition, they expect to manage or advise, directly or through
Affiliates, additional REITs, public and private investment partnerships and
other investment entities.
 
     Investment Banking Fees Paid to W.P. Carey & Co. in the form of
Warrants.  If the Consolidation is completed, W.P. Carey & Co. will receive
compensation for investment banking services in the form of warrants to purchase
Listed Shares. If all the CPA Partnerships participate in the Consolidation,
W.P. Carey & Co. will receive warrants to purchase 2,284,800 Listed Shares at
$21 per Share and 725,930 Listed Shares
 
                                       16
   28
 
at $23 per Share. The warrants generally will be exercisable for 10 years
beginning one year after the date the Consolidation is completed. See
"COMPENSATION, REIMBURSEMENT AND DISTRIBUTIONS TO THE GENERAL PARTNERS AND
MANAGER -- Investment Banking Fee."
 
CONDITIONS TO THE CONSOLIDATION
 
     The principal conditions to the Consolidation are: (i) approval of the
Consolidation by CPA(R) Partnerships representing the Minimum Participation
Amount and (ii) approval of the Listed Shares for listing on the NYSE (which
requires that certain minimum share distribution requirements be met, including
(A) 1.1 million Listed Shares and (B) 2,000 public holders thereof, each holding
at least 100 Shares). No federal or state regulatory requirements must be
complied with or approval must be obtained in connection with the Consolidation.
The General Partners may decide not to pursue the Consolidation at any time
before it becomes effective, whether before or after approval by the
Unitholders.
 
DELIVERY OF THE CERTIFICATES FOR UNITS
 
     Promptly after the effective time of the Consolidation, the Company will
cause to be mailed to all Unitholders in CPA(R) Partnerships participating in
the Consolidation certificates representing the Listed Shares. UNITHOLDERS
SHOULD NOT SEND ANY CERTIFICATES WITH THE ENCLOSED CONSENT CARD AND ELECTION
FORM.
 
VOTING PROCEDURES
 
     This Consent Solicitation Statement contains detailed procedures to be
followed by Unitholders in voting on the Consolidation. These procedures must be
strictly followed in order for the vote of the Unitholders to be effective. The
following is a summary of certain of these procedures:
 
     A Unitholder may make his or her election on the Consent Card only during
the Solicitation Period commencing upon the date of delivery of this Consent
Solicitation Statement and continuing until the later of (i) December 16, 1997
or (ii) such later date as may be selected by the General Partners.
 
     A Unitholder must return a properly completed and executed Consent Card to
ChaseMellon Shareholder Services ("ChaseMellon") (which has been engaged to
tabulate the votes of the Unitholders) on or prior to the expiration of the
Solicitation Period. Certain CPA(R) Partnerships may, at their option, solicit
votes by telephone.
 
     A Consent Card delivered by a Unitholder may be withdrawn or changed prior
to the expiration of the Solicitation Period by delivering to ChaseMellon a
substitute Consent Card, properly completed and executed, together with a
writing signed by the Unitholder indicating that such Unitholder's prior consent
has been revoked.
 
     A Unitholder submitting a signed but unmarked Consent Card will be deemed
to have voted FOR a CPA(R) Partnership's participation in the Consolidation.
 
     A Unitholder submitting an unsigned Consent Card, whether marked or
unmarked, will be deemed to have voted ABSTAIN.
 
     Approval of the Consolidation requires the affirmative vote of a majority
in interest of the Unitholders in each CPA(R) Partnership. Consent Cards marked
ABSTAIN and Consent Cards that are not submitted (including broker non-votes)
will be deemed to have voted AGAINST their CPA(R) Partnership's participation in
the Consolidation.
 
                                       17
   29
 
                SUMMARY SELECTED COMBINED FINANCIAL INFORMATION
 
     The following table sets forth summary selected combined operating and
balance sheet information on a consolidated pro forma basis for the Company and
on a combined historical basis, assuming 100 percent participation and Minimum
Participation for the CPA(R) Partnerships. The following information should be
read in conjunction with the financial statements and notes thereto for the
Company and the CPA(R) Partnerships included elsewhere in this Consent
Solicitation Statement. The combined historical operating and balance sheet
information of the CPA(R) Partnerships as of December 31, 1995 and 1996 and for
the years ended December 31, 1994, 1995 and 1996 has been derived from the
historical Combined Financial Statements audited by Coopers & Lybrand L.L.P.,
independent accountants, whose report with respect thereto is included elsewhere
in this Consent Solicitation Statement. The combined historical operating
information for the six months ended June 30, 1996 and 1997 and the years ended
December 31, 1992 and 1993 and the historical balance sheet information as of
June 30, 1997 and December 31, 1992, 1993 and 1994 have been derived from the
unaudited combined financial statements of the CPA(R) Partnerships. In the
opinion of management, the combined historical operating information for the six
months ended June 30, 1996 and 1997 and the historical balance sheet information
as of June 30, 1997 include all adjustments (consisting only of normal recurring
adjustments) necessary to present fairly the information set forth therein.
 
     The unaudited pro forma consolidated operating and balance sheet
information is presented as if the Consolidation and the related issuance of
Listed Shares occurred on June 30, 1997 for the consolidated balance sheet and
January 1, 1996 for the consolidated statements of income. The pro forma
financial information is not necessarily indicative of what the actual financial
position and results of operations of the Company would have been as of and for
the periods indicated, nor does it purport to represent the Company's future
financial position and results of operations.
 
                                       18
   30
 
                              CPA(R) PARTNERSHIPS
 
                    SELECTED COMBINED FINANCIAL INFORMATION


                                                               AS OF AND FOR THE YEAR ENDED DECEMBER 31,
                                              ---------------------------------------------------------------------------
                                                                                                   1996 (PRO FORMA(2))
                                                                                                 ------------------------
                                                                                                  100% PARTICIPATION(3)
                                                                                                 ------------------------
                                                                                                     NO           5%
                                                                HISTORICAL(1)                    SUBSIDIARY   SUBSIDIARY
                                              -------------------------------------------------  PARTNERSHIP  PARTNERSHIP
                                                1992      1993      1994      1995       1996     UNITS(5)     UNITS(6)
                                              --------  --------  --------  ---------  --------  -----------  -----------
                                                                 (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                                                                                   
OPERATING DATA:
Revenues....................................  $102,936  $109,027  $109,137  $ 107,946  $102,731   $ 102,731    $ 102,731
Income before extraordinary items,
 attributable to Listed Shares(7)...........    32,245    33,790    38,456     49,363    45,547      44,220       41,933
Pro forma income before extraordinary items
 per Listed Share(8)........................                                                           1.81         1.80
Distributions...............................  $ 41,363  $ 50,638  $ 35,589  $  57,216  $ 34,173
OTHER DATA:
Cash provided by operating activities.......    43,706    45,673    45,131     63,276    50,983
Cash provided by (used in) investing
 activities.................................     6,098    21,051    37,136     24,327    19,545
Cash used in financing activities...........   (46,444)  (66,071)  (70,045)  (105,578)  (69,686)
BALANCE SHEET DATA:
Real estate, net(9).........................  $342,641  $345,199  $330,671  $ 301,505  $271,660
Investment in direct financing leases.......   302,181   260,663   244,746    218,922   215,310
Total assets................................   706,767   679,284   659,047    582,324   544,728
Mortgages and notes payable.................   373,549   358,768   325,886    274,737   227,548


                                                AS OF AND FOR THE
                                              YEAR ENDED DECEMBER 31,            AS OF AND FOR THE SIX MONTHS ENDED JUNE 30,
                                              -----------------------      --------------------------------------------------------
                                                                                                       1997 (PRO FORMA(2))
                                                                                              -------------------------------------
                                                                                                                        MINIMUM
                                               MINIMUM PARTICIPATION(4)                      100% PARTICIPATION(3)  PARTICIPATION(4)
                                              --------------------------                     ---------------------  ----------------
                                                  NO                                              NO           5%           NO
                                              SUBSIDIARY   5% SUBSIDIARY      HISTORICAL      SUBSIDIARY   SUBSIDIARY   SUBSIDIARY
                                              PARTNERSHIP   PARTNERSHIP   ------------------  PARTNERSHIP  PARTNERSHIP  PARTNERSHIP
                                               UNITS(5)      UNITS(6)       1996      1997     UNITS(5)     UNITS(6)     UNITS(5)
                                              -----------  -------------  --------  --------  -----------  -----------  -----------
                                          
OPERATING DATA:
Revenues....................................    $40,717       $40,717     $ 51,446  $ 50,985   $  50,985    $  50,985    $  21,083
Income before extraordinary items,
 attributable to Listed Shares(7)...........     18,858        17,927       22,545    21,022      20,327       19,271        8,876
Pro forma income before extraordinary items
 per Listed Share(8)........................       1.85          1.84                                .83          .82          .86
Distributions...............................                              $ 17,666  $ 17,336
OTHER DATA:
Cash provided by operating activities.......                                23,360    25,406
Cash provided by (used in) investing
 activities.................................                                15,309    (1,354)
Cash used in financing activities...........                               (32,660)  (25,526)
BALANCE SHEET DATA:
Real estate, net(9).........................                                        $249,030   $ 377,707    $ 377,707    $ 118,657
Investment in direct financing leases.......                                         216,403     268,142      268,142      117,843
Total assets................................                                         540,508     752,046      752,046      273,333
Mortgages and notes payable.................                                         219,356     219,356      219,356       55,401
 

                               AS OF AND FOR THE SIX MONTHS ENDED JUNE 30,
                               -------------------------------------------
                                                 1997
                                             PRO FORMA(2)
                                             ------------
                                               MINIMUM
                                            PARTICIPATION(4)
                                            ----------------
                                                  5%
                                              SUBSIDIARY
                                              PARTNERSHIP
                                               UNITS(6)
                                              -----------
OPERATING DATA:
Revenues....................................   $  21,083
Income before extraordinary items,
 attributable to Listed Shares(7)...........       8,439
Pro forma income before extraordinary items
 per Listed Share(8)........................         .86
Distributions...............................
OTHER DATA:
Cash provided by operating activities.......
Cash provided by (used in) investing
 activities.................................
BALANCE SHEET DATA:
Real estate, net(9).........................   $ 118,657
Investment in direct financing leases.......     117,843
Total assets................................     273,333
Mortgages and notes payable.................      55,401

 
- ---------------
Notes:
(1) See the Combined Financial Statements of the CPA(R) Partnerships included
    elsewhere herein.
 
(2) See pro forma Condensed Consolidated Financial Statements of the Company
    included elsewhere herein.
 
(3) Reflects pro forma results if all the CPA(R) Partnerships participate in the
    Consolidation.
 
(4) Reflects pro forma results if only CPA(R): 1, CPA(R): 2, CPA(R): 3, CPA(R):
    5 and CPA(R): 7 participate in the Consolidation. This combination of CPA(R)
    Partnerships has the lowest combined Total Exchange Value in excess of the
    $200 million and lowest cash flow necessary for the Consolidation to be
    completed.
 
(5) Reflects pro forma results if the Company issues only Listed Shares and no
    Subsidiary Partnership Units.
 
(6) Reflects pro forma results if the Company issues 95 percent Listed Shares
    and five percent Subsidiary Partnership Units.
 
(7) See Note 13 to the Combined Financial Statements of the CPA(R) Partnerships
    included elsewhere herein.
 
(8) Computed based on a weighted average number of shares outstanding of:
    24,484,170 Listed Shares assuming 100 percent participation without the
    issuance of Subsidiary Partnership Units; 23,301,425 Listed Shares assuming
    100 percent participation with the issuance of Subsidiary Partnership Units;
    10,210,682 Listed Shares assuming minimum participation without the issuance
    of Subsidiary Partnership Units; 9,727,035 Listed Shares assuming minimum
    participation with the issuance of Subsidiary Partnership Units by the
    Company as if the Consolidation transaction had been consummated as of
    January 1, 1996.
 
(9) Real estate includes assets leased under operating leases and operating real
    estate.
 
                                       19
   31
 
                                  RISK FACTORS
 
     The Consolidation involves certain risks. Listed below are the material
risks associated with the Consolidation and operation of the Company.
Unitholders should read this entire Prospectus, including all appendices and
supplements hereto, and consider carefully the following factors in evaluating
the Consolidation, the Company and its business before completing the
accompanying Consent Card and Election Form. The risks described below are
materially the same for the Unitholders of each of the CPA(R) Partnerships.
 
     Except for the historical information contained in this Prospectus, matters
discussed herein may constitute "forward-looking statements" (within the meaning
of Section 27A of the Securities Act and Section 21E of the Exchange Act). Such
forward-looking information reflects the Company's current best estimates
regarding its future operations. The Company's actual results could differ
materially from those estimated in the forward-looking statements as a result of
several factors, including those discussed below and elsewhere in this
Prospectus. A variety of factors may materially impact estimates of future
operations. Many of such factors are outside the Company's control and cannot be
accurately predicted. Important factors include, but are not limited to, general
economic conditions, interest rate levels, financial market performance,
financial performance of tenants, competition impacting availability and price
of investments and changes in tax and other legislation.
 
     Change in Nature of Investment from Finite-Life to Perpetual
Existence.  The CPA(R) Partnerships have a finite life. Upon liquidation of a
CPA(R) Partnership, the Unitholders of the CPA(R) Partnership would realize the
market value of the CPA(R) Partnership's investments, less expenses of
liquidation and liquidation fees, if any, payable to the General Partners. By
contrast, the Company has no specific intention to liquidate or to sell its
assets at a given point in time, and it plans to continue operations
indefinitely. Therefore, holders of Listed Shares will have to rely on their
being able to sell their Listed Shares in order to realize the value of their
investment instead of waiting for the Company to be liquidated. The market value
of the Listed Shares may or may not reflect the full fair market value of the
Company's assets, and, consequently, Shareholders may or may not realize the
full fair market value of such assets by selling their Listed Shares at prices
obtained on the NYSE or in a private transaction.
 
     Uncertainty Regarding Trading Price for the Listed Shares.  There has been
no prior market for the Listed Shares, and it is possible that the Listed Shares
will trade at prices substantially below the Total Exchange Value per Listed
Shares or the historical book value of the assets of the Company. The Listed
Shares have been approved for listing on the NYSE, subject to official notice of
issuance. The market price of the Listed Shares may be subject to significant
volatility after the Consolidation and could substantially decrease as a result
of increased selling activity following issuance of the Listed Shares, the
interest level of investors in purchasing the Listed Shares after the
Consolidation, the amount of distributions to be paid by the Company and the
acceptance by the securities markets of a limited liability company as an
investment vehicle.
 
     Risk Associated with Greater Diversity and Growth.  The real estate
portfolio of each CPA(R) Partnership is limited to the assets acquired with its
initial equity offering and debt financing. By contrast, the holders of the
Listed Shares will be investors in an entity which has a more diverse investment
strategy with greater opportunity for growth than do the CPA(R) Partnerships.
This opportunity for diversity and growth is accompanied by greater risks than
those posed by an investment in the CPA(R) Partnerships, such as:
 
     - While the Company will initially emphasize equity real estate investments
       in properties, it may, in its discretion, invest in: (i) mortgages
       (including first mortgages and junior mortgages, regardless of whether
       such mortgages are insured by a governmental agency), (ii) securities of
       entities engaged in real estate activities, (iii) securities of other
       issuers, including investments in securities for the purpose of
       exercising control and (iv) other assets. See "POLICIES WITH RESPECT TO
       CERTAIN ACTIVITIES -- Investment Policies."
 
     - Consistent with its investment policies, the Company intends to incur
       debt to acquire additional properties when such transactions can be
       entered into on favorable terms. While borrowing funds may allow the
       Company to expand its asset base, it may also increase the Company's risk
       from leverage. See "RISK FACTORS -- Risk of Leverage."
 
                                       20
   32
 
     Conflicts of Interest in Structuring the Consolidation.  The General
Partners are proposing the Consolidation because they believe that it is in the
best interests of the CPA(R) Partnerships and the Unitholders. The General
Partners may, however, be viewed as having a potential conflict of interest with
the Unitholders with respect to the determination of the number of Listed Shares
Affiliates of the General Partners will receive in the Consolidation in exchange
for a portion of their general partner interests in the CPA(R) Partnerships,
with respect to their retained interest in the Subsidiary Partnerships and with
respect to the compensation of the Manager. Compensation payable to the Manager
under the terms of the Consolidation is likely to increase when compared to
compensation payable to the General Partners under the existing Partnership
Agreements. After completion of the Consolidation, the Manager may receive fees
on the refinancing of Company debt and an increase in management fees.
Additionally, if the Consolidation is completed, W.P. Carey & Co. will receive
compensation for investment banking services in the form of warrants to purchase
Listed Shares. If all the CPA(R) Partnerships participate in the Consolidation,
W.P. Carey & Co. will receive warrants to purchase 2,284,800 Listed Shares at
$21 per Share and 725,930 Listed Shares at $23 per Share. The warrants generally
will be exercisable for ten years beginning one year after the date the
Consolidation is completed. Historical compensation paid to the General
Partners, consisting of partnership leasing fees and distributions of cash from
operations, for the years ended December 31, 1994, 1995 and 1996 amount to
$3,734,923, $4,338,947 and $2,951,441, respectively. If the Consolidation had
been completed as of January 1, 1994, the Manager would have received additional
management fees in cash of $415,077 and $743,559 for the years ended December
31, 1994 and 1996 respectively. The Manager would also have received performance
fees in the form of restricted Listed Shares of the Company. The Manager's
interest in Listed Shares vested in each of the years ended December 31, 1994,
1995 and 1996 would have been $830,000, $1,618,000 and $2,357,000, respectively,
assuming the Company's Total Capitalization had been equal to the asset base of
the CPA(R) Partnerships at the time the restricted Listed Shares were issued.
Under the terms of the Consolidation, such management and performance fees are
based on the Company's Total Capitalization which may increase or decrease
depending on the Company's operating performance and market conditions affecting
the market value per share of Listed Shares; management and performance fees
actually paid would increase or decrease accordingly. Assuming the Company had
utilized leverage of 67 percent, additional cash management fees of $613,000,
$686,000 and $748,000 and the vested portion of performance fees, paid in
restricted Listed Shares, of $340,000, $1,192,000 and $2,018,000 for the years
ended December 31, 1994, 1995 and 1996 respectively would have been paid.
Achievement of this level of leverage would have resulted in an increase in
average outstanding debt, and corresponding assets, of $132,000,000 in 1994,
$142,000,000 in 1995 and $168,000,000 in 1996.
 
     Furthermore, the General Partners will not have any personal liability for
Company obligations and liabilities which occur after the Consolidation and
certain pre-Consolidation liabilities. Unitholders were not separately
represented in establishing the terms of the Consolidation. Such representation
might have caused the terms of the Consolidation to be different, and perhaps
more favorable to the Unitholders, in some respects from those described herein.
The General Partners did, however, obtain a Fairness Opinion that the allocation
of the Listed Shares among the CPA(R) Partnerships is fair to the Unitholder
from a financial point of view. The General Partners do not believe that this
lack of independent representation for the Unitholders affects their conclusion
that the Consolidation is fair to the Unitholders. For additional information
concerning the potential conflicts of interest between the General Partners and
the Unitholders in the Consolidation and the procedures adopted by the General
Partners to prevent these conflicts from having an impact on the terms of the
Consolidation (including the receipt of a fairness opinion), see "BACKGROUND AND
REASONS FOR THE CONSOLIDATION -- Recommendation of the General Partners and
Fairness Determination" and "-- Terms of the Consolidation."
 
     Distributions Paid to Holders of Subsidiary Partnership Units Before
Holders of Listed Shares.  In the CPA(R) Partnerships, all Unitholders in a
particular CPA(R) Partnership are treated equally. By contrast, the holders of
Subsidiary Partnership Units will be paid any distributions paid by the
Subsidiary Partnerships at the same time the Company receives its pro rata share
of such distribution. Holders of Listed Shares will receive their share of such
distributions if and only after the Company pays a distribution which includes
the funds distributed by the Subsidiary Partnerships.
 
                                       21
   33
 
     No Market for the Subsidiary Partnership Units.  The Subsidiary Partnership
Units will not be listed on any national securities exchange or the Nasdaq
National Market System, and no public market is expected to develop for the
Subsidiary Partnership Units. Holders of Subsidiary Partnership Units may not be
able to liquidate their investment promptly at a reasonable price. In order to
give holders of the Subsidiary Partnership Units some level of liquidity, they
will be redeemed for cash in accordance with a schedule that approximates the
scheduled liquidation date of each CPA(R)Partnership. See "DESCRIPTION OF SHARES
AND SUBSIDIARY PARTNERSHIP UNITS -- Subsidiary Partnership Units." The value of
the Subsidiary Partnership Units for purposes of the redemption will be
determined based on the then appraised value of the Properties and any other net
assets remaining in the Subsidiary Partnership in which the Unitholders own an
interest.
 
     Potential Differences Between Total Exchange Value and Realizable
Value.  Unitholders are subject to the risk that the Total Exchange Value
allocated to each CPA(R)Partnership, which is based primarily on independent
appraisals of each CPA(R)Partnership's portfolio of Properties, do not reflect
the realizable value of the CPA(R) Partnership's assets in an actual
transaction. Were this to be the case as to a CPA(R) Partnership, the
consideration received by a Unitholder of that CPA(R) Partnership may be
understated or overstated and the number of Listed Shares received by the
Manager may also be overstated or understated. The Independent Appraiser was
engaged to evaluate each CPA(R) Partnership's portfolio of real estate on a
limited scope basis utilizing the income approach to valuation. The cost
approach and the sales comparison approach, other approaches typically used by
appraisers in valuing real property, were not utilized by the Independent
Appraiser. To the extent that the cost approach or the sales comparison approach
would have produced different values for the portfolios, the Appraised Values
may have varied. The General Partners and the Independent Appraiser considered
the cost approach and the sales comparison approach to be less reliable than the
income approach, given that the income generated by a net leased property is the
primary criterion used by buyers of the type of property appraised in the
appraisals. The Independent Appraisal reflects the Independent Appraiser's
valuation of the real estate portfolios of the CPA(R) Partnerships as of March
31, 1997, in the context of the information available on such date. Events
occurring after March 31, 1997, and before the Closing Date could affect the
properties or assumptions used in preparing the Independent Appraisal. The
Independent Appraiser has no obligation to update the Independent Appraisal on
the basis of such subsequent events.
 
     Board of Directors' Ability to Effect Changes in Investment, Financing and
Certain Other Policies.  The major policies of the Company, including its
policies with respect to acquisitions, financing, growth, debt, capitalization
and distributions will be determined by the Company's Board of Directors.
Although the Board of Directors of the Company intends to implement the business
plan set forth herein and has no present intention to change such business plan,
the Board may amend or revise these and other policies from time to time without
a vote of the Shareholders. Accordingly, the Shareholders will have no direct
control over changes in the policies of the Company, and changes in the
Company's policies may not fully serve the interests of all of the Shareholders.
See "BUSINESS AND PROPERTIES" and "POLICIES WITH RESPECT TO CERTAIN ACTIVITIES."
 
     Loss of Relative Voting Power.  Unitholders may currently vote on certain
partnership matters in proportion to their interests in their CPA(R)
Partnership. If the Consolidation is completed, holders of Listed Shares will
have an investment in an entity larger than each of the CPA(R) Partnerships and
will thus lose relative voting power. See "COMPARISON OF UNITS, LISTED SHARES
AND SUBSIDIARY PARTNERSHIP UNITS."
 
     No Appraisal or Similar Rights for Nonconsenting Unitholders.  Unitholders
will have no appraisal or similar rights in connection with the Consolidation.
Therefore, Dissenting Investors will not be entitled to receive cash payment for
the fair value of their Units if the Consolidation is consummated. See "VOTING
PROCEDURES -- No Right of Appraisal."
 
     Opinions of Counsel.  The Company has received an opinion from its counsel
Reed Smith Shaw & McClay LLP (i) that the Company and each Participating
Partnership will be classified as partnerships for federal tax purposes,
provided, (a) that each Participating Partnership is not a publicly traded
partnership for
 
                                       22
   34
 
federal income tax purposes or 90 percent or more of its gross income consists
of qualifying income as defined in Code Section 7704(d) and 90 percent or more
of the Company's gross income consists of qualifying income as described in Code
Section 7704(d), and (b) the Company and each Participating Partnership is
organized as described in and operates in compliance with its governing
agreements and, (ii) that the Consolidation will be a non-taxable transaction
with respect to Unitholders who become holders of Listed Shares except for any
amount by which (a) the excess of (1) a Unitholder's share of his Participating
Partnership's liabilities immediately before the Consolidation over (2) that
Unitholder's share of the liabilities of the Company immediately after the
Consolidation exceeds (b) the Unitholder's basis in his CPA(R) Partnership
interest immediately before the Consolidation, (iii) that the Consolidation will
be a non-taxable transaction with respect to Subsidiary Partnership Unitholders
except for any amount by which (a) the excess of (1) a Subsidiary Partnership
Unitholder's share of his Participating Partnership's liabilities immediately
before the Consolidation over (2) that Subsidiary Partnership Unitholder's share
of the liabilities of his Participating Partnership immediately after the
Consolidation exceeds (b) the Subsidiary Partnership Unitholder's basis in his
CPA(R) Partnership interest immediately before the Consolidation, (iv) which
confirms the opinions attributed to it in this Prospectus, and (v) which
concludes that, in the aggregate, the remaining federal income tax consequences
of owning Listed Shares referred to in this Prospectus will occur or be realized
by the holders of Listed Shares. No rulings have been sought from the IRS with
respect to any of the tax matters described in this Prospectus. The opinions of
counsel are dependent upon the present provisions of the Code, regulations and
existing administrative and judicial interpretations thereof, all of which are
subject to change. An opinion of counsel is not, however, binding upon the IRS
or the courts. In addition, such opinion is subject to certain assumptions. See
"INCOME TAX CONSEQUENCES."
 
     No IRS Ruling with Respect to Partnership Status.  Neither the Company nor
any of the Subsidiary Partnerships will apply for an IRS ruling that they will
be classified as partnerships rather than associations taxable as corporations
for federal income tax purposes. The Company and each Subsidiary Partnership
have received the opinion of Reed Smith Shaw & McClay LLP that they will be
classified as partnerships for federal income tax purposes. An opinion of
counsel is not, however, binding upon the IRS or the courts. In addition, such
opinion is subject to certain conditions. See "INCOME TAX CONSEQUENCES --
Classification as 'Partnerships'." The treatment of the Company as a partnership
is also dependent upon the present provisions of the Code, the regulations
thereunder and existing administrative and judicial interpretations thereof, all
of which are subject to change. The Manager intends to operate the Company and
the Subsidiary Partnerships so that they will be taxed as partnerships. If the
Company were treated as a corporation: (i) the income, deductions and losses of
the Company would not pass through to the holders of Listed Shares; (ii) the
Company would be required to pay federal income taxes on its taxable income,
thereby substantially reducing the amount of cash available to be distributed to
holders of Listed Shares; (iii) state and local taxes could be imposed on the
Company; and (iv) any distributions to holders of Listed Shares would be taxable
to them as dividends to the extent of current and accumulated earnings and
profits of the Company. Finally, the change from treatment as a partnership to
treatment as a corporation for federal income tax purposes could be treated as a
taxable event in which case holders of Listed Shares could have a tax liability
without receiving a distribution from the Company. Similar tax consequences
would result with respect to any Subsidiary Partnership found to be an
association taxable as a corporation.
 
     Other Potential Tax Risks.  In evaluating the Consolidation, a Unitholder
should consider the tax consequences of owning Listed Shares which include,
among others, the following (some or all of which may presently exist for some
or all of the CPA(R) Partnerships): (i) the possibility that taxable income or
gain allocable to a holder of Listed Shares will exceed the cash distributed by
the Company to the holder of Listed Shares, resulting in tax payments being
required from individual assets of a holder of Listed Shares; (ii) the
possibility that the IRS will not give effect to the allocation of profits and
losses provided by the Operating Agreement or the Subsidiary Partnerships'
Partnership Agreements and reallocate profits and losses so as to cause a holder
of Listed Shares or Subsidiary Partnership Units' taxable income or loss to be
different from that reported by the Company or the Subsidiary Partnership; (iii)
the possibility that the IRS will disallow as current deductions certain
payments made for management and other services in connection with the Company's
or Subsidiary Partnerships' Properties, especially where such payments are made
to the Manager, the General Partners or their Affiliates, and, thereby, increase
the Company's taxable income or decrease the
 
                                       23
   35
 
Company's tax loss; (iv) the possibility that the IRS will challenge the
allocations of acquisition costs of real property between land and depreciable
improvements, the characterization and purpose of various payments made to
sellers of properties or Affiliates of the Manager or the General Partners or
the legal characterization of the Company's or Subsidiary Partnerships' interest
in a Property and, thereby, increase the Company's taxable income or decrease
the Company's tax loss; (v) the fact that all of the Company's loss will be
classified as passive activity loss and the Company's net income will probably
be classified as portfolio income thereby limiting the ability of a holder of
Listed Shares to offset tax losses allocated to him from the Company against
taxable income allocated to him; (vi) the possibility that the "at risk" rules
could limit the deductibility of Company losses, if any; (vii) the possibility
that an audit of the Company's or a Subsidiary Partnership's information return
may result in an audit of an individual tax return; (viii) the possibility of
adverse changes in the tax law; and (ix) the possibility that an IRA or a
qualified pension or profit-sharing plan (including a Keogh) or stock bonus plan
which invests in Shares may receive "unrelated business taxable income" and
could become subject to federal income tax. See "INCOME TAX CONSEQUENCES" for
further details with respect to the above and other possible tax consequences of
the ownership of Shares.
 
     Holders of Listed Shares and Subsidiary Partnership Units should be aware
that federal income taxation rules are constantly under review by the IRS,
resulting in revised interpretations of established concepts. The IRS pays close
attention to the proper application of tax laws to partnerships. The present
federal income tax treatment of an investment in the Company may be modified by
legislative or judicial action at any time, and any such action may affect
investments and commitments previously made.
 
     The Operating Agreement and the Subsidiary Partnerships' Partnership
Agreements permit the Manager or the General Partner, as the case may be, to
modify the Operating Agreement from time to time, without the consent of the
holders of Listed Shares or the Subsidiary Partnership Units, in order to
achieve compliance with certain changes in federal income tax regulations and
legislation. In some circumstances, such revisions could have an adverse impact
on some or all of the holders of Listed Shares or Subsidiary Partnership Units.
 
     Tax Risks of Trading of Listed Shares.  Since the Listed Shares will be
traded on an established securities market, the Company will be a publicly
traded partnership as defined in the Code. See "INCOME TAX
CONSEQUENCES -- Classification as 'Partnerships'." As a publicly traded
partnership, passive activity losses from the Company, if any, allocable to the
holders of Listed Shares will be deductible only against passive income from the
Company, if any, allocable to the holders of Listed Shares. Net passive income
from the Company allocable to the holders of Listed Shares will probably be
treated as portfolio income, except that passive activity losses from the
Company may offset such income. See "INCOME TAX CONSEQUENCES -- Passive Activity
Loss Limitations." Additionally, if less than 90 percent of its gross income
consists of, among other things, interest, dividends, real property rents and
gain from the sale or exchange of real property, the Company will be treated as
a corporation for federal income tax purposes. It is anticipated that the
Company will not be treated as a corporation for federal income tax purposes.
 
     Uncertain Composition of the Company.  Because participation in the
Consolidation by each CPA(R) Partnership requires the approval of Unitholders
holding a majority of the outstanding Units of the CPA(R) Partnership, which
approval is outside the Company's control, no assurance can be given as to which
or how many of the CPA(R) Partnerships will participate in the Consolidation,
nor can any assurance be given as to the actual composition and capitalization
of the Company upon consummation of the Consolidation. If fewer than all of the
CPA(R) Partnerships participate in the Consolidation, the Company's ability to
provide diversification in its asset base will decrease, thereby reducing the
benefits realized from the Company's greater size and limiting the investment
flexibility that would be realized if all CPA(R) Partnerships participate. The
Consolidation may occur if CPA(R) Partnerships participating in the
Consolidation represent at least $200 million in Total Exchange Value, which
constitutes approximately 41 percent of the Total Exchange Value of the CPA(R)
Partnerships. Therefore, the Consolidation may occur if approved by as few as
three CPA(R) Partnerships.
 
     Consolidation Expenses Will Reduce the Cash of the Company.  The Company
will bear certain costs of the Consolidation if it is completed, thereby
reducing the cash of the Company following the Consolidation. The Consolidation
Expenses and Solicitation/Communications Costs related to the Consolidation are
estimated to be approximately $2,872,000 and $125,000, respectively, or
approximately 0.6 percent of the
 
                                       24
   36
 
Total Exchange Value, assuming 100 percent Partnership Participation. If the
Consolidation is consummated with 100 percent Partnership Participation, all of
the Consolidation Expenses and Solicitation/Communications Expenses will be paid
by the Company. If the Consolidation is not consummated, the Consolidation
Expenses will be allocated among all of the CPA(R) Partnerships in proportion to
their respective Total Exchange Values. Certain of the expenses are payable to
W.P. Carey & Co. See "BACKGROUND AND REASONS FOR THE CONSOLIDATION -- Fees and
Expenses."
 
     Combination of Real Estate Assets; Change in Geographic, Industry,
Building-Type and Tenant Diversity.  As a result of the Consolidation, the
diversity of the properties in which the Unitholders will own an interest will
change. The change will increase geographic, tenant, building-type and industry
sector diversification. However, because the market for real estate may vary
widely from one region of the country to another and the financial success of
tenants in different industries may change from time to time, the change in
diversity may expose Unitholders to different and greater risks than those to
which they are presently exposed. For geographic and industry information
regarding the CPA(R) Partnership Properties, see "BUSINESS AND
PROPERTIES -- Properties."
 
     Risk of Lower Distributions.  After the Consolidation, holders of Listed
Shares may receive distributions at a rate lower than that received as
Unitholders. Because CPA(R):5 has been paying a higher rate of distributions
relative to the value of its assets, the initial distribution rate for
Unitholders of CPA(R):5 will be lower by approximately nine percent immediately
after the Consolidation. In addition, the Board of Directors may lower the
distribution rate in the future to account for changes in economic conditions or
the performance of the Company, to allow the Company to accumulate cash for
acquisitions or other uses or for other reasons. The performance of, and
distributions to holders with respect to, each series of Subsidiary Partnership
Units will be measured by reference to the performance of the CPA(R) Partnership
relating to that series as they existed prior to the Consolidation. The Board of
Directors of the Company, as General Partner of the Subsidiary Partnership, will
determine the distribution payable to holders of Subsidiary Partnership Units.
 
     Potential Loss of Future Appreciation.  The Properties may appreciate in
value and might be able to be liquidated at a later date by a CPA(R) Partnership
for a price which would yield Unitholders more consideration than they would
receive in the Consolidation.
 
     Restrictions on Changes in Control.  Certain provisions of the
Organizational Documents and the Shareholder Rights Plan may restrict changes in
control of the Company's management. These provisions include:
 
     - Additional Classes and Series of Shares.  The Organizational Documents
       authorize the Board of Directors (subject to certain restrictions) to
       issue shares in other classes or series, to establish the number of
       shares in each class or series and to fix the rights, powers and
       limitations associated with such shares. Although the Board of Directors
       has no present intention of doing so, it could issue a class or series
       that could, depending on its terms, impede a merger, tender offer or
       other transaction that holders of Listed Shares might believe is in their
       best interest or in which the holders of Listed Shares might receive a
       premium for their Listed Shares over the then current market price. See
       "DESCRIPTION OF SHARES AND SUBSIDIARY PARTNERSHIP UNITS -- Restricting
       Changes in Control and Business Combination Provisions -- Additional
       Classes and Series of Shares."
 
     - Staggered Board of Directors.  Pursuant to the Organizational Documents,
       the Board of Directors is divided into three classes serving staggered
       three-year terms. This arrangement may affect the ability of the holders
       of Listed Shares to change control of the Company, even if such holders
       of Listed Shares believe such a change to be in their interests. See
       "DESCRIPTION OF SHARES AND SUBSIDIARY PARTNERSHIP UNITS -- Restricting
       Changes in Control and Business Combination Provisions -- Staggered Board
       of Directors."
 
     - Restrictions on Certain Business Combinations.  The Organizational
       Documents provide that certain transactions that involve an Interested
       Party are permitted no earlier than five years following the most recent
       date on which an Interested Party became an Interested Party (the
       "Determination Date") unless the Interested Party obtains the approval of
       (i) the Board of Directors before the Determination
 
                                       25
   37
 
       Date or (ii) two-thirds of the Board of Directors and two-thirds in
       interest of the holders of Listed Shares (excluding the vote of the
       Interested Party). Moreover, after this five-year period expires, such
       transactions are subject to Fair Price and Procedural Requirements unless
       the holders of Listed Shares recommend the transaction to the Board of
       Directors and the Interested Party can obtain affirmative votes of at
       least (i) 80% in interest of all Shareholders and (ii) and two-thirds in
       interest of the holders of Listed Shares (excluding the vote of the
       Interested Party). These restrictions on certain business combinations
       may deter potential purchasers who seek control of the Company. See
       "DESCRIPTION OF SHARES AND SUBSIDIARY PARTNERSHIP UNITS -- Restricting
       Changes in Control and Business Combination Provisions -- Business
       Combination Provisions."
 
     - Control Share Acquisition Provision.  The Organizational Documents
       provide that any person or entity that acquires one-fifth or more of the
       outstanding Shares of any class or series acquires voting rights with
       respect to the acquired Shares only to the extent approved by the
       affirmative vote of two-thirds in interest of the Shareholders, but
       excluding any votes cast with respect to Shares for which the acquirer is
       entitled to exercise or direct the exercise of the voting power. These
       provisions may make it more difficult or costly for another party to
       acquire and exercise control of the Company or to remove the existing
       management of the Company, even if such removal would be beneficial to
       the Shareholders. See "DESCRIPTION OF SHARES AND SUBSIDIARY PARTNERSHIP
       UNITS -- Restricting Changes in Control and Business Combination
       Provisions -- Control Share Acquisition Provisions."
 
     - Shareholder Rights Plan.  The Company intends to enter into a Shareholder
       Rights Plan that will provide for the issuance of one Right for each
       outstanding Listed Share to the Company's Shareholders of record as of a
       date to be determined. Each Right will entitle the holder thereof to buy
       one Listed Share at a specified price, subject to adjustment. Although
       the Rights will not prevent a takeover of the Company, the Rights may
       have certain anti-takeover effects, such as causing substantial dilution
       to a person or group that attempts to acquire the Company in a manner or
       on terms not approved by the Board of Directors. See "DESCRIPTION OF
       SHARES AND SUBSIDIARY PARTNERSHIP UNITS -- Restricting Changes in Control
       and Business Combination Provisions -- Shareholder Rights Plan."
 
     - Termination Fee Payable to Manager.  The Company will be required to pay
       a termination fee to the Manager in the event the Manager is terminated
       in connection with a Change of Control. This termination fee will make it
       more costly to acquire control of the Company and may discourage third
       parties from seeking control of the Company. See "COMPENSATION,
       REIMBURSEMENT AND DISTRIBUTIONS TO THE GENERAL PARTNERS AND
       MANAGER -- Amounts Payable to the Manager after the Consolidation."
 
     Limitation of Director Liability.  The Delaware Limited Liability Company
Act (the "LLCA"), as well as the Organizational Documents, limit the liability
of Directors and officers to Shareholders. In addition, the Organizational
Documents generally provide for (i) greater indemnification of Directors and
officers than is available to the General Partners under the Partnership
Agreements and (ii) the ability to relieve Directors and officers of certain
monetary liabilities not available to the General Partners under the Partnership
Agreements. See "FIDUCIARY RESPONSIBILITY AND INDEMNIFICATION -- Limitation on
Liability of Directors and Officers of the Company."
 
     Reduction in Value From Contingent or Undisclosed Liabilities.  Under the
Agreement of Merger executed by the Subsidiary Partnerships and the
Participating Partnerships in connection with the Consolidation (the
"Partnership Merger Agreement" or "Merger Agreement"), the Company, through the
Subsidiary Partnerships, will, as of the Closing Date, acquire all assets and
liabilities of the Participating Partnerships. Each of the Participating
Partnerships will deliver to the Company financial statements for such entity
disclosing all known material liabilities and reserves, if any, set aside for
contingent liabilities as of the Closing Date. The General Partners will
represent and warrant that, to the best of their knowledge, the financial
statements fairly present the financial position of each Participating
Partnership based upon generally accepted accounting principles. The accuracy
and completeness of these representations are conditions to the closing of
 
                                       26
   38
 
the Consolidation and if, on or prior to the Closing Date, these representations
and warranties are shown to be inaccurate, there may be adjustments to the
consideration paid by the Company or the Company may elect not to proceed to
close the acquisition with the CPA(R) Partnership that failed to fully and
accurately disclose its financial position. See "-- Possible Environmental
Liabilities" below as to the possibility of undisclosed environmental conditions
potentially affecting the value of the CPA(R) Partnerships' properties. If the
Company is subject to liabilities of the CPA(R) Partnerships after the merger
that were not disclosed, the value of the Listed Shares would be reduced.
 
     General Risks Related to Investments in Real Estate.  Real property
investments are subject to varying degrees of risk. Values of commercial and
industrial properties are affected by changes in the general economic climate,
local conditions such as an oversupply of space or reduction in demand for real
estate in the area and competition from other available commercial and
industrial space. Real estate values are also affected by such factors as
government regulations and changes in zoning or tax laws, interest rate levels,
the availability of financing and potential liability under environmental and
other laws. The yields available on equity investments in commercial and
industrial real estate of the kind that will be owned by the Company depend in
part upon the amount of net income generated from the property. Upon the
termination of a tenant lease, the Company may not be able to re-lease the
property at comparable rents. If the property is leased at a lower rent, the
income of the Company will be reduced.
 
     Risk of Leverage.  All but one of the CPA(R)Partnerships own properties
subject to limited recourse debt, and certain CPA(R) Partnerships have recourse
debt outstanding. The Board of Directors may authorize additional borrowing by
the Company. The Company may become more highly leveraged and, thereby, increase
its debt service, which may adversely affect the Company's ability to make
distributions to holders of Listed Shares and increase the Company's risk of
default on its obligations.
 
     If the Company incurs substantial debt, it will be subject to the following
risks: (i) the Company could lose its interests in Properties given as
collateral for secured borrowing if the required principal and interest payments
are not made when due; (ii) depending upon the number of Subsidiary Partnership
Units issued, the Company's cash flow from operations may not be sufficient to
retire these obligations upon their maturity, making it necessary for the
Company to raise additional debt and/or equity for the Company or dispose of
some of the Company's assets to retire the obligations; (iii) the Company's
ability to borrow additional funds (except for the purpose of refinancing
existing indebtedness) may be restricted; and (iv) no assurance can be given as
to the availability, or the terms and conditions, of any financing needed by the
Company to redeem the Subsidiary Partnership Units or other borrowings.
 
     Rent Income Dependent Upon Creditworthiness of Tenants.  Substantially all
of the Properties are single tenant properties. The financial failure of a
tenant could result in the termination of its lease with the Company which, in
turn, might cause a reduction of the cash flow of the Company and/or decrease
the value of the Property leased to such tenant. If a tenant defaults on its
lease payments to the Company, the Company would lose not only the net cash flow
from such tenant, but also might use cash generated from other Properties to
meet expenses, including the mortgage payments, if any, on such Property in
order to maintain ownership and prevent a foreclosure. If a lease is terminated,
there can be no assurance that the Company will be able to re-lease the Property
for the same amount of rent previously received or will be able to sell the
Property without incurring a loss. The Company could also experience delays in
enforcing its rights against tenants.
 
     In addition, the Company may enter into or acquire net leases with tenants
for properties that are specially suited to the particular needs of a tenant as
is the case with certain of the Properties. Such a property may require
renovations or lease payment concessions in order to re-lease it to another
tenant upon the expiration or termination of the current lease. The Company may
also have difficulty selling a special purpose property to a party other than
the tenant for which the property was designed.
 
     The financial failure of a tenant could cause the tenant to become the
subject of bankruptcy proceedings. Under bankruptcy law, a tenant has the option
of continuing or terminating an unexpired lease. If the tenant continues its
lease with the Company, the tenant must cure all defaults under the lease and
provide the Company with adequate assurance of its future performance under the
lease. If the tenant terminates the
 
                                       27
   39
 
lease, the Company's claim for breach of the lease would (absent collateral
securing the claim) be treated as a general unsecured claim. The amount of the
claim would be capped at the amount owed for unpaid pre-petition lease payments
unrelated to the termination plus the greater of one year's lease payments or 15
percent of the remaining lease payments payable under the lease (but not to
exceed three years' lease payments).
 
     Although the Company believes that each of its net lease transactions is a
"true lease" for purposes of bankruptcy law, depending on the terms of the lease
transaction, including the length of the lease and terms providing for the
repurchase of a property by the tenant, it is possible that a bankruptcy court
could recharacterize a net lease transaction as a secured lending transaction.
If a transaction were recharacterized as a secured lending transaction, the
Company would not be treated as the owner of the property and could lose certain
rights as the owner in the bankruptcy proceeding.
 
     Losses From Uninsured Liabilities or Casualty.  The Company requires
tenants to maintain liability and casualty insurance of the kind that is
customarily obtained for similar properties. However, certain disaster-type
insurance (covering events of a catastrophic nature, such as earthquakes) may
not be available or may only be available at rates that, in the opinion of the
Company, are prohibitive. In the event that an uninsured disaster occurs or a
tenant does not maintain the required insurance and a loss occurs, the Company
could suffer a loss of the capital invested in, as well as anticipated profits
from, the damaged or destroyed Property. If the loss involves a liability claim,
the loss may extend to the other assets of the Company.
 
     Losses From Casualty and Condemnation related Lease Terminations.  The
Company's leases may permit the tenant to terminate its lease in the event of a
substantial casualty or a taking by eminent domain of a substantial portion of a
Property. Should these events occur, the Company generally will be compensated
by insurance proceeds in the case of insured casualties or a condemnation award
in the case of a taking by eminent domain. There can be no assurance that any
such insurance proceeds or condemnation award will equal the value of the
Property or the Company's investment in the Property. Any such lease termination
could adversely affect the Company's income and cash flow.
 
     Risks of Joint Ventures.  The Company may participate in joint ventures.
See "BUSINESS AND PROPERTIES." An investment by the Company in a joint venture
which owns properties, rather than the Company investing directly in such
properties, may involve certain risks, including the possibility that the
Company's joint venture partner may become bankrupt, may have economic or
business interests or goals which are inconsistent with the business interests
or goals of the Company or may be in a position to take action contrary to the
instructions or the requests of the Company or contrary to the Company's
policies or objectives. Actions by the Company's joint venture partner might,
among other things, result in subjecting property owned by the joint venture to
liabilities in excess of those contemplated by the terms of the joint venture
agreement, exposing the Company to liabilities of the joint venture in excess of
its proportionate share of such liabilities or having other adverse consequences
for the Company. In a case where the joint venturers each own a 50 percent
interest in a venture, they may not be able to agree on matters relating to the
properties owned by the venture. Although each joint venturer may have a right
of first refusal to purchase the other venturer's interest in a property if a
sale thereof is desired, the joint venturer may not have sufficient resources to
exercise its right of first refusal.
 
     The Company may from time to time participate jointly with
publicly-registered investment programs or other entities sponsored by the
Manager or one of its Affiliates in investments as tenants-in-common or in some
other joint venture arrangement. The risks of such joint ownership may be
similar to those mentioned above for joint ventures and, in the case of a
tenancy-in-common, each co-tenant normally has the right, if an unresolvable
dispute arises, to seek partition of the property, which partition might
decrease the value of each portion of the divided property. The Company or the
Manager may also experience difficulty in enforcing the rights of the Company in
a joint venture with an Affiliate due to the fiduciary obligation the Manager or
the Board may owe to the other partner in such joint venture.
 
     Competition with Affiliates May Reduce Available Properties, Tenants and
Purchasers of Properties. The CPA(R) REITS have investment policies similar to
those of the Company. The CPA(R) REITs, therefore, may be in competition with
the Company for properties, purchasers and sellers of properties, tenants and
 
                                       28
   40
 
financing. Affiliates of the General Partners and the Manager may sponsor
additional REITs or other investment entities, public and/or private or may
provide acquisition or management services to third parties, some of which may
have the same investment objectives and may be in a position to acquire
properties in competition with the Company.
 
     In the event that a potential investment might be suitable for the Company
and an Affiliate, the decision as to which entity will make the investment will
be made by the Investment Committee. The Investment Committee also serves as the
investment committee of the CPA(R) REITs. The Investment Committee of the
Manager will review the investment portfolios of each entity and other factors
such as cash flow, the effect of the acquisition on the diversification of each
entity's portfolio, the length of the term of the lease, renewal options, the
estimated income tax effects of the purchase on each entity, the policies of
each entity relating to leverage, the funds of each entity available for
investment, the length of time such funds have been available for investment and
the various ways in which the potential investment can be structured.
Consideration will be given to joint ownership (e.g., tenancy-in-common or joint
venture arrangement) of a particular property determined to be suitable for the
Company and an Affiliate in order to achieve diversification of each entity's
portfolio and efficient completion of an entity's portfolio. In any joint
ownership, the investment of the investment entities will be on substantially
the same economic terms and conditions, and each investment entity may have a
right of first refusal to purchase the interest of the other, if a sale of that
interest is contemplated. To the extent that a particular property might be
determined to be suitable for more than one investment entity, the investment
will be made by the most appropriate investment entity after consideration of
the factors identified above.
 
     Growth of Company Dependent on Borrowing Capacity and Ability to Raise
Capital.  The Company's ability to acquire additional properties and make other
investments will be subject to the availability of suitable investments and the
Company's ability to obtain debt and/or equity capital to make such investments.
The Company could be delayed or prevented from structuring transactions and
acquiring desirable properties by an inability to obtain debt or equity
financing, either because the financial or other terms of the available
financing are unacceptable or because debt or equity financing is unavailable on
any terms.
 
     Possible Environmental Liabilities.  Under various federal, state and local
environmental laws, ordinances and regulations, a current or former owner of
real estate may be required to investigate and clean up hazardous or toxic
substances or petroleum product releases at such property or may be held liable
to governmental entities or to third parties for property or natural resource
damage and for investigation, clean up and other costs incurred by such parties
in connection with the contamination. Such laws typically impose clean-up
responsibility and liability without regard to whether the owner knew of or
caused the presence of the contamination, and the liability under such laws has
been interpreted to be joint and several, unless the harm is capable of
apportionment and there is a reasonable basis for allocation of responsibility.
The CPA(R) Partnerships' leases generally provide that the tenant is responsible
for compliance with applicable laws and regulations. This contractual
arrangement does not eliminate the CPA(R) Partnerships' or Company's statutory
liability or preclude claims against the Company by governmental authorities or
persons who are not parties to such arrangement. Contractual arrangements in the
Company's leases may provide a basis for the Company to recover from the tenant
damages or costs for which the Company has been found liable. The cost of an
investigation and clean-up of site contamination can be substantial, and the
fact that the property is or has been contaminated, even if remediated, may
adversely affect the value of the property and the owner's ability to sell or
lease the property or to borrow using the property as collateral. In addition,
some environmental laws create a lien on the contaminated site in favor of the
government for damages and costs that it incurs in connection with the
contamination, and certain state laws provide that such lien has priority over
all other encumbrances on the property or that a lien can be imposed on any
other property owned by the liable party. Finally, the owner of a site may be
subject to common law claims by third parties based on damages and costs
resulting from the environmental contamination emanating from the site.
 
     Other federal, state and local laws, regulations and ordinances govern the
removal or encapsulation of asbestos-containing material when such material is
either in poor condition or in the event of building remodeling, renovation or
demolition. Still other federal, state and local laws, regulations and
ordinances may require the removal or upgrade of underground storage tanks that
are out of service or are out of compliance.
 
                                       29
   41
 
In addition, federal, state and local laws, regulations and ordinances may
impose prohibitions, limitations and operational standards on, or require
permits, licenses or approvals in connection with, the discharge of wastewater
and other water pollutants, the emission of air pollutants, the operation of air
or water pollution equipment, the generation, storage, transportation, disposal
and management of materials classified as hazardous or nonhazardous waste, the
use of electrical equipment containing polychlorinated biphenyls, the storage or
release of toxic or hazardous chemicals and workplace health and safety.
Noncompliance with environmental or health and safety requirements may also
result in the need to cease or alter operations at a Property which could affect
the financial health of a tenant and its ability to make lease payments.
Furthermore, if there is a violation of such a requirement in connection with
the tenant's operations, it is possible that the Company, as the owner of the
Property, could be held accountable by governmental authorities for such
violation and could be required to correct the violation. See "BUSINESS AND
PROPERTIES -- Environmental Matters" for a discussion of certain environmental
matters relating to the Properties and the measures the Company currently
undertakes by means of prepurchase site assessments, financial assurances and
indemnification provisions and other protective lease terms to address potential
liabilities.
 
     The CPA(R) Partnerships did not have environmental audits performed on
their properties in preparation for the Consolidation. Furthermore, because it
was not customary business practice to obtain environmental audits in connection
with the acquisition of such properties prior to 1988, no environmental audits
were obtained by CPA(R):1-:7 at the time their properties were acquired. Phase I
audits were performed for the properties and by CPA(R):1-:6 in 1994. Based upon
the results of the Phase I investigations conducted in 1993 and 1994 on the
CPA(R):1-6 Properties, Phase II investigations were recommended for 30
Properties. Phase II investigations have been or are in the process of being
performed on 21 of the 30 Properties. Of the remaining nine Properties, the
particular CPA(R) Partnership determined not to proceed with a Phase II
investigation on five Properties and the tenants would not permit a Phase II
investigation on the remaining four.
 
     Environmental audits were conducted on many of the properties acquired by
CPA(R):8 and CPA(R):9 at the time they were acquired. There may, however, be
environmental problems associated with these properties not known to the CPA(R)
Partnerships which would have been disclosed had the CPA(R) Partnerships
obtained new environmental audits in connection with the Consolidation. In the
event preexisting environmental conditions requiring remediation are discovered
subsequent to the Closing Date, the cost of remediation will be borne by the
lessee and the guarantor pursuant to the terms of the lease agreement and any
guarantees or by the Company if the lessee and guarantor cannot meet their
obligation.
 
     Presently, neither the Company nor any of the CPA(R)Partnerships has been
notified by any governmental authority of any non-compliance, liability or other
claim in connection with any of the Properties.
 
     Risk of Investment in Real Property Located Outside the United States.  The
Company may invest in property located outside the United States. Such
investments may be affected by factors peculiar to the laws of the jurisdiction
in which such property is located, including but not limited to, land use and
zoning laws, environmental laws, laws relating to the foreign ownership of
property and laws relating to the ability of foreign persons or corporations to
remove profits earned from activities within such country to the person's or
corporation's country of origin. These laws may expose the Company to risks that
are different from and in addition to those commonly found in the United States.
In addition, such foreign investments could be subject to the risks of adverse
market conditions due to changes in national or local economic conditions,
currency fluctuation, changes in interest rates and in the availability, cost
and terms of mortgage funds resulting from varying national economic policies,
changes in real estate and other tax rates and other operating expenses in
particular countries and changing governmental rules and policies.
 
     Potential Claims Against Title to Properties.  At the time the Properties
were acquired by the CPA(R) Partnerships, each of the CPA(R) Partnerships
obtained title insurance for its respective Properties. The Manager will, as it
deems necessary, (i) take steps to see that after giving effect to the
Consolidation such title insurance coverage remains effective or that such title
insurance coverage will be available to each such CPA(R) Partnership or (ii)
obtain new title insurance coverage. The General Partners have no actual
knowledge of any
 
                                       30
   42
 
actions, liens or encumbrances (other than mortgage loans) of third parties
which would have a material adverse effect upon the Consolidation or the
financial condition of the Company.
 
     Dependence on Key Personnel.  The Company is dependent on the efforts of
the executive officers of the Manager and the members of the Investment
Committee. While the Company believes that the Manager could find replacements
for its executive officers and Investment Committee members from either within
or outside the Company, the loss of their services could have a temporary
adverse affect on the operations of the Company.
 
     Competition for Investments.  The Company faces competition to purchase net
leased properties or provide alternative sources of real estate financing to
businesses from insurance companies, commercial banks, credit companies, pension
funds, private individuals, investment companies, REITs and other real estate
finance companies. There can be no assurance that the Company will find suitable
net leased properties in the future.
 
     Status of the Company under ERISA.  The Company has received an opinion of
counsel to the effect that based on certain assumptions concerning the public
ownership and transferability of the Listed Shares, the Listed Shares should be
"publicly-offered securities" for purposes of the Employee Retirement Income
Security Act of 1974, as amended ("ERISA"), and that, consequently, the assets
of the Company should not be deemed "plan assets" of an ERISA plan, individual
retirement account or other non-ERISA plan that invests in the Listed Shares. If
the Company's assets were deemed to be plan assets of any such plan, then, among
other consequences, certain persons exercising discretion as to the Company's
assets would be fiduciaries under ERISA, transactions involving the Company
undertaken at their direction or pursuant to their advice might violate ERISA,
and certain transactions that the Company might enter into in the ordinary
course of its business might constitute "prohibited transactions" under ERISA
and the Code.
 
     If a prohibited transaction were to occur, the Code imposes an excise tax
equal to 15 percent of the amount involved and authorizes the IRS to impose an
additional 100 percent excise tax if the prohibited transaction is not
"corrected." Such taxes would be imposed on any disqualified person who
participates in the prohibited transaction. In addition, certain persons subject
to ERISA, exercising discretion as to the Company's assets who permitted such
prohibited transaction to occur or who otherwise breached their fiduciary
responsibilities, would be required to restore to the plan any profits realized
by these fiduciaries as a result of the transaction or breach and to make good
to the plan any losses incurred by the plan as a result of such transaction or
breach. With respect to an IRA that invests in the Company, the occurrence of a
prohibited transaction involving the individual who established the IRA or his
beneficiary would cause the IRA to lose its tax-exempt status under Section
408(e)(2) of the Code.
 
                  BACKGROUND AND REASONS FOR THE CONSOLIDATION
 
GENERAL
 
     From 1979 through 1991, W.P. Carey & Co. and its Affiliates raised over
$400 million through the offering of Units in the CPA(R) Partnerships. The
CPA(R) Partnerships own 198 net leased properties in 37 states. Each CPA(R)
Partnership has served as a separate investment vehicle for investors interested
in a professionally managed portfolio of net leased real estate. In general, the
CPA(R) Partnerships' original objectives were to provide Unitholders with
increasing quarterly cash distributions from operations, preserve and protect
Unitholders' capital and provide the potential for capital appreciation. Each
CPA(R) Partnership has made regular quarterly cash distributions throughout
various economic cycles, and the CPA(R) Partnerships, collectively, have
distributed over $462 million to Unitholders from their inception through July
15, 1997.
 
                                       31
   43
 
BACKGROUND OF THE CPA(R) PARTNERSHIPS AND THE GENERAL PARTNERS
 
     The following table sets forth additional information concerning the CPA(R)
Partnerships and the capital raised by each:
 


                                                                                            NUMBER OF PROPERTIES
                                                        TOTAL CAPITAL      DATE OF LAST     OWNED OR FINANCED BY
                                                          RAISED BY        ADMISSION OF    CPA(R) PARTNERSHIP AS
                            GENERAL                        CPA(R)            ORIGINAL                OF
PARTNERSHIP               PARTNERS(1)                  PARTNERSHIP(2)        INVESTORS     SEPTEMBER 30, 1997(3)
- ----------  ---------------------------------------  -------------------   -------------   ----------------------
                                                                               
CPA(R):1    W.P. Carey & Co.                             $20,000,000          9/30/79                19
CPA(R):2    W.P. Carey & Co.                              27,500,000          9/23/80                14
CPA(R):3    W.P. Carey & Co.                              33,000,000          5/13/82                 8
CPA(R):4    CCP                                           42,784,000          6/16/83                 9
CPA(R):5    CCP                                           56,600,000          3/31/84                20
CPA(R):6    CCP                                           47,930,000          2/13/85                49
CPA(R):7    Seventh Carey                                 45,274,000          9/17/87                39
CPA(R):8    Eighth Carey                                  67,749,000          6/30/89                43
CPA(R):9    Ninth Carey                                   59,990,000          4/30/91                32

 
- ---------------
(1) William P. Carey is also a general partner of each CPA(R) Partnership.
 
(2) As of the final closing date of the original offering of limited partner
    interests in each CPA(R) Partnership.
 
(3) Properties owned jointly are indicated as owned by each CPA(R) Partnership
    that owns an interest in such Property.
 
     All of the net proceeds from the offerings of the Units have been invested
in real estate, except for amounts used as working capital. In the opinion of
the General Partners, the CPA(R) Partnerships have met their objectives of
providing Unitholders with increasing cash distributions from operations and
preserving capital. However, as discussed herein, the General Partners have not
yet been able to meet the CPA(R) Partnerships' investment objective of
liquidating on favorable terms.
 
     Since the Units were not listed on any national or regional stock exchange,
or quoted on the National Association of Securities Dealers Automated Quotations
System ("Nasdaq"), there has been limited liquidity available to Unitholders.
Secondary market sales activity in the Units has been limited and sporadic, with
less than two percent of all outstanding Units traded during 1995 and 1996. The
General Partners have monitored transfers of the Units and do not believe
secondary market sales prices accurately reflect the value of the CPA(R)
Partnerships. In 1995, 1996 and through September 30, 1997, secondary market
sales prices were generally below the Total Exchange Value per Unit. See
"SECONDARY MARKET AND OWNERSHIP OF UNITS." The CPA(R) Partnerships intended to
sell their assets and dissolve when economic conditions permitted, during
varying periods ranging from seven to fifteen years after the partnership was
fully invested in real estate.
 
EFFORTS TO DISPOSE OF PROPERTIES
 
     Because the CPA(R) Partnerships expected to hold their investments for a
number of years after their formation, no efforts to dispose of the Properties
were made by the General Partners in the early years of the CPA(R) Partnerships'
existence. Instead, the General Partners concentrated their initial efforts on
making suitable investments for the CPA(R) Partnerships, consistent with the
CPA(R) Partnerships' investment policies and restrictions, and managing the
Properties efficiently in order to maximize the cash flow from the Properties.
As the contemplated period for disposal of the Properties approached, the
General Partners began to explore the feasibility of selling the Properties.
 
     Since 1987, the General Partners have considered a variety of alternative
approaches to liquidating the first six CPA(R) Partnerships. At that time, the
General Partners considered combining the CPA(R) Partnerships into a master
limited partnership that would have had partnership units listed on the NYSE. In
this transaction, Limited Partners would have exchanged their Units for units of
the master limited partnership.
 
                                       32
   44
 
This idea was abandoned for a number of reasons, including among others, the
stock market crash in October 1987.
 
     In 1989, the CPA(R) Partnerships authorized the repurchase of Units on the
secondary market in order to give those investors who wished to liquidate their
investment an opportunity to sell their Units at prices the General Partners
believed represented fair value for such Units. The CPA(R) Partnerships did not
implement this repurchase plan for various reasons, including a concern that
such repurchase plan would not be in the best interests of all the Limited
Partners. Some of the CPA(R) Partnerships have repurchased Units on a limited
basis.
 
     In 1991, the General Partners considered converting the first six CPA(R)
Partnerships into separate REITs that would have had their shares listed on a
national securities exchange. After an initial exploration of this alternative,
the General Partners were advised that separate, relatively small REITs advised
by an advisor instead of being internally managed would not be well received by
traditional purchasers of REIT shares. Therefore, the General Partners decided
not to pursue the conversion of the CPA(R) Partnerships into separate REITs.
 
     Throughout this period, the CPA(R) Partnerships also considered the
possibility of selling individual Properties to third parties. The CPA(R)
Partnerships made inquiries from time to time of local real estate brokers
regarding the possibility of selling some of the Properties. While some CPA(R)
Partnerships have sold Properties, as this process continued, the General
Partners became concerned that the process of selling the Properties
individually would take an extended period of time and that certain Properties
would be difficult to sell at fair prices. During the continuation of the
selling process, the CPA(R) Partnerships would continue to be responsible for
all the costs of maintaining the CPA(R) Partnerships as public entities,
including accounting and SEC reporting functions as well as other administrative
costs. The General Partners believe that the cost of operating the CPA(R)
Partnerships over the time period necessary to sell the Properties in such
manner would ultimately reduce the net proceeds to the Limited Partners.
 
     Since 1986 and through June 30, 1997, the CPA(R)Partnerships have sold 55
Properties (excluding portions of Properties sold in connection with
condemnations) for total consideration of approximately $162,000,000. These
sales were made in connection with the exercise of tenant purchase options and
other opportunities deemed by the General Partners to be advantageous for a
CPA(R) Partnership.
 
     The General Partners also considered the alternative of selling the entire
portfolio of Properties in a bulk sale to a third party. This alternative was
not pursued because the General Partners believed that the sales price would
have to be significantly discounted in such a transaction and that the Limited
Partners would not receive fair market value for the Properties and because the
Unitholders would be forced to recognize a significant capital gain if the
Properties were sold for their Appraised Value.
 
     In late 1992, the General Partners again considered the alternatives
available for liquidating the CPA(R) Partnerships, including the options
discussed above, as well as a transaction in which the first six CPA(R)
Partnerships would be combined with the other CPA(R) Partnerships into a single
REIT. As part of such a transaction, the General Partners considered merging
W.P. Carey & Co. into the new entity or having W.P. Carey & Co. serve as an
outside manager to the new entity. This transaction was abandoned because of the
nature of the securities to be received by Limited Partners and regulatory
concerns.
 
     In late 1993, in the course of discussion of a variety of possible
transactions with management of the General Partners, the CPA(R) Partnerships'
investment banker informed management that it believed that the then current
conditions in the public market for REITs made it possible to use equity and
debt capital of a REIT to purchase the Properties of the first six CPA(R)
Partnerships in a REIT transaction.
 
     In July, 1994, the General Partners approved the sale of the Properties
owned by the first six CPA(R) Partnerships to a REIT controlled by management.
The General Partners' approval was based upon a review of the terms of the
transaction, the expected benefits to the Limited Partners and the alternatives
to the sale, as well as a consideration of the fairness of the transaction to
the Limited Partners based upon a review of the appraisal of the Properties and
discussions regarding a fairness opinion.
 
                                       33
   45
 
     The sale transaction was dependent upon the ability of the REIT to raise
capital at a price high enough to raise sufficient capital to purchase the
Properties on terms which management and its advisors deemed favorable. In
October 1994, management determined that the needed capital could not be raised
at a price that satisfied its criteria. In addition, the General Partners grew
increasingly concerned about the tax impact on the Limited Partners of the sale
of the Properties. In the proposed transaction, most Limited Partners would have
recognized taxable income immediately upon the sale of the Properties. For these
reasons, the sale transaction was abandoned in October 1994.
 
     The General Partners continued to consider options to achieve the CPA(R)
Partnerships' objectives. Beginning in late 1995, the consideration of these
options included CPA(R):7, CPA(R):8 and CPA(R):9 as these CPA(R) Partnerships
were approaching the time when their liquidation could begin. At that time, the
General Partners were seeking a transaction that would provide liquidity to
those Unitholders that wanted the ability to liquidate their investment but
retain for the CPA(R) Partnerships some flexibility as to the timing and tax
impact of the liquidation. In addition, the General Partners wanted to provide
an opportunity to Unitholders to continue to hold their Units and take advantage
of the continuing benefits of such ownership. Lastly, the General Partners
wanted to provide Limited Partners with an opportunity to retain an investment
which provides them with substantially the same rights as those the Unitholders
have as Limited Partners. The General Partners then proceeded to develop its
plans for the Consolidation.
 
     During the first nine months of 1996, the General Partners engaged the
Independent Appraiser to provide the Fairness Opinion and the Appraisals and
continued working on structuring and analyzing the Consolidation. Management
reported to the Boards of Directors of the General Partners on the progress of
the Consolidation at the Boards' regular meetings in April and July 1996. At
each meeting, the Boards authorized management to proceed with its investigation
of the Consolidation.
 
     The General Partners considered structuring the Company as a REIT. After
careful consideration of this structure, the General Partners concluded that it
was not advisable to structure the Company as a REIT because (i) the
Consolidation of the CPA(R) Partnerships into a REIT would cause the Partners to
realize approximately $336 million in capital gains, (ii) the general partners
were concerned that the Company's capital structure and operations would not
allow it to qualify as a REIT and (iii) the limited liability company structure
provides more operating flexibility than a REIT.
 
     At a special board meeting held on October 5, 1996, management presented to
the Boards the full details of the Consolidation including the potential
advantages and disadvantages of the Consolidation to the Limited Partners. After
a full discussion of the Consolidation at the special meeting, the Boards of the
General Partners voted unanimously to approve the filing of the Registration
Statement and the execution of the Merger Agreements.
 
TERMS OF THE CONSOLIDATION
 
     Structure of the Merger.  If the Consolidation is approved, it will take
the form of a Merger pursuant to which each Participating Partnership will merge
with a Subsidiary Partnership and survive the Merger.
 
     Each Merger is proposed to be effected pursuant to a Merger Agreement
between each Subsidiary Partnership and the respective CPA(R) Partnership. Prior
to or simultaneously with the completion of the Consolidation, the Company will
engage in a series of transactions (the "Formation Transactions") to consolidate
the business of the Participating Partnerships into the Company.
 
     The transactions described below will have occurred or will take place
simultaneously with the closing of the Consolidation.
 
     - The Company was formed as a Delaware limited liability company with the
       Manager and the Initial Member as the initial members.
 
                                       34
   46
 
     - The Company formed nine limited partnerships. The Company is the General
       Partner of each Subsidiary Partnership, and the Initial Member is the
       initial limited partner of each Subsidiary Partnership.
 
     - Each newly formed partnership will be merged with each CPA(R) Partnership
       whose Limited Partners approve the Consolidation. Each surviving
       partnership will be a "Subsidiary Partnership." In connection with the
       Consolidation, the following number of Listed Shares per Unit will be
       issued to the Unitholders of each Participating Partnership who elect
       Listed Shares:
 


                                                                        LISTED SHARES
                                                                           PER UNIT
                                  CPA(R):                              (EXCHANGE RATIO)
        -----------------------------------------------------------    ----------------
                                                                    
        1..........................................................          26.30
        2..........................................................          27.96
        3..........................................................          37.93
        4..........................................................          32.97
        5..........................................................          18.37
        6..........................................................          69.03
        7..........................................................          55.39
        8..........................................................          69.55
        9..........................................................          52.63

 
     - CPA(R) Partnership Units exchanged for Listed Shares will be held by the
       Company and exchanged on a one-for-one basis for Subsidiary Partnership
       Units.
 
     - Unitholders who elect to receive Subsidiary Partnership Units will have
       their Units exchanged on a one-for-one basis for Subsidiary Partnership
       Units in the Subsidiary Partnership in which they own an interest.
 
     - Each corporate General Partner of the CPA(R) Partnerships will receive
       Listed Shares in exchange for a portion of its General Partner interests,
       the number of which will vary dependent upon which CPA(R) Partnerships
       participate in the Consolidation. See "COMPENSATION, REIMBURSEMENT AND
       DISTRIBUTIONS TO THE GENERAL PARTNERS AND MANAGERS."
 
     - Each corporate General Partner of the CPA(R) Partnerships will contribute
       to the Manager its Listed Shares and receive equity in the Manager in
       proportion to the value of its contribution. The number of Listed Shares
       to be received by each corporate General Partner with respect to each
       Participating Partnership is as follows:
 


                                                              NUMBER OF LISTED SHARES
                                                           RECEIVED BY MANAGER IF CPA(R)
                                                                    PARTNERSHIP
                     CPA(R) PARTNERSHIP                  PARTICIPATES IN THE CONSOLIDATION
        --------------------------------------------  ---------------------------------------
                                                   
        CPA(R):1....................................                      314
        CPA(R):2....................................                  156,885
        CPA(R):3....................................                  293,075
        CPA(R):4....................................                   10,865
        CPA(R):5....................................                       --
        CPA(R):6....................................                    8,847
        CPA(R):7....................................                   36,709
        CPA(R):8....................................                  155,023
        CPA(R):9....................................
                                                                      -------
        TOTAL.......................................                  661,718
                                                                      =======

 
                                       35
   47
 
     - William P. Carey, as General Partner of each of the CPA(R) Partnerships,
       will receive Listed Shares in exchange for a portion of his General
       Partner interests, the number of which will vary dependent upon which
       CPA(R) Partnerships participate in the Consolidation. The number of
       Listed Shares to be received by Mr. Carey with respect to each
       Participating Partnership is as follows:
 


                                                                  NUMBER OF LISTED SHARES
                                                                   RECEIVED BY MR. CAREY
                                CPA(R)                             IF CPA(R) PARTNERSHIP
                              PARTNERSHIP                    PARTICIPATES IN THE CONSOLIDATION
            -----------------------------------------------  ---------------------------------
                                                          
            CPA(R): 1......................................                    35
            CPA(R): 2......................................                 1,306
            CPA(R): 3......................................                 2,253
            CPA(R): 4......................................                10,865
            CPA(R): 5......................................                    --
            CPA(R): 6......................................                 8,847
            CPA(R): 7......................................                 9,177
            CPA(R): 8......................................                38,756
            CPA(R): 9......................................                   177

 
     - The General Partners will retain the remainder of their General Partner
       interests which will be converted into Limited Partner interests in the
       Subsidiary Partnerships.
 
     As a result of the Consolidation, the Unitholders who elect to receive
Listed Shares will cease to own direct interests in the CPA(R) Partnerships.
Unitholders who elect Subsidiary Partnership Units and the Company will own
direct interests in the Subsidiary Partnerships. After the Consolidation, the
Subsidiary Partnerships will own all of the business and operations owned by the
Participating Partnerships prior to the Consolidation and will be responsible
for all of the Participating Partnerships' liabilities.
 
     The General Partners may decide not to pursue the Consolidation at any time
before it becomes effective, whether before or after approval by the
Unitholders.
 
     Effective Time.  If approved, the Consolidation is expected to become
effective on or about January 1, 1998 (the "Effective Time").
 
TOTAL EXCHANGE VALUE AND ALLOCATION OF LISTED SHARES AND SUBSIDIARY PARTNERSHIP
UNITS
 
     General.  The Total Exchange Value was determined as of June 30, 1997 and
has been allocated to each of the CPA(R) Partnerships solely to establish a
consistent method of allocating Listed Shares and Subsidiary Partnership Units
for purposes of the Consolidation. The Total Exchange Value of the CPA(R)
Partnerships does not necessarily reflect the aggregate price at which Listed
Shares or Subsidiary Partnership Units may be sold. See "RISK FACTORS." The
number of Listed Shares to be issued to each Participating Partnership upon
consummation of the Consolidation will equal the Total Exchange Value allocated
to the Participating Partnership (reduced by the Total Exchange Value associated
with the number of Subsidiary Partnership Units issued to the Participating
Partnership) divided by $20, an arbitrary amount chosen for the sole purpose of
allocating Listed Shares and which is not intended to imply that the Listed
Shares will trade at a price of $20 per Listed Share. No fractional Listed
Shares will be issued by the Company in connection with the Consolidation. See
"No Fractional Listed Shares" below. As of the date of this Prospectus, the
General Partners do not know of any material change in the financial performance
or condition of any of the CPA(R) Partnerships that will materially affect the
Total Exchange Value.
 
     Adjustments to Exchange Value and Allocation of Shares.  All determinations
of the Total Exchange Value for purposes of allocating the Listed Shares among
the CPA(R) Partnerships and then between the Unitholders and the General
Partners, other than the final computation of the expenses of the Consolidation,
were determined as of June 30, 1997 in the manner described below under
"Determination of Exchange Value." Each CPA(R) Partnership will operate and make
distributions prior to the Closing Date such that its
 
                                       36
   48
 
Exchange Value relative to the Total Exchange Value of the other parties to the
Consolidation remains substantially the same as the relative Total Exchange
Value shown in the Prospectus. No adjustment will be made to these allocations
unless a material change in the value of an asset or a liability is discovered
after June 30, 1997 and before the effective date of the Consolidation which
cannot be adjusted through the CPA(R) Partnerships' distributions. In the event
such a change arises, the consideration to be received by the Unitholders will
either be adjusted as described below or, if the matter relates to a CPA(R)
Partnership and the adjustment would be in excess of 10 percent of such Total
Exchange Value allocated to the CPA(R) Partnership, that CPA(R) Partnership may
not participate without again obtaining the approval of the revised terms by
Unitholders holding a majority of outstanding Units of the CPA(R) Partnership.
In the event a matter is discovered after a CPA(R) Partnership has merged with a
Subsidiary Partnership, there will be no adjustment to the consideration issued
by the Company even though the discovery of the matter effectively could reduce
the value of the assets obtained by the Company from that CPA(R) Partnership.
See "RISK FACTORS -- Reduction in Value from Contingent or Undisclosed
Liabilities."
 
     If a material change in the value of an asset or liability or potential
liability is discovered with respect to a CPA(R) Partnership participating in
the Consolidation between June 30, 1997 and prior to the effective date of the
Consolidation which was not included in the computation of Total Exchange Value
and the relative Total Exchange Value of the parties cannot be maintained
through adjusting distributions that would reduce the corresponding value of the
assets contributed by the other CPA(R) Partnerships, an adjustment may be made
to the Total Exchange Value allocated to that CPA(R) Partnership. If the amount
of the change in the value of an asset or liability can be reasonably determined
and it is in excess of ten percent of the Total Exchange Value allocated to that
CPA(R) Partnership, the Total Exchange Value allocated to that CPA(R)
Partnership will be redetermined and its allocation of Listed Shares adjusted as
though the asset or liability were in existence on June 30, 1997.
 
DETERMINATION OF TOTAL EXCHANGE VALUE
 
     The Total Exchange Value allocated to each CPA(R) Partnership is computed
as (A) the sum of (i) the estimated fair market value of the real estate assets
thereof as determined by the Independent Appraisals as of March 31, 1997 and
(ii) its Net Other Assets and Liabilities; (B) reduced by (iii) such
Partnership's mortgage and other debt, (iv) its share of Consolidation Expenses
and transfer taxes, (v) the preferred return due to its General Partners
relating to properties previously sold and (vi) the General Partners' retained
interest in such Partnership. Consolidation Expenses, which are expected to
amount to $2,997,000, excluding transfer taxes, are allocated to the CPA(R)
Partnerships in accordance with their relative Total Exchange Values before
giving effect to the Consolidated Expenses.
 
                                       37
   49
 
     The determination of the Total Exchange Value allocated to each CPA(R)
Partnership is summarized in the following table:
 
                       DERIVATION OF TOTAL EXCHANGE VALUE
 


                                                             ESTIMATED
                                                            CONSOLIDATION
                APPRAISED                                    EXPENSES       GENERAL                      GENERAL
                  VALUE        NET OTHER                        AND        PARTNERS'       TOTAL        PARTNERS'       TOTAL
                 OF REAL      ASSETS AND    MORTGAGE AND     TRANSFER      PREFERRED    CONSOLIDATION   RETAINED       EXCHANGE
                ESTATE(1)     LIABILITIES(2)  OTHER DEBT       TAXES       RETURN(3)       VALUE       INTEREST(4)      VALUE
               ------------   -----------   -------------   -----------   -----------   ------------   -----------   ------------
                                                                                             
CPA(R):1.....  $ 33,390,000   $   747,236   $ (12,591,452)  $  (169,517)  $  (133,823)  $ 21,242,444   $  (198,740)  $ 21,043,704
CPA(R):2.....    40,680,000     1,892,610      (7,349,619)     (277,610)   (1,048,845)    33,896,536       (39,081)    33,857,455
CPA(R):3.....    52,750,000     4,716,559        (300,000)     (417,289)     (731,823)    56,017,447       (48,843)    55,968,604
CPA(R):4.....    49,880,000    16,467,073      (7,896,487)     (434,877)     (857,754)    57,157,955      (335,185)    56,822,770
CPA(R):5.....    54,640,000     4,221,823     (15,434,940)     (342,508)   (1,067,133)    42,017,242      (430,844)    41,586,398
CPA(R):6.....   104,300,000     2,992,356     (39,608,317)     (682,208)      (18,099)    66,983,732      (461,454)    66,522,278
CPA(R):7.....    70,300,000     6,331,464     (24,046,101)     (418,149)     (805,015)    51,362,199      (364,527)    50,997,672
CPA(R):8.....   136,670,000    17,439,605     (54,695,751)     (792,338)      (53,055)    98,568,461      (682,646)    97,885,815
CPA(R):9.....   139,890,000    (1,201,957)    (74,476,977)     (521,854)      (29,830)    63,659,382      (583,438)    63,075,944
               ------------   -----------   -------------   -----------   -----------   ------------   -----------   ------------
TOTAL........  $682,500,000   $53,606,769   $(236,399,644)  $(4,056,350)  $(4,745,377)  $490,905,398   $(3,144,758)  $487,760,640
               ============   ===========   =============   ===========   ===========   ============   ===========   ============

 
- ---------------
 
(1) Reflects the Independent Appraisal of the value of the CPA(R) Partnerships'
    Properties as of March 31, 1997.
 
(2) Net Other Assets and Liabilities include cash, net accounts receivable, rent
    deposits and net accounts payable, marketable securities as of June 30,
    1997, estimates of the realizable value of certain litigation claims of the
    CPA(R) Partnerships, the estimated change in value to two Properties as a
    result of material events occurring subsequent to the appraisal date, and
    adjustments reflecting cash distributions made by the CPA(R) Partnerships in
    July 1997.
 
(3) Includes only amounts payable to the General Partners for properties
    previously sold based on the trading prices of Listed Shares as described in
    the table entitled "Calculation of Required Listed Share Price for Payment
    of General Partners' Preferred Return" under "COMPENSATION, REIMBURSEMENT
    AND DISTRIBUTIONS TO THE GENERAL PARTNERS AND MANAGER."
 
(4) Represents the General Partners' interest of one percent of CPA(R)
    Partnership distributions of Cash from Sales and Financings up to a maximum
    of the amounts listed above, which will be retained after the Consolidation.
 
                                       38
   50
 
     Net Other Assets and Liabilities Table.  The following table sets forth the
components of Net Other Assets and Liabilities which, apart from the appraised
value of real estate resulting from the Independent Appraisal, comprise the
greatest components of Total Exchange Value for the CPA(R) Partnerships. In
general, the Net Other Assets and Liabilities were derived from the unaudited
financial statements as of June 30, 1997.
 
                        NET OTHER ASSETS AND LIABILITIES
                             OF CPA(R) PARTNERSHIPS
 


                                             NET ACCOUNTS
                                              RECEIVABLE     RENT DEPOSITS AND
                                              AND OTHER        NET ACCOUNTS
                                CASH(1)     ADJUSTMENTS(2)      PAYABLE(3)       SECURITIES(4)      TOTAL
                              -----------   --------------   -----------------   -------------   -----------
                                                                                  
CPA(R):1....................  $   741,871    $    845,965      $    (840,600)                    $   747,236
CPA(R):2....................    1,168,955       1,702,513           (978,858)                      1,892,610
CPA(R):3....................    1,110,623       4,661,677         (1,055,741)                      4,716,559
CPA(R):4....................    3,388,952       4,101,467         (1,591,794)     $ 10,568,448    16,467,073
CPA(R):5....................    4,091,246         479,929         (2,104,536)        1,755,184     4,221,823
CPA(R):6....................    2,889,939       2,874,736         (2,772,319)                      2,992,356
CPA(R):7....................    6,065,650       2,249,155         (1,983,341)                      6,331,464
CPA(R):8....................    6,497,813       1,469,199         (2,745,591)       12,218,184    17,439,605
CPA(R):9....................    1,122,813       1,164,304         (3,489,074)                     (1,201,957)
                              -----------   --------------   -----------------   -------------   -----------
Total.......................  $27,077,862    $ 19,548,945      $ (17,561,854)     $ 24,541,816   $53,606,769
                               ==========     ===========      =============        ==========    ==========

 
- ---------------
(1) Cash and cash equivalents
 
(2) Net Accounts Receivable includes Escrow funds, Tenant and insurance
    receivables, Accrued interest and Rents receivable, Reserve for uncollected
    rent, estimates of the realizable value of certain litigation claims of the
    CPA(R) Partnerships and the estimated change in value to two Properties as a
    result of material events occurring subsequent to the appraisal date.
 
(3) Rent Deposits and Net Accounts Payable includes Accrued interest payable,
    Escrow liabilities, Accounts payable and accrued expenses, Prepaid rental
    income, Security deposits and Accounts payable to Affiliates, and
    adjustments reflecting cash distributions made by CPA(R) Partnerships in
    July 1997.
 
(4) Securities include stock and rights to purchase stock. Securities listed on
    an exchange or Nasdaq or rights to acquire such securities have been valued
    at market value as of June 30, 1997. All other securities have been valued
    at book value as reflected on the balance sheets of the respective CPA(R)
    Partnerships on June 30, 1997.
 
ALLOCATION OF LISTED SHARES TO UNITHOLDERS AND GENERAL PARTNERS
 
     The method utilized to allocate Listed Shares to Unitholders and the
General Partners will involve two steps. Listed Shares will first be allocated
among the Participating Partnerships based upon the Total Exchange Value
allocated to each of the Participating Partnerships relative to the Total
Exchange Value of all of the CPA(R) Partnerships. The General Partners believe
that the Total Exchange Value allocated to each of the CPA(R) Partnerships
represent fair estimates of the value of their assets, net of liabilities,
allocable Consolidation Expenses and the General Partners' preferred return and
retained interest, as of June 30, 1997, and constitute a reasonable basis for
allocating the Listed Shares among all of the Participating Partnerships.
 
     The Listed Shares to be received by each Participating Partnership will be
allocated between the Unitholders and the General Partners of each Participating
Partnership based on those provisions of such Partnership's Partnership
Agreement applicable to distributions on liquidation of the CPA(R) Partnership.
 
     The General Partners will receive 733,134 Listed Shares in exchange for
that portion of their General Partner interest which represents the General
Partners' share of the appreciation of the Properties owned by the CPA(R)
Partnerships. The General Partners are generally entitled to a share (ranging
from two to
 
                                       39
   51
 
15 percent) of the increase in the value of the Properties owned by each CPA(R)
Partnership after the Unitholders receive a return of their initial investment
plus a cumulative return which varies by CPA(R) Partnership. In the
Consolidation, the value of the General Partners' interest in the appreciation
of the Properties has been calculated assuming the Properties were sold at the
appraised value and the proceeds distributed to the Unitholders. This method has
been used because the General Partners believe it is the best way to approximate
the value the General Partners are entitled to receive in connection with the
appreciation of the CPA(R) Partnership Properties but at the same time receiving
that value in the same form (Listed Shares) as the Unitholders are receiving
their continuing interest. The General Partners will be issued Listed Shares
only with respect to the appreciation in the value of the portfolios of the
CPA(R) Partnerships that participate in the Consolidation.
 
     The General Partners' Retained Interest represents the one percent interest
in Cash from Sales and Cash from Financings of each Subsidiary Partnership,
which interest will be limited to the dollar amount shown in the table
"Derivation of Total Exchange Value." This interest will be converted from a
General Partner interest in the CPA(R) Partnerships to a Limited Partner
interest in the Subsidiary Partnerships.
 
     The table below shows the allocation of Total Exchange Value and Listed
Shares between the General Partners and the Unitholders in each Participating
Partnership assuming that (1) all CPA(R) Partnerships participate in the
Consolidation and (2) all Unitholders in each CPA(R) Partnership elect to
receive Listed Shares. The actual number of Listed Shares allocated to the
Unitholders of each Participating Partnership upon consummation of the
Consolidation will be reduced to the extent Subsidiary Partnership Units are
issued to the Unitholders in the Participating Partnership.
 
SUMMARY ALLOCATION OF TOTAL EXCHANGE VALUE AND LISTED SHARES BETWEEN UNITHOLDERS
                            AND GENERAL PARTNERS(1)
 


                                                                        TOTAL
                                                        TOTAL          EXCHANGE                          LISTED
                                                      EXCHANGE          VALUE                            SHARES
                                       TOTAL            VALUE        ATTRIBUTABLE    LISTED SHARES    ATTRIBUTABLE
                                      EXCHANGE     ATTRIBUTABLE TO    TO GENERAL    ATTRIBUTABLE TO    TO GENERAL    TOTAL LISTED
                                       VALUE       UNITHOLDERS(2)    PARTNERS(3)    UNITHOLDERS(4)    PARTNERS(5)       SHARES
                                    ------------   ---------------   ------------   ---------------   ------------   ------------
                                                                                                   
CPA(R):1........................... $ 21,043,704    $  21,036,720    $     6,984        1,051,836            349       1,052,185
CPA(R):2...........................   33,857,455       30,693,620      3,163,835        1,534,681        158,192       1,692,873
CPA(R):3...........................   55,968,604       50,062,060      5,906,544        2,503,103        295,327       2,798,430
CPA(R):4...........................   56,822,770       56,388,180        434,590        2,819,409         21,729       2,841,138
CPA(R):5...........................   41,586,398       41,586,398             --        2,079,320             --       2,079,320
CPA(R):6...........................   66,522,278       66,168,400        353,878        3,308,420         17,695       3,326,115
CPA(R):7...........................   50,997,672       50,079,940        917,732        2,503,997         45,887       2,549,884
CPA(R):8...........................   97,885,815       94,010,240      3,875,575        4,700,512        193,778       4,894,290
CPA(R):9...........................   63,075,944       63,072,402          3,542        3,153,620            177       3,153,797
                                    ------------      -----------    ------------      ----------        -------      ----------
Total.............................. $487,760,640    $ 473,097,960    $14,662,680       23,654,898        733,134      24,388,032
                                    ============      ===========    ============      ==========        =======      ==========

 
- ---------------
 
(1) Assumes participation in the Consolidation by all CPA(R) Partnerships and
    that all Unitholders elected to receive Listed Shares.
 
(2) Represents the Limited Partnership interests to be exchanged for Listed
    Shares.
 
(3) Represents the General Partners' interest for its share of appreciation of
    the Properties to be exchanged for Listed Shares.
 
(4) Total Exchange Value Attributable to Unitholders divided by $20.
 
(5) Total Exchange Value Attributable to the General Partners divided by $20.
 
                                       40
   52
 
ALLOCATION OF LISTED SHARES AND TOTAL OF CUMULATIVE DISTRIBUTIONS AND ASSIGNED
TOTAL EXCHANGE VALUE PER $1,000 ORIGINAL INVESTMENT
 
     The following table sets forth the total number of Shares issued to
Unitholders in each CPA(R) Partnership and the number of Listed Shares to be
issued per $1,000 originally invested and the total of cumulative distributions
and assigned Total Exchange Value.
 
  ALLOCATION OF LISTED SHARES AND TOTAL CUMULATIVE DISTRIBUTIONS AND ASSIGNED
             TOTAL EXCHANGE VALUE PER $1,000 ORIGINAL INVESTMENT(1)
 


                                                                               PER $1,000 ORIGINAL
                                                                                  INVESTMENT(4)
                                                                  ----------------------------------------------
                                                                  TOTAL OF CUMULATIVE
                                                TOTAL NUMBER       DISTRIBUTIONS AND      ASSIGNED
                      TOTAL EXCHANGE VALUE       OF SHARES             ASSIGNED            TOTAL       NUMBER OF
                          ALLOCABLE TO          ALLOCABLE TO        TOTAL EXCHANGE        EXCHANGE      LISTED
                         UNITHOLDERS(2)        UNITHOLDERS(3)            VALUE             VALUE       SHARES(5)
                      --------------------     --------------     -------------------     --------     ---------
                                                                                        
CPA(R):1............      $ 21,036,720            1,051,836             $ 2,260            $1,052        52.59
CPA(R):2............        30,693,620            1,534,681               3,574             1,118        55.91
CPA(R):3............        50,062,060            2,503,103               3,940             1,517        75.85
CPA(R):4............        56,388,180            2,819,409               2,949             1,319        65.93
CPA(R):5............        41,586,398            2,079,320               2,027               735        36.74
CPA(R):6............        66,168,400            3,308,420               2,491             1,381        69.03
CPA(R):7............        50,079,940            2,503,997               2,062             1,108        55.39
CPA(R):8............        94,010,240            4,700,512               2,169             1,391        69.55
CPA(R):9............        63,072,402            3,153,620               1,741             1,053        52.63
                          ------------           ----------
                          $473,097,960           23,654,898
                          ============           ==========

 
- ---------------
(1) This table assumes 100 percent Partnership Participation in the
    Consolidation and that no Subsidiary Partnership Units are issued.
 
(2) See the table entitled "DERIVATION OF TOTAL EXCHANGE VALUE" for a
    determination of the Total Exchange Value for the CPA(R) Partnerships and
    the General Partners.
 
(3) The total number of Listed Shares was calculated by dividing the Total
    Exchange Value by $20, an arbitrary figure.
 
(4) A capital contribution of $500 was required for each Unit in CPA(R):1-5. The
    capital contribution for each Unit of the remaining CPA(R)Partnerships was
    $1,000. These columns were calculated assuming an original investment of
    $1,000 per Unit to facilitate a comparison among the CPA(R) Partnerships.
 
(5) The number of Listed Shares to be issued per $1,000 original investment was
    calculated by dividing the Total Exchange Value allocable to Unitholders per
    $1,000 original investment by $20. No fractional Listed Shares will be
    issued in connection with the Consolidation. See "No Fractional Listed
    Shares."
 
EXPECTED BENEFITS OF CONSOLIDATION
 
     The General Partners believe that the Consolidation is the best way to
achieve the CPA(R) Partnerships' investment objectives for the following
reasons:
 
     Liquidity Through Stock Exchange Listing.  The Company has applied for
listing of the Listed Shares on the NYSE. Accordingly, if the Listed Shares are
listed (listing is a condition to the Consolidation), the Consolidation offers
liquidity to those Unitholders who receive Listed Shares in the Consolidation.
In addition, to enhance trading in, and liquidity of, the Listed Shares, they
will be issued in smaller denominations and therefore larger numbers than the
Units in order to permit a broader base of investors.
 
                                       41
   53
 
     Increased Diversification.  The Consolidation permits holders of Listed
Shares to participate in a company substantially larger and more diversified
than any of the CPA(R) Partnerships. The Company will have increased tenant,
building type, industry sector and geographic diversity. The size and diversity
of the Company spreads the risk of an investment in the Company over a broader
group of assets and reduces the dependence of the investment upon the
performance of any particular asset or group of assets.
 
     Control of Timing of Liquidation by Investors.  By creating a freely
tradable equity interest in the Company, the Consolidation permits Unitholders
to liquidate their interest in the CPA(R) Partnership when such liquidation best
serves the Unitholder. In addition, by controlling the timing of the liquidation
of their CPA(R) investment, Unitholders will have better control of the timing
of the tax impact of the liquidation of their interests. Furthermore, the CPA(R)
Partnerships will not be forced to sell their properties and recognize the
capital gains that would be generated by such sales. If the CPA(R) Partnerships
were liquidated by selling off the Properties at the Appraised Value, the
Unitholders would realize capital gains of approximately $336 million.
 
     Greater Investment Opportunity.  The General Partners believe that the
Company will maximize economic value for those Unitholders who receive Listed
Shares in connection with the Consolidation. The CPA(R) Partnerships are not in
a position to take advantage of external growth opportunities because they have
already committed their capital and are not authorized to raise additional funds
or reinvest net sale or refinancing proceeds for new investments. Although there
can be no assurances, the General Partners believe that, with an infinite life
entity, the Company can take advantage of investment opportunities that it
believes are attractive relative to their risks. In addition, the General
Partners believe that the Company may be able to take advantage of its size to
refinance certain CPA(R) Partnership debt at lower interest rates thereby
increasing the amount of cash available for distribution or investment.
Furthermore, the Company's size may provide a more flexible capital structure
and greater access to the capital markets.
 
     Choice of Investment -- Listed Shares or Subsidiary Partnership
Units.  Those Unitholders who do not want the risks and opportunities afforded
by the Listed Shares can elect to receive Subsidiary Partnership Units. The
Subsidiary Partnership Units are structured so that their economic interests and
legal rights are substantially the same as the terms of the Units. These include
liquidation of the partnership interest within the expected timeframe through
the redemption of the Subsidiary Partnership Units in each Subsidiary
Partnership at a price determined by an appraisal no later than the approximate
time of redemption of the real estate owned by such Subsidiary Partnership. The
Subsidiary Partnership Units represent an interest in the Subsidiary
Partnerships, and the performance of, and distributions to the holders of, each
series of Subsidiary Partnership Units will be based solely upon the performance
of the Subsidiary Partnership that issued such series and, accordingly, of the
CPA(R) Partnership relating to such series as it existed prior to the
Consolidation.
 
     The General Partners believe that Unitholders desire more control over the
timing of the liquidation of their investments than they would have if the
CPA(R) Partnerships were to continue in existence. Although the Consolidation is
not the only means by which Unitholders could achieve liquidity for their
investments in the CPA(R) Partnerships, the General Partners believe that the
Consolidation is preferable to the alternatives. While Unitholders could sell
their Units in the informal secondary markets for real estate limited
partnership interests, the General Partners believe the NYSE is a more efficient
market and that holders of Listed Shares will get a better price for their
interests on the NYSE than they would in the informal secondary market.
Alternatively, liquidity could be achieved by the sale of all of the CPA(R)
Partnerships' assets and distribution of the net proceeds to Unitholders in a
dissolution of the CPA(R) Partnerships if approved by the favorable vote of the
holders of a majority in interest of the outstanding Units (if such approval is
required by the Partnership Agreement). The General Partners believe that such a
liquidation would not be in the best interests of the Unitholders (even if the
Consolidation were not being offered), principally because the General Partners
believe that higher value can be achieved by holding the CPA(R) Partnerships'
assets rather than disposing of them, particularly in light of the transaction
costs of such dispositions and the tax impact of such liquidation (a capital
gain of approximately $336 million if all the Properties are sold). See
"Alternatives to the Consolidation," below.
 
                                       42
   54
 
     By choosing to receive Listed Shares rather than Subsidiary Partnership
Units in the Consolidation, Unitholders can obtain the opportunity to liquidate
their investment at a time most advantageous and convenient to them. The General
Partners anticipate that the liquidity benefit inherent in the Consolidation may
temporarily be adversely affected by a number of factors, including (i) the
likelihood that some Unitholders will sell their Listed Shares as soon as
possible after the Consolidation, putting downward pressure on the price of
Listed Shares, and (ii) trading value may reflect market uncertainty about the
Company's performance. Given these circumstances, the liquidity aspect of the
Consolidation can be viewed from two perspectives. First, for Unitholders who
must immediately generate cash from any available source, regardless of the loss
of future opportunities, that option will now be available, but may be only at
prices which, while perhaps higher than prices generally being offered for Units
in the secondary market, are less than underlying asset value. Second, other
Unitholders, given the adverse market factors described above, may wish to
consider holding their Listed Shares, focusing on the growth potential of the
Company and treating liquidity as an "incidental" benefit of the Consolidation.
 
     The Subsidiary Partnership Units will not be listed on any national
securities exchange and will not be designated as Nasdaq National Market System
securities, and no public market is expected to develop for the Subsidiary
Partnership Units.
 
ALTERNATIVES TO THE CONSOLIDATION
 
     Before deciding to recommend the Consolidation, the General Partners
considered alternatives in an effort to achieve maximum Unitholder return and to
give a choice of investment to Unitholders. These alternatives were (i)
continued management of the CPA(R)Partnerships as currently structured, (ii)
conversion of the CPA(R) Partnerships into a single or multiple REITs, (iii)
listing of the Units on a national securities exchange or designation of the
Units as Nasdaq National Market System securities and (iv) liquidation of the
CPA(R) Partnerships. Set forth below are the conclusions of the General Partners
regarding their belief that the Consolidation is more beneficial to the
Unitholders than the alternatives. The General Partners are unable to quantify
the consideration that would be received pursuant to all the alternatives
discussed below.
 
     Continuation of the CPA(R) Partnerships.  An alternative to the
Consolidation would be to continue the CPA(R) Partnerships. The CPA(R)
Partnerships would remain separate legal entities with their own assets and
liabilities, governed by their existing Partnership Agreements. While the
disclosure documents used to offer the Units for sale to the public disclosed
the intentions of the CPA(R) Partnerships to liquidate their assets within six
to 15 years after acquisition, each of the CPA(R) Partnerships has a stated life
of approximately 40 years and the Unitholders were advised that the liquidation
of the CPA(R) Partnerships would depend on market conditions as they might
change from time to time. The CPA(R) Partnerships are all operating profitably
and do not need to liquidate to satisfy debt obligations or other current
liabilities or to avert defaults, foreclosures or other adverse business
developments.
 
     A number of advantages would be expected to arise from the continued
operation of the CPA(R) Partnerships. Unitholders would probably continue to
receive regular quarterly distributions of net cash flow arising from operations
and the sale or refinancing of their CPA(R) Partnerships' assets. In addition,
continuing the CPA(R) Partnerships without change avoids whatever disadvantages
may be inherent in the Consolidation. See "RISK FACTORS."
 
     The General Partners rejected this alternative because they concluded that
maintaining the CPA(R) Partnerships, as separate entities, may have the
following potentially negative results when compared with the benefits that the
General Partners perceive may be derived from the Consolidation: (i) a less
efficient and cost effective exit strategy for Unitholders wishing to liquidate
their investment at a future date, (ii) inability of Unitholders to better
control the timing of the tax impact of the liquidation, (iii) illiquidity of
Units on a current basis due to the lack of a large and established secondary
market, (iv) difficulty in valuing the investment due to the limited secondary
market for Units, (v) less flexibility in actively managing the
 
                                       43
   55
 
portfolio, (vi) limitations on new investments and (vii) no investment choice
provided to the Unitholders based upon their individual investment goals.
 
     Conversion of CPA(R) Partnerships into REITs.  The General Partners
explored the possibility of converting each CPA(R) Partnership into a separate
REIT that would have had its shares listed on a national securities exchange.
The General Partners concluded, after consultation with outside advisors, that
separate, relatively small REITs advised by an outside advisor would not be well
received by traditional purchasers of REIT shares. The General Partners,
therefore, determined that this alternative would not fulfill the objectives of
the CPA(R) Partnerships.
 
     Listing of the Units on a National Securities Exchange, Designation of the
Units as Nasdaq National Market System Securities or Support of Secondary
Market.  The General Partners explored the possibility of having the Units
listed on a national securities exchange such as the NYSE or having the Units
designated as Nasdaq National Market System securities. The General Partners
concluded that there would be limited trading interest in the Units due to the
limitations on the CPA(R) Partnerships' growth contained in the Partnership
Agreements and the size of some of the CPA(R) Partnerships and that there would
be limited interest in the Units due to the partnership form and the relative
lack of corporate democracy attributes. The General Partners concluded that this
may result in minimal increases in liquidity.
 
     Another alternative which may create liquidity for Unitholders desiring to
dispose of their investments in the CPA(R) Partnerships is the creation or
support of the secondary market for the Units through limited cash tender offers
or repurchase programs sponsored by the CPA(R) Partnerships. While the General
Partners did not perform detailed financial analysis and cannot predict with any
degree of certainty the possible impact of this alternative on the value of
Units, the terms of the Partnership Agreements and federal tax law prohibit this
alternative from being available with respect to a majority of the Units.
 
     Liquidation of the CPA(R) Partnerships.  One of the alternatives available
to the General Partners is to proceed with a liquidation of each Partnership in
the normal course and distribute the net liquidation proceeds to the General and
Limited Partners. Through these liquidations, Unitholders' investment in the
CPA(R) Partnerships would be concluded. The General Partners concluded that
there would be several disadvantages to using this strategy to liquidate the
CPA(R) Partnerships. A complete liquidation of the CPA(R) Partnerships would
deprive those Unitholders who do not desire to liquidate their investment in net
leased properties from participating in the benefits of future performance and
possible property value improvements. In addition, liquidation of the CPA(R)
Partnerships' properties does not have certain of the other benefits of the
Consolidation, including (i) permitting Unitholders to hold their investment
until the time when liquidation is appropriate for their individual investment
strategy and (ii) the opportunity to participate in the risks and rewards of the
Company's plans for growth.
 
     The transaction costs associated with the Consolidation are expected to be
significantly less than those which would be incurred in a liquidation of the
CPA(R) Partnerships' assets. If the assets of the CPA(R) Partnerships were
liquidated over time, not only would higher transaction costs likely be
incurred, but distributions to Unitholders from the CPA(R) Partnerships' cash
flow from operations may be reduced since the CPA(R) Partnerships' fixed costs,
such as general and administrative expenses, would not be proportionately
reduced with the liquidation of assets.
 
                                       44
   56
 
     Finally, the complete liquidation of the CPA(R) Partnerships would cause
the recognition of capital gains by Unitholders to the extent the selling price
of the properties exceed their tax basis. The following table provides the total
capital gain that would be recognized if all of the Properties were sold for
their Appraised Value:
 


                                                                           CAPITAL
                                                                            GAINS
                                                                         ------------
                                                                      
        CPA(R):1.......................................................  $ 18,285,000
        CPA(R):2.......................................................    26,354,000
        CPA(R):3.......................................................    42,066,000
        CPA(R):4.......................................................    47,095,000
        CPA(R):5.......................................................    30,722,000
        CPA(R):6.......................................................    50,177,000
        CPA(R):7.......................................................    23,470,000
        CPA(R):8.......................................................    50,764,000
        CPA(R):9.......................................................    47,441,000
                                                                          -----------
        TOTAL..........................................................  $336,374,000
                                                                          ===========

 
     The Consolidation will not cause the recognition of any taxable income by
Unitholders. After the Consolidation, Unitholders will recognize taxable income
upon the sale of their Listed Shares for an amount in excess of their tax basis
or in the event the Company sells a property for an amount in excess of the
Company's tax basis. The Company does not expect to sell a significant number of
Properties after the Consolidation, other than sales which occur in the normal
course of business.
 
COMPARISON OF ALTERNATIVES
 
     General.  To assist Unitholders in evaluating the Consolidation, the
General Partners compared the consideration to be received by Unitholders of
each CPA(R) Partnership in the Consolidation to (i) the estimated range of
possible market values of the Listed Shares, assuming consummation of the
Consolidation (ii) estimates of the value of the Units on a liquidation basis
assuming that the assets of each CPA(R) Partnership were sold at their Appraised
Value and the net proceeds distributed to the Unitholders in accordance with the
Partnership Agreements (iii) estimates of the value of each CPA(R) Partnership
on a going-concern basis assuming that the CPA(R) Partnership were to continue
as a stand-alone entity and its assets sold at the end of a period consistent
with the original anticipated holding period of the CPA(R) Partnership and (iv)
the prices at which each CPA(R) Partnership's Units have sold in the illiquid
secondary market. See "SECONDARY MARKET AND OWNERSHIP OF UNITS." Due to the
uncertainty in establishing these values, the General Partners have established
a range of estimated values for certain of the alternatives, representing a high
and low estimated value for the potential consideration. Since the value of the
consideration for alternatives to the Consolidation is dependent upon varying
market conditions, no assurance can be given that the range of estimated values
indicated establishes the highest or lowest possible values. However, the
General Partners believe that analyzing the alternatives in terms of ranges of
estimated value, based on currently available data and, where appropriate,
reasonable assumptions made in good faith, establishes a reasonable framework
for comparing alternatives.
 
     The results of this comparative analysis are summarized in the following
table. Unitholders should bear in mind that the estimated values assigned to the
alternate forms of consideration are based on a variety of assumptions that have
been made by the General Partners. These assumptions relate, among other things,
to projections as to each CPA(R) Partnership's future income, expenses, cash
flow and other significant financial matters, the capitalization rates that will
be used by prospective buyers when each CPA(R) Partnership's assets are
liquidated, securities market conditions and factors affecting the value of
securities of real estate companies, the ultimate asset composition and
capitalization of the Company and appropriate discount rates to apply to
expected cash flows in computing the present value of the cash flows that may be
received with respect to Units of each CPA(R) Partnership. In addition, these
estimates are based upon certain information available to the General Partners
at the time the estimates were computed, and no assurance can be given that the
same conditions analyzed by them in arriving at the estimates of value would
exist at the time of, or
 
                                       45
   57
 
following, the Consolidation. The assumptions used have been determined by the
General Partners in good faith and, where appropriate, are based upon current
and historical information regarding the CPA(R) Partnerships and current real
estate markets and have been highlighted below to the extent critical to the
conclusions of the General Partners.
 
     No assurance can be given that such consideration would be realized through
any of the designated alternatives, and Unitholders should carefully consider
the following discussions to understand the assumptions, qualifications and
limitations inherent in the presented valuation estimates. The estimated values
presented in the following table are "forward-looking statements" within the
meaning of the Private Securities Litigation Reform Act of 1995. These estimated
values are based upon certain assumptions that relate, among other things, to
(i) projections as to each CPA(R) Partnership's future revenues, expenses, cash
flow and other significant financial matters, (ii) securities market conditions
and factors affecting the value of securities or real estate companies, (iii)
the ultimate asset composition and capitalization of the Company, (iv) the
capitalization rates that will be used by prospective buyers when each CPA(R)
Partnership's assets are liquidated, (v) selling costs, (vi) appropriate
discount rates to apply to expected cash flows in computing the present value of
the cash flows and (vii) the manner of sale of each CPA(R) Partnership's
properties. Actual results may vary from those set forth below based on numerous
factors, including those listed above, interest rate fluctuations, conditions in
securities markets, tax law changes, supply and demand for properties similar to
those owned by the CPA(R) Partnerships, the manner in which the properties are
sold and changes in availability of capital to finance acquisitions of
properties. The Company's actual results could differ materially from those
estimated in the forward-looking statements as a result of several factors,
including those discussed in "RISK FACTORS." Each element of the table is
described more fully below.
 


                                                 PER $1,000 INVESTMENT
                        ------------------------------------------------------------------------
                        ESTIMATED RANGE OF                                           RANGE OF         TOTAL
                         TRADING PRICES OF        ESTIMATED         ESTIMATED        SECONDARY       EXCHANGE
                           LISTED SHARES        GOING-CONCERN      LIQUIDATION     MARKET PRICES      VALUE
                        -------------------     --------------     -----------     -------------     --------
                                                                                      
CPA(R)1...............    $   710 - 1,216           $  940           $   922       $  384 -  780      $1,052
CPA(R)2...............        755 - 1,295              970             1,014          530 -  720       1,118
CPA(R)3...............      1,037 - 1,777            1,330             1,414         816 - 1,050       1,517
CPA(R)4...............        911 - 1,562            1,120             1,227          744 -  950       1,319
CPA(R)5...............         496 -  850              610               711          520 -  658         735
CPA(R)6...............        935 - 1,603            1,290             1,173          855 -  936       1,381
CPA(R)7...............        756 - 1,296            1,050               997          510 -  802       1,108
CPA(R)8...............        959 - 1,643            1,230             1,251          600 -  953       1,391
CPA(R)9...............        722 - 1,238              980               939          600 -  920       1,053

 
     Estimated Valuation of Listed Shares.  The General Partners analyzed
selected statistics on certain publicly traded REITs for the purpose of
providing a range of estimated trading values for the Listed Shares. Such
analysis comprised the following components: (i) identification of publicly
traded REITs with portfolios generally regarded as composed primarily of net
leased properties and, in that sense, reasonably comparable to the Company's
portfolio, (ii) determination of the recent trading value of the common stock
and annual distributions per share of such REITs, (iii) derivation of each
selected REIT's distribution yield (annual distribution rate per share divided
by the trading price per share), (iv) identification of a range of possible
distribution yields based on the highest and lowest distribution yields of the
REITs so identified, (v) determination of the pro forma annual distribution per
Listed Share of the Company and (vi) estimation of a possible range of trading
values for the Listed Shares of the Company, by capitalizing the Company's pro
forma annual distribution per Listed Share by the highest and lowest
distribution yield rates for the REITs so identified. The following table sets
forth for each REIT identified by the General Partners, among other things, the
recent trading price per share, the annual distribution, the applicable
distribution yield and the ratio of debt to total capitalization.
 
                                       46
   58
 
                          SELECTED NET LEASE REITS(1)
 


                                                                            EQUITY MARKET                    DEBT/TOTAL
                                         PRICE         ANNUAL    DIVIDEND   CAPITALIZATION   TOTAL DEBT        MARKET
COMPANY                    SYMBOL   (AS OF 9/25/97)   DIVIDEND    YIELD     ($ MILLIONS)    ($ MILLIONS)   CAPITALIZATION
- -------------------------  -------  ---------------   --------   --------   -------------   ------------   --------------
                                                                                      
Commercial Net Lease
  Realty Inc. ...........    NNN        $ 16.50        $ 1.20       7.3%      $   386.0        $181.6            32%
Franchise Finance Corp.
  of America.............    FFA          26.44          1.80       6.8%        1,074.3         382.1            26%
National Golf Properties
  Inc. ..................    TEE          34.63          1.68       4.9%          730.9         239.8            25%
CCA Prison Realty
  Trust..................    PZN          32.00          1.70       5.3%          690.4            --             0%
Realty Income Corp. .....     O           27.06          1.89       7.0%          622.2         111.4            15%
Trinet Corporate Realty
  Trust Inc. ............    TRI          36.00          2.52       7.0%          729.9         359.9            33%
Average..................                                           6.4%                                         23%

 
- ---------------
(1) Based on information contained in Realty Stock Review issue of September 30,
1997.
 
     The General Partners also researched and compiled analytical data regarding
certain traded equity interests that resulted from the consolidation of real
estate limited partnerships during the past four years. The analytical data on
entities resulting from recent consolidations of public limited partnerships
which disclosed net asset values at the time of the consolidation is summarized
below:
 
              RECENT CONSOLIDATIONS OF PUBLIC LIMITED PARTNERSHIPS
                              VALUATION STATISTICS
 


                                                                     PRICE FOUR WEEKS           PRICE AS OF
                                                                   AFTER CONSOLIDATION       SEPTEMBER 25, 1997
                                    APPROXIMATE        NET        ----------------------   ----------------------
                                      DATE OF      ASSET VALUE    PRICE PER    PREMIUM     PRICE PER    PREMIUM
                                   CONSOLIDATION   PER SHARE(1)     SHARE     (DISCOUNT)     SHARE     (DISCOUNT)
                                   -------------   ------------   ---------   ----------   ---------   ----------
                                                                                     
Lexington Corporate Properties...      10/93          $10.00       $10.13          1.2%     $ 15.13       51.3%
Shurgard Storage Centers.........       3/94           18.90        23.50         24.3        29.06       53.8
Franchise Finance Corporation of
  America........................       6/94           20.00        19.75         (1.2)       26.44       32.2
Realty Income Corporation........      10/94           20.00        15.38        (23.1)       27.06       35.3
Municipal Mortgage and
  Equity(2)......................       8/96           17.76        15.13        (14.8)       19.25        8.4
  Average Premium................                                                                         36.2

 
- ---------------
(1) Estimated net asset value per share at the time of consolidation based on
    information disclosed in the registration statements relating to the
    consolidation transactions of each company.
 
(2) Net Asset Value per Share of Municipal Mortgage and Equity represents the
    midpoint of the range of values disclosed in the consolidation documents.
 
     Based upon the above data, the General Partners observed that the
distribution yield on the selected net lease real estate investment trusts
ranged from approximately five percent to approximately 7.5 percent. The General
Partners also observed that for the stock of the entities listed in the table
above resulting from the consolidation of partnerships, within the first twelve
weeks of trading such stocks, traded within a range of 23 percent less than net
asset value to 24 percent higher than net asset value, but that as of September
25, 1997, all of such entities were trading at premiums to net asset value, with
such premiums ranging from eight percent to 54 percent.
 
     The General Partners have used a distribution yield range of seven percent
to 11 percent to estimate the value of the Listed Shares. Use of such range
reflects, in part, the potential variation in the size and capitalization of the
Company which could result from the maximum and minimum participation scenarios.
When the Company's pro forma annual distribution of $1.65 per Share was
capitalized at (i.e., divided by)
 
                                       47
   59
 
these distribution yield rates, the resulting range of possible value per Listed
Share was between $15 and $23.50. The high value of the estimated trading range
of Listed Shares per $1,000 of original investment for each CPA(R) Partnership
was determined by multiplying the $23.50 per Listed Share figure by the number
of Listed Shares per $1,000 original investment to be received by the
Unitholders of such CPA(R) Partnership. Similarly, the low value of the
estimated trading range of Listed Shares per $1,000 of original investment for
each CPA(R) Partnership was determined by multiplying the $15 per Listed Share
figure by the number of Listed Shares per $1,000 original investment to be
received by the Unitholders of such CPA(R) Partnership.
 
     The General Partners concluded that the per Listed Share price range
established by utilizing a seven percent to 11 percent distribution yield
provides a value range which is consistent with the price range of selected net
lease REITs and a premium range to asset value within the range of
consolidations of other real estate limited partnerships completed during the
past four years.
 
     The General Partners also compared the Company to the selected REITs in
terms of debt ratios and distribution yields. With respect to the distribution
yield, based on pro forma distributions of $1.65 per Listed Share and a
hypothetical share value of $20 per Listed Share, the Company's distribution
yield would be 8.25 percent, which is 29 percent higher than the average
distribution yield of the selected REITs. With respect to the debt ratio, the
Company's debt ratio would be approximately 35 percent, assuming the market
value of the Company's Shares is the Total Exchange Value. The Company's debt
ratio would be higher than the average debt ratio of the selected net lease
REITs. However, unlike the other entities, over 89 percent of the Company's debt
is recourse only to the property subject to the mortgage securing the debt.
 
            COMPARISON OF THE COMPANY WITH SELECTED NET LEASE REITS
 


                                                                           AVERAGE        AVERAGE
                                                                         DISTRIBUTION       DEBT
                                                                           YIELD(1)       RATIO(2)
                                                                         ------------     --------
                                                                                    
SELECTED NET LEASE REITS (see table on page 46)........................       6.6%           23%
THE COMPANY
Assuming Listed Shares valued at $20 per Listed Share
  (100% Participation and no Subsidiary Partnership Units).............       8.3%           34%
Assuming Listed Shares valued at $15 per Listed Share
  (100% Participation and no Subsidiary Partnership Units).............      11.0%           40%

 
- ---------------
(1) The Distribution Yield is computed by dividing annualized distributions for
    the most recent quarter by the stock price on September 25, 1997. For the
    Company, the Distribution Yield is the pro forma distribution divided by the
    hypothetical Listed Share price shown.
 
(2) The Debt Ratio shown is the ratio of debt to total market capitalization
    based on stock prices prevailing on September 25, 1997. For the Company, the
    Debt Ratio shown is the ratio of debt to total market capitalization based
    on the hypothetical Listed Share price shown assuming all the CPA(R)
    Partnerships participate in the Consolidation.
 
     The General Partners reached the following conclusions when comparing the
estimated range of values of the Listed Shares with the estimated range of
values of the consideration associated with alternatives to the Consolidation:
(i) it is not possible to assign a specific value to the Listed Shares or to
predict accurately the prices at which the Listed Shares will trade in the
market following the Consolidation; (ii) given the uncertainty as to the value
of the Listed Shares, which is dependent in part upon the capital structure
resulting from the Consolidation, it is appropriate to analyze the Listed Shares
as having a range of potential values; (iii) the Listed Shares, when traded, may
trade at prices higher or lower than the range of values estimated by the
Company, depending upon a variety of factors and market conditions not
susceptible to precise determination; (iv) there are similar difficulties in
establishing the consideration available to Unitholders through alternatives to
the Consolidation, with such values also dependent upon a number of factors and
market conditions not susceptible to precise determination, making it
appropriate to analyze such consideration, for certain of these alternatives as
falling within ranges depending upon a number of assumptions; and (v) the
assumptions used by the General Partners in establishing ranges of estimated
values for the alternatives to the Consolidation may not prove to be accurate,
and such consideration may have a value
 
                                       48
   60
 
higher or lower than the range of estimated values used by the General Partners.
Furthermore, even if based on present market conditions, there is an overlap
between the indicated ranges of estimated values of the Listed Shares versus the
consideration associated with the alternatives to the Consolidation, so that the
lower range of potential values of the Listed Shares following the Consolidation
may be less than potential values for one or more of the alternatives to the
Consolidation, the Listed Shares may still constitute fair consideration for a
CPA(R) Partnership's assets because (i) the Consolidation entails other
potential benefits to Unitholders (e.g., the potential impact on distributions
and the tax deferred nature of the transaction) besides the market value of the
Listed Shares which, in the General Partners' opinion, could outweigh the
possibility that the value of the Listed Shares at the time of the Consolidation
might be less than the value of alternative consideration, (ii) as market
conditions change over time, the range of possible values for the Listed Shares
may improve in relation to the range of potential values for the alternatives to
the Consolidation and (iii) the upper end of the range of estimated potential
values for the Listed Shares is equal to or higher than the highest estimated
value for such alternatives. Notwithstanding the uncertainties in estimating the
value of the Listed Shares, the General Partners believe the available
information suggests that the Listed Shares constitute fair consideration for
the Units taking into account the ranges of estimated values for the Listed
Shares and the ranges of estimated values for alternatives to the Consolidation.
 
     Estimated Going-Concern Values.  The General Partners have estimated the
going-concern values of each CPA(R) Partnership by analyzing projected cash
flows and distributions assuming that each CPA(R) Partnership was operated as an
independent stand-alone entity. The analysis incorporated estimates of revenues
and operating expenses for each of the Properties, capital expenditures,
entity-level general and administrative costs and cash flow distributions and
proceeds from sale of the properties. It is assumed the property portfolio is
liquidated in private real estate markets at a residual value based upon
estimated cash flows and residual values utilized in the portfolio appraisal,
and the net proceeds resulting from the liquidation of the properties and other
remaining assets of the CPA(R) Partnership are paid out to Unitholders in a
liquidating distribution in accordance with the provisions of each CPA(R)
Partnership Agreement. Among the factors influencing the discount rates utilized
for each CPA(R) Partnership were leverage, credit quality of tenants, lease
rates in comparison to current market rates and other factors.
 
     The going-concern values was calculated by using the implied portfolio
discount rate used by the Independent Appraiser to determine the appraised value
of the properties of that CPA(R) Partnership. The estimated value of each CPA(R)
Partnership on a going-concern basis is not intended to reflect the
distributions payable to Unitholders if the assets of each CPA(R) Partnership
were to be sold at their current fair market values.
 
     Estimated Liquidation Values.  Since one of the alternatives available is
to proceed with a liquidation of the CPA(R) Partnerships and the corresponding
distribution of the net liquidation proceeds to Unitholders, the General
Partners have estimated the liquidation value of each CPA(R) Partnership. In
estimating the liquidation value, the General Partners assumed that the real
estate of each CPA(R) Partnership would be sold at appraised value. This
alternative also assumes that non-real estate assets (except for Marketable
Securities, which are valued at market) are sold at their book value, that the
CPA(R) Partnerships incur selling costs at the time of liquidation (state and
local transfer taxes, real estate commissions and legal and other closing costs)
and that the remaining net liquidation proceeds are distributed among the
Unitholders of each CPA(R) Partnership in accordance with the provisions of each
Partnership Agreement.
 
     The liquidation analysis assumes that the portfolio of each CPA(R)
Partnership is sold in a single transaction at its appraised portfolio value.
Should the assets be liquidated over time, even at prices equal to those
projected, distributions to Unitholders out of the cash flow from operations of
the CPA(R) Partnership might be reduced because the relatively fixed costs of
the CPA(R) Partnership, such as general and administrative expenses, are not
proportionately reduced with the liquidation of assets. However, for
simplification purposes, the sales are assumed to occur concurrently.
 
     Applying these procedures, the General Partners arrived at the liquidation
values set forth in the table. The real estate portfolio appraisal sets forth,
subject to the specified assumptions, limitations and qualifications, the
Independent Appraiser's professional opinion as to the market value of the real
estate portfolio of
 
                                       49
   61
 
each CPA(R) Partnership as of March 31, 1997. However, while the portfolio
appraisal is not necessarily indicative of the price at which the assets would
sell, the real estate portfolio appraisal assumes that the assets of each CPA(R)
Partnership are disposed of in an orderly manner and are not sold in forced or
distressed sales where sellers might be expected to dispose of their interests
at substantial discounts to their actual value. See "-- Real Estate Appraisal."
 
     Assumptions, Limitations and Qualifications.  The General Partners have
estimated a range of possible values for the Listed Shares, which are applicable
for the Company assuming 100 percent participation and Minimum Participation.
Because the Company's equity capitalization may vary by approximately $250
million depending on whether the Consolidation is completed with 100 percent
participation or Minimum Participation, this potential variance could cause a
material difference in the assumptions underlying the Company's estimate of a
range of Listed Share values. This analysis also is based on the assumption that
the market regards the Listed Shares as being comparable to the equity
securities of the selected REITs. No assurance can be given that the market will
treat the Listed Shares in a comparable manner to the equity securities
identified in the tables entitled "Selected Net Lease REITs" and "Recent
Consolidations of Public Limited Partnerships -- Valuation Statistics," or that
market conditions as of the closing of, or following, the Consolidation will be
similar to those existing when the information was compiled.
 
     The prices at which the Listed Shares initially trade may be affected,
among other things, by (i) potential pent-up selling pressures as a result of
the historic illiquidity of investments in the CPA(R) Partnerships, (ii) the
Company's lack of an operating history, (iii) the unfamiliarity of institutional
investors, financial analysts and broker-dealers with the Company and its
prospects as an investment when compared with other equity securities and (iv)
the historical financial performance of the Participating Partnerships. It is
impossible to predict how these factors will impact the prices of the Listed
Shares. Such prices may be either lower or higher than those in the range of
estimated values.
 
     Distribution Comparison.  The General Partners have considered the
potential impact of the Consolidation upon distributions that would be made to
Unitholders who exchange their Units for Listed Shares. The following table
compares distributions that will be received by holders of Listed Shares
assuming 100 percent participation and an initial annual distribution rate of
$1.65 with distributions currently being received from the CPA(R) Partnerships.
 
 COMPARISON OF DISTRIBUTIONS BY CPA(R) PARTNERSHIPS AND THE COMPANY PER $1,000
                                   INVESTMENT
 


                                                                      DIVIDENDS FROM LISTED SHARES
                                            DISTRIBUTIONS FROM               ISSUED IN THE
              CPA(R) PARTNERSHIP          CPA(R) PARTNERSHIP(1)             CONSOLIDATION(2)
        -------------------------------  ------------------------     ----------------------------
                                                                
        CPA(R):1.......................           $70.56                        $  86.78
        CPA(R):2.......................            51.12                           92.25
        CPA(R):3.......................            99.36                          125.15
        CPA(R):4.......................            98.40                          108.78
        CPA(R):5.......................            66.72                           60.62
        CPA(R):6.......................            97.16                          113.89
        CPA(R):7.......................            73.28                           91.39
        CPA(R):8.......................            88.16                          114.76
        CPA(R):9.......................            84.96                           86.84

 
- ---------------
(1) Annualized rate based on distributions paid in July 1997.
 
(2) Assuming an annual distribution rate of $1.65 per Listed Share.
 
     In evaluating this estimate, Unitholders should bear in mind that a number
of factors affect the level of distributions. These factors include the
distributable income generated by operations, the principal and interest
payments on debt, capital expenditure levels, the Company's policy with respect
to cash distributions and the capitalization and asset composition of the
Company, which will vary based on the CPA(R) Partnerships which
 
                                       50
   62
 
ultimately participate in the Consolidation. A comparison of the possible
distribution levels of the Company with those of each CPA(R) Partnership does
not show how the Consolidation might affect a Unitholder's distribution level
over a number of years. The distribution rate for Unitholders of CPA(R):5 is
expected to be lower immediately after the Consolidation because CPA(R):5 has
been paying distributions at a higher rate relative to the value of its assets
than the other CPA(R) Partnerships. There can be no assurance that the
distribution rates of the CPA(R) Partnerships can be maintained if the
Consolidation does not occur.
 
CONDITIONS TO THE CONSOLIDATION
 
     The principal conditions to the Consolidation are: (i) approval of the
Consolidation by CPA(R) Partnerships representing the Minimum Participation
Amount and (ii) approval of the Listed Shares for listing on the NYSE. No
federal or state regulatory requirements must be complied with, or approval must
be obtained in connection with, the Consolidation. The General Partners may
decide not to pursue the Consolidation at any time before it becomes effective,
whether before or after approval by the Unitholders.
 
RECOMMENDATION OF THE GENERAL PARTNERS AND FAIRNESS DETERMINATION
 
     The General Partners believe the Consolidation to be fair to, and in the
best interests of each of, the CPA(R) Partnerships and the Unitholders. The
General Partners recommend that the Unitholders approve the Consolidation and
elect to receive Listed Shares. Each Unitholder must make his own determination
as to whether to select Listed Shares or Subsidiary Partnership Units based upon
his personal situation, and such decision should be based upon a careful
examination of the Unitholder's personal finances, investment objectives,
liquidity needs, tax situation and expectations as to the Company's future
growth.
 
     Based upon their analysis of the Consolidation, the General Partners
believe that: (i) the terms of the Consolidation, when considered as a whole,
are fair to the Unitholders; (ii) the Listed Shares offered to the Unitholders
were allocated fairly and constitute fair consideration for the interests of the
Unitholders; (iii) the Subsidiary Partnership Units offered to the Unitholders
were allocated fairly and constitute fair consideration for the interests of the
Unitholders; (iv) the terms of the Consolidation and the offered consideration
are fair to the Unitholders under all of the combinations that may result from
the options afforded to Unitholders; and (v) after comparing the potential
benefits and detriments of the Consolidation with those of several alternatives,
the Consolidation is more attractive to the Unitholders than such alternatives.
These beliefs are based upon the General Partners' analysis of the terms of the
Consolidation, an assessment of its potential economic impact upon the
Unitholders, a consideration of the combinations that may result from the
various options available to Unitholders, a comparison of the potential benefits
and detriments of the Consolidation and certain alternatives to the
Consolidation and a review of the financial condition and performance of the
CPA(R) Partnerships and the terms of critical agreements, such as the
Partnership Agreements.
 
     The General Partners also believe that the Consolidation is procedurally
fair for several reasons. First, the Consolidation is required to be approved by
Unitholders holding a majority of the outstanding Units of each CPA(R)
Partnership and is subject to certain conditions set forth under "Conditions to
the Consolidation" above. Second, the General Partners believe that the Total
Exchange Value of the CPA(R) Partnerships has been determined according to a
process that is fair, because the process involved appraisals of all CPA(R)
Partnership properties by the same appraisal firm, the Independent Appraiser,
thereby maximizing consistency among the appraisals. The Total Exchange Value of
the CPA(R) Partnerships also includes the CPA(R) Partnerships' non-real estate
assets and liabilities based principally on the most recent interim unaudited
financial statements. Third, all Participating Investors, including Dissenting
Investors, will be given the opportunity to elect to receive Listed Shares or
Subsidiary Partnership Units.
 
     Although the General Partners believe the terms of the Consolidation are
fair to Unitholders, the General Partners have conflicts of interest with
respect to the Consolidation. These conflicts include, among others, (i) the
determination not to retain independent parties to negotiate the terms of the
Consolidation on behalf of the Unitholders or the CPA(R) Partnerships, (ii) the
General Partners' realization of substantial economic benefits upon completion
of the Consolidation and (iii) the General Partners' relief from certain ongoing
liabilities with respect to Participating Partnerships. For a further discussion
of the conflicts of interest and
 
                                       51
   63
 
potential benefits of the Consolidation to the General Partners, see "INTERESTS
OF CERTAIN PERSONS IN THE CONSOLIDATION AND CONFLICTS OF INTEREST -- Substantial
Benefits to General Partners."
 
MATERIAL FACTORS UNDERLYING BELIEF AS TO FAIRNESS
 
     The following is a discussion of the material factors underlying the
General Partners' belief that the terms of the Consolidation are fair as a whole
and to the Unitholders.
 
     1. Consideration Offered.  Unitholders and the General Partners will be
offered the same form of consideration in the Consolidation with respect to
their capital interest in the properties. The General Partners believe that the
form, allocation and amount of consideration offered to the General Partners and
Unitholders, including Dissenting Investors, constitute fair value. The
allocation of the Listed Shares and the Subsidiary Partnership Units offered to
Unitholders is based on the same valuation methodology which was consistently
applied to each of the CPA(R) Partnerships. Therefore, the General Partners
believe that the Total Exchange Value adequately takes into account the relative
values of each of the CPA(R) Partnerships. In addition, the General Partners
compared the values of the consideration which would have been received by
Unitholders in alternative transactions and concluded that the Consolidation is
fair in light of the values of such consideration.
 
     2. Similarity of CPA(R) Partnerships.  The General Partners do not believe
that there are any material differences among the CPA(R) Partnerships that would
affect the fairness of the Consolidation to Unitholders in any particular CPA(R)
Partnership. Substantially all of the assets of the CPA(R) Partnerships are net
leased real estate properties which are almost identical in nature, and the
CPA(R) Partnerships have substantially the same capital structures. In addition,
the investment objectives of each of the CPA(R)Partnerships are substantially
the same. These factors make it easier to fairly compare the value of the CPA(R)
Partnerships relative to each other and the value of the Subsidiary Partnership
Units to the Listed Shares and to fairly allocate the Listed Shares and
Subsidiary Partnership Units among Unitholders and the General Partners.
 
     The primary differences among the CPA(R) Partnerships are as follows:
 
     - Date of Formation.  The CPA(R) Partnerships were formed at different
      times and, therefore, would have begun liquidation at different times. As
      a result, the earlier formed CPA(R) Partnerships have already sold some
      Properties.
 
     - Partnership Structure.  Although the CPA(R) Partnership Agreements have
      slightly different provisions with respect to allocations, distributions
      and fees, the General Partners believe the differences in such provisions
      are not substantial.
 
     - Size and Diversity.  Some of the CPA(R) Partnerships have purchased fewer
      properties and are less diverse with respect to the number of tenants,
      geographic location and types of the properties.
 
     3. Market Value.  To the extent that there is trading in the Units, such
trading takes place in an informal secondary market. The Units do not trade in
any orderly, active market. The Total Exchange Value assigned to the CPA(R)
Partnerships in connection with the Consolidation is greater than the weighted
average value of the CPA(R) Partnerships as reflected by the reported secondary
sales prices of the Units. See "SECONDARY MARKET AND OWNERSHIP OF PARTNERSHIP
UNITS" for the limited information available with respect to secondary market
sales of the Units. A direct comparison of the current or historic prices of the
Listed Shares and the Units cannot be made because there is no current or
historic market price information available with respect to the Listed Shares,
which will not be issued or traded prior to the Consolidation. Therefore, the
determination of the consideration to be received by Participating Investors is
based upon the valuation of the CPA(R) Partnerships as described under
"APPRAISALS AND FAIRNESS OPINION" and is not based upon the current or historic
market prices of the Units. Because there is no active trading market for the
Units, the General Partners believe that historic sales prices of the Units in
the secondary market are not indicative of the value of the underlying assets.
For example, during fiscal year 1996, less than two percent of all the
outstanding Units in the CPA(R) Partnerships traded in the secondary market.
 
                                       52
   64
 
     4. Unitholder Choice of Investment -- Listed Shares or Subsidiary
Partnership Units.  Offering Unitholders a choice to exchange their Units for
Listed Shares or Subsidiary Partnership Units does not ensure that the offered
consideration is fair vis-a-vis the value of the consideration available to
Unitholders through the alternatives to the Consolidation, but does enhance the
procedural fairness of the Consolidation by giving all Unitholders the
opportunity to elect Listed Shares or Subsidiary Partnership Units. Through this
element of the Consolidation, the General Partners are attempting to accommodate
the possibly different investment objectives of the Unitholders, with the
Subsidiary Partnership Units providing an investment on substantially the same
economic interests and legal rights as the Units and the Listed Shares
representing equity securities in the Company permitting the holders of Listed
Shares to participate in the Company's potential growth and to have a more
liquid investment. Each Unitholder must make his own determination as to the
form of consideration best suiting his personal situation, and such decisions
should be based upon a careful examination of the Unitholder's personal
finances, investment objectives, liquidity needs, tax situation and expectations
as to the Company's future growth.
 
     5. Independent Appraisals and Fairness Opinion.  The General Partners'
belief as to the fairness of the Consolidation as a whole and to the
Unitholders, and the General Partners' statements above regarding the material
terms underlying their belief as to fairness, are partially based upon the
Independent Appraisals. The General Partners attributed significant weight to
the Independent Appraisals and the Fairness Opinion, which they believe support
their conclusion that the Consolidation is fair as a whole, and to the
Unitholders. The Fairness Opinion does not address every possible combination of
CPA(R) Partnerships in the Consolidation because of the extremely large number
of combinations. The General Partners will receive a Fairness Opinion addressing
the actual combination of CPA(R) Partnerships participating in the Consolidation
prior to the closing. The General Partners do not know of any factors that would
materially alter the conclusions made in the Independent Appraisals or the
Fairness Opinion, including developments or trends that have materially affected
or are reasonably likely to materially affect such conclusions. The General
Partners believe that the engagement of the Independent Appraiser to provide the
Independent Appraisals and the Fairness Opinion assisted the General Partners in
the fulfillment of their fiduciary duties to the CPA(R) Partnerships and the
Unitholders, notwithstanding that the Independent Appraiser received fees for
its services, has received fees from the CPA(R) Partnerships in the past and may
receive fees for its services from the Company in the future. See "APPRAISALS
AND FAIRNESS OPINION."
 
     The Fairness Opinion does not address (i) the fairness of any terms of the
Consolidation (other than the fairness of the allocations of the Listed Shares
for the maximum and minimum participation levels as defined therein) or the
amounts or allocations of consolidation costs or the amounts of consolidation
costs borne by Limited Partners at various levels of participation in the
Consolidation, (ii) the relative value of the Listed Shares and the Subsidiary
Partnership Units to be issued in the Consolidation, (iii) the prices at which
the Listed Shares or Subsidiary Partnership Units may trade following the
Consolidation or the trading value of the Listed Shares or Subsidiary
Partnership Units to be received compared with the current fair market value of
the CPA(R) Partnership's portfolio or other assets if liquidated in real estate
markets or (iv) alternatives to the Consolidation.
 
     6. Valuation of Alternatives.  The General Partners estimated the value of
the CPA(R) Partnerships as going concerns and if liquidated. See "-- Comparison
to Alternative Considerations" above. On the basis of these calculations, the
General Partners believe that the ultimate value of the Listed Shares will
exceed the going concern value and liquidation value of each CPA(R) Partnership.
 
     7. Cash Available for Distribution Prior to, and After, the
Consolidation.  The General Partners believe the Consolidation will be
accomplished without materially decreasing the aggregate cash available from
operations otherwise payable to Unitholders. The effect of the Consolidation and
the cash available for distribution will vary, however, from CPA(R) Partnership
to CPA(R) Partnership. In addition to the receipt of cash available for
distribution, Participating Investors will be able to benefit from the potential
growth of the Company and will also receive enhanced investment liquidity.
 
                                       53
   65
 
     8. Net Book Value of the Partnership.  The General Partners calculated the
book value of the CPA(R) Partnerships as of June 30, 1997. This calculation was
done by dividing the total Limited Partners' capital by $1,000 to calculate the
book value per $1,000 invested. This figure was compared to the Total Exchange
Value per $1,000 invested.
 
       SUMMARY OF BOOK VALUE AND TOTAL EXCHANGE VALUE PER $1,000 INVESTED
 


                                                                                 TOTAL
                                                       BOOK VALUE PER      EXCHANGE VALUE PER
                                                       $1,000 INVESTED      $1,000 INVESTED
                                                       ---------------     ------------------
                                                                     
        CPA(R):1.....................................      $   441               $1,052
        CPA(R):2.....................................          949                1,118
        CPA(R):3.....................................        1,035                1,517
        CPA(R):4.....................................          706                1,319
        CPA(R):5.....................................          581                  735
        CPA(R):6.....................................          881                1,381
        CPA(R):7.....................................          762                1,108
        CPA(R):8.....................................          876                1,391
        CPA(R):9.....................................          663                1,053

 
On the basis of these calculations, the General Partners believe that the
ultimate value of the Listed Shares will exceed the book value of each CPA(R)
Partnership.
 
     The General Partners do not know of any factors that may materially affect
(i) the value of the consideration to be received by the Participating Investors
in the Consolidation, (ii) the value of the Units for purposes of comparing the
expected benefits of the Consolidation to the potential alternatives considered
by the General Partners or (iii) the analysis of the fairness of the
Consolidation. See "RISK FACTORS" and "APPRAISALS AND FAIRNESS OPINION."
 
RELATIVE WEIGHT ASSIGNED TO MATERIAL FACTORS
 
     The General Partners gave greatest weight to the factors set forth in
paragraphs one through six above in reaching their conclusions as to the
substantive and procedural fairness of the Consolidation.
 
FAIRNESS TO UNITHOLDERS RECEIVING LISTED SHARES IN THE CONSOLIDATION
 
     The Listed Shares represent equity securities in the Company permitting the
holders of the Listed Shares to participate in the Company's potential growth.
Thus, the holders of Listed Shares will share in both the benefits and risks of
an investment of the Company. In addition, unlike the Subsidiary Partnership
Units, the value of the Listed Shares will be based upon the performance of the
Company and all of its assets, rather than simply the assets of the CPA(R)
Partnership corresponding to the corresponding series of Subsidiary Partnership
Units. Further, the Listed Shares will be listed on the NYSE which should make
an investment in the Listed Shares a more liquid investment than an investment
in the Units. See "COMPARISON OF UNITS, LISTED SHARES AND SUBSIDIARY PARTNERSHIP
UNITS."
 
     On balance, the General Partners have concluded that the Consolidation is
fair to the Unitholders who receive Listed Shares in connection with the
Consolidation because such investment has more growth potential than an
investment in the Units and the Listed Shares should be a more liquid investment
than an investment in the Units.
 
FAIRNESS TO UNITHOLDERS RECEIVING SUBSIDIARY PARTNERSHIP UNITS IN THE
CONSOLIDATION
 
     The Subsidiary Partnership Units have been structured so that their
economic interests and legal rights are substantially the same as the terms and
conditions of the Units. The performance of, and distributions with respect to,
Subsidiary Partnership Units will be based solely upon the performance of those
assets of the
 
                                       54
   66
 
corresponding Subsidiary Partnerships. Accordingly, for purposes of the
Subsidiary Partnership Units, it will be deemed that the CPA(R) Partnerships
never engaged in the Consolidation.
 
     In addition, like the Units, the Subsidiary Partnership Units will not be
listed on any national securities exchange and no market for the Subsidiary
Partnership Units is expected to develop. See "COMPARISON OF UNITS, LISTED
SHARES AND SUBSIDIARY PARTNERSHIP UNITS."
 
     On balance, the General Partners have concluded that the Consolidation is
fair to the Unitholders who receive Subsidiary Partnership Units in connection
with the Consolidation, because the Subsidiary Partnership Units have been
structured such that their terms and conditions are substantially the same as
the terms and conditions of the Units.
 
FAIRNESS IN VIEW OF CONFLICTS OF INTEREST
 
     The General Partners have fiduciary duties to the CPA(R) Partnerships and
the Unitholders. The General Partners, in handling the affairs of the CPA(R)
Partnerships, are expected to exercise good faith, to use care and prudence and
to act with a duty of loyalty to the Unitholders. Under these fiduciary duties,
the General Partners are obligated to ensure that the CPA(R) Partnerships are
treated fairly and equitably in transactions with third parties, especially
where consummation of such transactions may result in the interests of General
Partners being opposed to, or not totally in line with, the interests of the
Limited Partners.
 
     In considering the Consolidation, the General Partners gave full
consideration to these fiduciary duties. However, the Consolidation affords a
number of benefits to the General Partners. The General Partners may be viewed
as having a potential conflict of interest with Unitholders with respect to the
determination of the number of Listed Shares the General Partners and their
Affiliates will receive in the Consolidation in exchange for a portion of their
General Partner interests, retained interest in each Subsidiary Partnership and
the fees payable to the Manager in connection with the Consolidation and
thereafter. In addition, other matters occurring contemporaneously with the
Consolidation may involve conflicts of interest between the General Partners and
the Unitholders. Furthermore, the General Partners will not have any personal
liability for Company obligations and liabilities which occur after the
Consolidation. Unitholders were not separately represented in establishing the
terms of the Consolidation. Such representation might have caused the terms of
the Consolidation to be different, and perhaps more favorable to the Unitholders
in some respects from those described herein. To help mitigate some of these
potential conflicts of interest, the General Partners obtained the Fairness
Opinion and the Independent Appraisal. See "INTEREST OF CERTAIN PERSONS IN THE
CONSOLIDATION AND CONFLICTS OF INTEREST."
 
CONSEQUENCES IF THE CONSOLIDATION IS NOT APPROVED
 
     If the Consolidation is not consummated for any reason, the CPA(R)
Partnerships presently intend to continue to operate as ongoing businesses in
their current form. In managing the business of the CPA(R) Partnerships, the
General Partners will take whatever actions they deem are appropriate to satisfy
their fiduciary obligations to the Unitholders and the CPA(R) Partnerships. The
General Partners will consider various options relating to the continuation of
the business of the CPA(R) Partnership and the liquidation of the CPA(R)
Partnerships. No other transaction is currently being actively considered by the
CPA(R) Partnerships as an alternative to the Consolidation, although the CPA(R)
Partnerships may from time to time explore other alternatives. The CPA(R)
Partnerships will pay the Consolidation Expenses if the Consolidation is not
approved.
 
UNITHOLDER ELECTIONS
 
     Each Unitholder must decide whether to approve the Consolidation. In
addition, each Unitholder must decide whether to receive all Listed Shares or
all Subsidiary Partnership Units in connection with the Consolidation. If a
Unitholder whose CPA(R) Partnership approves the Consolidation fails to make an
election with respect to the type of interest he would like to receive in the
Consolidation or fails to return a Consent Card, he will receive all Listed
Shares in the Consolidation.
 
                                       55
   67
 
     These elections are to be made on the Consent Card accompanying this
Prospectus, which must be properly completed and returned to ChaseMellon within
the time frame allowed to Unitholders on voting in the Consolidation. See
"VOTING PROCEDURES -- Consent Card and Vote Required."
 
ACCOUNTING TREATMENT
 
     Because the Consolidation involves the transfer of assets and liabilities
among entities which have common general partners, management and common
control, the General Partners' interest in the assets and liabilities of the
Company and the Participating Partnerships will carry over their
pre-Consolidation, historical cost basis. The exchange of Limited Partner
interests for Listed Shares will be accounted for as a purchase and recorded at
the fair value of the Listed Shares exchanged.
 
COSTS AND EXPENSES
 
     All costs and expenses incurred by the Company or the CPA(R) Partnerships
in connection with the Consolidation will be paid by the CPA(R) Partnerships
from cash on hand, whether or not the Consolidation is consummated. The
following is a statement of certain estimated costs and expenses incurred by the
CPA(R) Partnership and the Company in connection with the Consolidation:
 

                                                                        
        Securities and Exchange Commission Registration Fee..............  $  142,452
        NYSE Fee.........................................................     149,498
        Legal Fees and Expenses..........................................   1,100,000
        Fairness Opinion.................................................     475,000
        Accounting Fees and Expenses.....................................     580,000
        Solicitation Fees and Expenses...................................     125,000
        Printing and Engraving Expenses..................................     225,000
        Miscellaneous....................................................     200,050
                                                                           ----------
                  Total..................................................  $2,997,000
                                                                           ==========

 
NO FRACTIONAL LISTED SHARES
 
     No fractional Listed Shares will be issued by the Company in the
Consolidation. Each Unitholder who would otherwise be entitled to fractional
Listed Shares will receive one Listed Share for each fractional Listed Share of
0.5 or greater. No Listed Shares will be issued for fractional Listed Shares of
less than 0.5. The maximum allocated Total Exchange Value which a Unitholder
could forfeit if such Unitholder's fractional share was 0.49 is approximately
$10 (on a per Unitholder, not a per Unit, basis), assuming the value of the
Listed Share is equal to $20.
 
EFFECT OF THE CONSOLIDATION ON DISSENTING INVESTORS
 
     A Unitholder of a Participating Partnership who dissents or abstains from
voting with respect to the Consolidation does not have a statutory right to
elect to be paid the appraised value of his interest in the Participating
Partnership. However, all Unitholders, including Dissenting Investors, will be
given the opportunity to elect to receive Subsidiary Partnership Units instead
of Listed Shares for their Units as described under "The Subsidiary Partnership
Units." Unlike holders of Listed Shares, holders of Subsidiary Partnership Units
will have no right to participate in the Company's earnings in excess of
operating expenses, debt service and other obligations and will not benefit from
any growth in shareholders' equity that might result from the future performance
of the Company but will benefit only from the performance of the assets held by
the Subsidiary Partnership corresponding to the CPA(R) Partnership in which the
Dissenting Investor was a Limited Partner.
 
                                       56
   68
 
EFFECT OF CONSOLIDATION ON NONPARTICIPATING PARTNERSHIPS
 
     Each Nonparticipating Partnership will continue to operate as a separate
legal entity with its own assets and liabilities. There will be no change in its
investment objectives, policies or restrictions, the Nonparticipating
Partnership will remain subject to the terms of its Partnership Agreement and
the Limited Partners will retain their current interests. Nonparticipating
Partnerships will pay a share of the expenses of the Consolidation.
 
EFFECTIVE TIME
 
     The Effective Time of the Consolidation will be at the time the
Certificates of Merger with respect to the merger of the Participating
Partnerships with the Subsidiary Partnerships are filed with the Secretary of
State of the State of Delaware or California or at such later time as may be
specified in the Certificates of Merger. It is anticipated that such filings
will be made as promptly as practicable after the requisite approval of the
Unitholders has been obtained and the other conditions to the Consolidation have
been satisfied or waived, if permitted under the Merger Agreements.
 
TITLE INSURANCE
 
     At the time the Properties were acquired by the CPA(R)Partnerships, each
CPA(R) Partnership received title insurance policies insuring the condition of
title of such Properties. Under such policies, a successor in the interest by
operation of law to each CPA(R) Partnership will become the insured.
 
ENVIRONMENTAL MATTERS
 
     The environmental laws of the federal government and of certain state and
local governments impose liability on current property owners for the cleanup of
hazardous and toxic substances discharged on the property. This liability may be
imposed without regard to the timing, cause or person responsible for the
release of such substances onto the property. The lessees are required to comply
with such laws pursuant to the lease agreements, but the Company could be
subject to liability in the event that it acquires property having such
environmental problems. This potential liability could adversely affect the
Unitholders of CPA(R) Partnerships without such environmental liability.
 
     The CPA(R) Partnerships did not have environmental audits performed on
their properties in preparation for the Consolidation. The General Partners
based this decision on the environmental information about the Properties
previously obtained and the cost of new environmental audits. The General
Partners have estimated that the cost of Phase I audits for CPA(R):7, CPA(R):8
and CPA(R):9, those CPA(R) Partnerships which did not have Phase I audits
performed for their properties in 1994, would be approximately $380,000.
Pursuant to lease, guaranty and other agreements with the tenants, such tenants
and guarantors are liable for environmental liabilities.
 
     Furthermore, because it was not customary business practice to obtain
environmental audits in connection with the acquisition of such properties prior
to 1988, no environmental audits were obtained by CPA(R):1 through CPA(R):7 at
the time their properties were acquired. Phase I audits were performed for the
properties by CPA(R):1 through CPA(R):6 in 1994. Environmental audits were
conducted on the properties acquired by CPA(R):8 and CPA(R):9 at the time they
were acquired. There may, however, be environmental problems associated with
these properties not known to the CPA(R) Partnerships which would have been
disclosed had the CPA(R) Partnerships obtained new environmental audits in
connection with the Consolidation. In the event preexisting environmental
conditions requiring remediation are discovered subsequent to the Closing Date,
the cost of remediation will be borne by the lessee and the guarantor pursuant
to the terms of the lease agreement and any guarantees or by the Company, if the
lessee and guarantor cannot meet their obligation to pay.
 
     Neither the Company nor any of the CPA(R) Partnerships has been notified by
any governmental authority or are aware of any non-compliance, liability or
other claim in connection with any of the properties of the CPA(R) Partnerships.
 
                                       57
   69
 
LEGAL PROCEEDINGS
 
     The General Partners and one or more of the CPA(R) Partnerships are
involved in litigation incidental to their businesses, but no material
litigation is currently pending or threatened against the Company, any of the
CPA(R) Partnerships, their properties or the General Partners.
 
AMENDMENT, TERMINATION AND WAIVER
 
     Subject to applicable law, the Merger Agreements may be amended or waived
by the Company and the General Partners at any time prior to the filing of the
Certificate of Merger with the California or Delaware Secretary of State,
provided that, after approval by Unitholders holding a majority of the
outstanding Units of a CPA(R) Partnership or the Shareholders of the Company,
without the further approval of the Unitholders of such CPA(R) Partnership and
the Shareholders of the Company, no amendment or waiver may be made which (i)
materially and adversely affects the rights of the Unitholders without the
approval of the Unitholders holding a majority in interest of the affected
CPA(R) Partnership, (ii) alters or changes (A) the amount or type of
consideration which a Unitholder of such CPA(R) Partnership shall be entitled to
receive for Units in such CPA(R) Partnership, (B) the Operating Agreement or (C)
the terms and conditions of the Partnership Merger Agreement, if such alteration
or change would adversely affect the Participating Investors or the Shareholders
of the Company, or (iii) waives the condition that CPA(R) Partnerships
representing an aggregate of at least $200 million in Total Exchange Value
participate in the Consolidation.
 
     A Merger Agreement may be terminated at any time prior to the filing of the
Certificate of Merger with the California or Delaware Secretary of State (i) by
the Company and the General Partners, (ii) if the conditions to the merger as
set forth in the Merger Agreement are not satisfied or (iii) if the
Consolidation is not consummated prior to June 30, 1998 or such later date as
mutually agreed in writing by the parties thereto.
 
APPRAISALS AND FAIRNESS OPINIONS
 
     The CPA(R) Partnerships have engaged the Independent Appraiser, an
independent appraisal firm, to provide an Independent Appraisal of the real
estate of the CPA(R) Partnerships. The Total Exchange Value of each of the
CPA(R) Partnerships and the allocation of Listed Shares and Subsidiary
Partnership Units was determined primarily based on these Independent
Appraisals. See "BACKGROUND AND REASONS FOR THE CONSOLIDATION -- Total Exchange
Value and Allocation of Shares and Subsidiary Partnership Units" and "APPRAISALS
AND FAIRNESS OPINIONS." The CPA(R) Partnerships also engaged the Independent
Appraiser to render the Fairness Opinion. See "APPRAISALS AND FAIRNESS OPINIONS"
regarding the parties providing the Independent Appraisals and Fairness Opinion,
any material relationships with these parties and compensation received or
expected to be received by them and summaries of the Independent Appraisals and
the Fairness Opinion and any assumptions, limitations and qualifications
relating thereto.
 
                              DISTRIBUTION POLICY
 
     The following summarizes the Company's current distribution policy with
respect to Listed Shares and the Subsidiary Partnership Units. The Board of
Directors of the Company will have the ability to change the Company's
distribution policy with respect to the Listed Shares without the consent of the
Shareholders. The Board of Directors of the Company will have the discretion to
adopt a distribution reinvestment plan in the future which would permit holders
of Listed Shares to reinvest the distributions they receive from the Company in
additional Listed Shares.
 
LISTED SHARES
 
     After the Consolidation, the Company intends to make regular quarterly
distributions to the Shareholders. The first distribution after the closing of
the Consolidation is expected to be approximately $0.4125 per Listed Share,
which is equivalent to an annual distribution of $1.65 per Listed Share or an
annual distribution of 8.25 percent based on the Total Exchange Value per Listed
Share of $20.
 
                                       58
   70
 
     The following table illustrates the adjustments made to the Company's pro
forma net income before extraordinary items for the 12 months ended June 30,
1997, in estimating its cash available for distribution for the 12 month period
ending June 30, 1998 and in establishing its estimated initial annual
distribution:
 


                                                                 MAXIMUM              MINIMUM
                                                             PARTICIPATION(1)     PARTICIPATION(1)
                                                             ----------------     ----------------
                                                                            
    Pro forma net income for the 12 months ended June 30,
      1997 before extraordinary items(2)...................      $ 42,764             $ 18,159
    Adjustments:
      Non-cash expenses and other adjustments(3)...........        12,758                5,020
      Gains on sales of properties and securities..........          (830)                (780)
      Excess of minority interest income over distributions
         to minority interest..............................           485                   29
      Decrease in interest expense(4)......................         3,747                1,478
      Contractual rent increases and new leases(5).........         2,004                1,028
      Lease expirations(6).................................        (3,146)              (1,094)
      Reduction of cash flow from hotels due to
         commencement of renovations(7)....................        (1,172)                (762)
                                                                  -------              -------
    Estimated adjusted cash generated before debt
      repayments and capital expenditures for the 12 months
      ending June 30, 1998.................................        56,610               23,078
    Capital expenditures...................................        (4,630)              (3,508)
                                                                  -------              -------
    Estimated adjusted cash generated before debt
      repayments...........................................        51,980               19,570
    Principal amortization of mortgage debt(8).............        (7,772)              (2,960)
                                                                  -------              -------
    Estimated adjusted cash generated after debt
      repayments...........................................      $ 44,208             $ 16,610
                                                                  =======              =======
    Expected initial annual distribution(9)................      $ 40,399             $ 16,848
                                                                  =======              =======
    Expected initial annual distribution per Listed
      Share................................................      $   1.65             $   1.65
                                                                  =======              =======

 
- ---------------
(1) Maximum participation assumes that all of the CPA(R) Partnerships
    participate in the Consolidation; minimum participation assumes that only
    CPA(R):1, CPA(R):2, CPA(R):3, CPA(R):5 and CPA(R):7 participate in the
    Consolidation.
 
(2) Reflects the following:
 


                                                                     MAXIMUM           MINIMUM
                                                                  PARTICIPATION     PARTICIPATION
                                                                  -------------     -------------
                                                                              
    Pro forma net income for the 12 months ended December 31,
      1996......................................................     $44,220           $18,858
    Add: Pro forma net income for the 6 months ended June 30,
      1997......................................................      20,327             8,876
    Less: Pro forma net income for the 6 months ended June 30,
      1996......................................................     (21,783)           (9,575)
                                                                      ------            ------
    Pro forma net income for the 12 months ended June 30, 1997
      before extraordinary items................................     $42,764           $18,159
                                                                      ======            ======

 
(3) Reflects the following:
 


                                                                     MAXIMUM           MINIMUM
                                                                  PARTICIPATION     PARTICIPATION
                                                                  -------------     -------------
                                                                              
    Depreciation and amortization...............................     $10,012           $ 3,890
    Non-cash writedown of real estate assets....................       3,666             1,350
    Vested portion of performance fees paid in stock............         718               271
    Directors' and employee's compensation paid in stock........         375               375
    Operating and financing lease adjustments...................      (2,013)             (866)
                                                                      ------            ------
                                                                     $12,758           $ 5,020
                                                                      ======            ======

 
                                       59
   71
 
    Performance fees and a portion of the compensation of Directors and the
    Company's sole employee will be paid in the form of Listed Shares.
 
    Operating and financing lease adjustments represent the effect of adjusting
    straight-line rents on operating leases and interest income on direct
    financing leases included in pro forma net income, to a cash basis.
 
(4) Represents the estimated decrease in interest expense on amortizing debt for
    the 12 months ending June 30, 1998.
 
(5) Represents the estimated increase in lease revenues due to contractually
    scheduled rental adjustments and the commencement of new leases. Scheduled
    rental adjustments are based on increases in the Consumer Price index or
    fixed increases.
 
(6) Represents the reduction in lease revenues due to scheduled lease
    expirations.
 
(7) A renovation of the hotel in Livonia, Michigan is expected to commence in
    January 1998, resulting in a temporary reduction of operating cash flows.
    The renovation will be completed within twelve months of commencement and is
    expected to result in an increase in hotel revenues.
 
(8) Represents scheduled principal amortization on mortgage debt for the 12
    months ending June 30, 1998, excluding balloon payments on maturing debt.
 
(9) Based on estimated average outstanding Listed Shares for the 12 months
    ending June 30, 1998.
 
     The Company will consider various factors in determining future
distributions including expected cash flows generated from operating activities,
cash requirements to fund property improvements and expansions, debt service
requirements, the level of cash balances on hand and the Company's ability to
generate funds from operations. These factors will be taken into account in
determining the Company's ability to pay a sustainable level of distributions.
In addition the Company expects to commence acquiring new investments to meet
its growth objectives and such acquisition strategy may affect the Company's
ability to maintain or increase future distribution levels.
 
     The Company intends to utilize cash generated from operations to fund
distributions to shareholders and pay regularly scheduled principal amortization
on mortgage debt. For the three years ended December 31, 1994, 1995 and 1996
cash generated from operations of approximately $45,131,000, $63,276,000 and
$50,983,000, exceeded distributions to the Limited Partners of approximately
$35,589,000, $57,216,000 and $34,173,000, respectively. The increase in cash
generated from operations of approximately $18,145,000 in 1995 is primarily due
to receipt of approximately $15,188,000 in connection with the restructuring of
certain leases. The increase in distributions in 1995 of approximately
$21,627,000 is due to the distribution of proceeds from the sale of certain
properties. For the six months ended June 30, 1996 and 1997 cash generated from
operations of approximately $23,360,000 and $25,406,000 exceeded distributions
of approximately $17,666,000 and $17,336,000, respectively.
 
     Cash flows provided by investing activities for the three years ended
December 31, 1994, 1995 and 1996 amounted to approximately $37,136,000,
$24,327,000 and $19,545,000, respectively, primarily due to the sale of
properties. Most of the Company's properties are subject to net leases under
which the lessees are required to pay all operating expenses of the properties
and structural repairs. Consequently historical cash needs for capital
expenditures on the properties have not been material. Capital expenditures for
the three years ended December 31, 1994, 1995 and 1996 are approximately
$2,492,000, $2,095,000 and $3,420,000, respectively. For the six months ended
June 30, 1996 and 1997 capital expenditures totaled approximately $2,144,000 and
$1,354,000 respectively. Future capital expenditures may be expected to increase
as many of the Company's leases are over 10 years old and are scheduled to
approach their initial expiration dates. If cash generated from operating
activities is not sufficient to fund future capital expenditures, such
expenditures could be funded from the Company's working capital reserves or from
additional borrowing of secured or unsecured debt.
 
     Cash flows from financing activities primarily consists of payment of
mortgage principal in connection with loan prepayments or scheduled principal
amortization, payment of distributions to partners and the refinancing of
mortgage loans. Net cash used in financing activities totaled approximately
$70,045,000, $105,578,000 and $69,686,000 for the three years ended December 31,
1994, 1995 and 1996, respectively, and
 
                                       60
   72
 
$32,660,000 and $25,526,000 for the six months ended June 30, 1996 and 1997
respectively. Scheduled principal payments on debt for the years ended December
31, 1997, 1998 and 1999 are expected to be approximately $40,771,000,
$28,012,000 and $37,832,000, respectively, consisting primarily of balloon
payments on mortgage loans currently in place. Such payments can be funded
partially but not entirely from cash generated from operations. The Company
intends to establish unsecured bank lines of credit or may refinance loans on
selected properties to fund these obligations.
 
     The Company's lease revenues from existing properties are expected to
decrease due to the modification of leases with Policy Management Systems and
Hughes Markets. The modification of those leases resulted in a temporary
increase in lease revenues during 1995, 1996 and the first quarter of 1997. In
July 1994 the Company agreed to accelerate the term of a lease with Policy
Management Systems from the originally scheduled expiration in June 2003 to June
1997, resulting in a corresponding acceleration of the rental income that would
have been paid over the original remaining term of the lease. Annual rents
subsequent to the acceleration increased from approximately $1,850,000 to
approximately $5,200,000. The lease with Policy Management Systems expired in
June 1997. The Company has leased a portion of the property at an annual rental
of approximately $723,000 and is currently re-marketing the remaining space. The
Company believes that annual rents on the property, when fully leased, will
approximate the annual rents received prior to acceleration of the term of the
lease with Policy Management Systems.
 
     The lease with Hughes Markets, Inc. for a property in Los Angeles,
California, expired in April 1996 and was extended for a period of two years
with a significant increase in rent. In connection with the lease extension the
Company was able to increase annual rents during the extension period from
approximately $1,800,000 to approximately $4,000,000. Hughes Markets agreed to
make a lump sum payment of approximately $3,500,000 upon the expiration of the
extended lease term in April 1998, and such amount is recognized on a pro rata,
straight-line basis over the extension term. The Company has entered into an
agreement to lease the Los Angeles property upon termination of the lease with
Hughes Markets for an annual rent of approximately $1,800,000 for a term of nine
years.
 
     The Company intends to commence purchasing additional investments
subsequent to the Consolidation. Such acquisitions may be financed with funds
provided by unsecured lines of credit, additional borrowing on unleveraged
properties or the issuance of additional equity. The total value of the
Company's assets is approximately $750 million and total debt equals
approximately $219 million. Acquisitions of new properties are expected to
increase future lease revenues.
 
SUBSIDIARY PARTNERSHIP UNITS
 
     The Subsidiary Partnership Units have been structured so that the
determination of their distributions and their other terms and conditions are
substantially the same as the terms and conditions of the Units prior to the
Consolidation. The performance of, and distributions with respect to, Subsidiary
Partnership Units will be based upon the performance of those properties owned
by the corresponding Subsidiary Partnerships. The amount of each distribution
will be determined by the Board of the Company, as General Partner of the
Subsidiary Partnerships, as it had been determined by the Board of the General
Partner of each CPA(R) Partnership.
 
     The Company's objective with respect to the Subsidiary Partnership Units is
to pay distributions to holders of Subsidiary Partnership Units as if the
Consolidation had never occurred. Accordingly, the Company's quarterly
distributions to the holders of Subsidiary Partnership Units will be determined
based upon those assets held from time to time by the Subsidiary Partnerships
after the Consolidation. Specifically, the net cash flows generated by the
properties owned by a Subsidiary Partnership will be decreased by such
Subsidiary Partnership's allocable share of Company administrative expenses,
which will be allocated on the basis of the gross revenue generated by the
Subsidiary Partnerships and the Company reduced by debt service and cash
retained for maintenance of required working capital (the "Amount Available for
Distribution"). Distributions to the holders of Subsidiary Partnership Units
will be satisfied out of the resources of the corresponding Subsidiary
Partnership and the revenues generated by the Properties of that Subsidiary
 
                                       61
   73
 
Partnership. All the adjustments to revenues and expenses of the Company noted
above can and will be specifically identified and will be subject to review of
the Company's independent auditors on an annual basis.
 
     "Net cash flows generated by the properties" means (i) all rent received
from such Properties, less (ii) any debt service payable on debt secured by such
Properties and cash flows used for general and administrative purposes relating
to the Properties, plus (iii) all cash flow generated from the interest income
on short term investments and other investments of the CPA(R) Partnerships, if
any.
 
     In the event of a sale or transfer of a Property to a third party which is
unaffiliated with the Company, the Subsidiary Partnership Units relating to the
Subsidiary Partnership owning such Property would be paid a distribution of the
pro rata portion of the net proceeds of such sale as deemed appropriate by the
Company. Sale proceeds may be paid to the Company by the Subsidiary Partnership
contemporaneously with the distribution to the holders of the Subsidiary
Partnership Units.
 
     On the Redemption Date for each series of Subsidiary Partnership Units, the
Properties owned by each corresponding CPA(R) Partnership at the time of the
Consolidation will be appraised by a third party appraiser. The total value of
the properties will be adjusted by the other assets and liabilities of the
Subsidiary Partnership to determine the redemption value of the Subsidiary
Partnership. The holders of Subsidiary Partnership units will then be paid the
redemption value of the Subsidiary Partnership Units in cash and the Subsidiary
Partnership Units will be fully redeemed at that time. See "DESCRIPTION OF
LISTED SHARES AND SUBSIDIARY PARTNERSHIP UNITS -- Subsidiary Partnership Units."
 
MINIMUM PARTICIPATION
 
     The Company does not intend to change the expected distribution per share
if less than 100 percent participation in the Consolidation is achieved. If the
Minimum Participation is achieved, the Company believes that operating cash flow
and existing cash balances will be sufficient to sustain the expected per share
distribution rate. Assuming Minimum Participation by the CPA(R) Partnerships,
historical cash flow from operating activities for the year ended December 31,
1996 of approximately $20,059,000 exceeded distributions paid to the Limited
Partners of $14,409,000. For the six months ended June 30, 1997 cash flows from
operating activities of approximately $9,288,000 exceeded distributions paid of
approximately $7,389,000. Cash flows provided by investing activities amounted
to approximately $20,447,000 for the year ended December 31, 1996 consisting
primarily of proceeds from the sale of properties. Capital expenditures for 1996
were $1,101,000. Cash flows used by investing activities for the six months
ended June 30, 1997 totaled approximately $1,306,000 consisting primarily of
capital expenditures. Cash flows used by financing activities for the year ended
December 31, 1996 totaled approximately $36,126,000 and included prepayments of
mortgages of approximately $31,535,000 in connection with the sale of
properties. Cash flows used by financing activities for the six months ended
June 30, 1997 were approximately $9,060,000 and consisted primarily of
distributions paid.
 
     For a discussion of the tax treatment of distributions, see "FEDERAL INCOME
TAX CONSIDERATIONS -- Taxation of Distributions."
 
                                       62
   74
 
      COMPARISON OF UNITS, LISTED SHARES AND SUBSIDIARY PARTNERSHIP UNITS
 
     The following summary compares a number of differences between ownership of
Units, Listed Shares and Subsidiary Partnership Units and the effects relating
thereto. The Subsidiary Partnership Units have been structured with
substantially the same economic interests and legal rights as the Units and the
description will only note the differences between CPA(R) Units and the
Subsidiary Partnership Units.
 


                                                                                  SUBSIDIARY PARTNERSHIP
                                 UNITS                    LISTED SHARES                    UNITS
                       -------------------------    -------------------------    -------------------------
                                                                        
ISSUANCE IN SERIES     The Units were issued in     The Listed Shares will       The Subsidiary
                       series through nine          not be issued in series.     Partnership Units will
                       different limited            The previous holders of      be issued in nine series
                       partnership offerings.       Units who receive Listed     to correspond to the
                                                    Shares in the                nine different CPA(R)
                                                    Consolidation will all       Partnerships in which
                                                    hold identical Listed        holders of Subsidiary
                                                    Shares.                      Partnership Units will 
                                                                                 own interests.

GENERAL BUSINESS       The CPA(R) Partnerships      The Company has broad in-    The Subsidiary
                       own net leased commercial    vestment objectives. Its     Partnership Units will
                       and industrial real          current plans may be         represent interests in
                       estate which are being       recast in the discretion     the Subsidiary Part-
                       held until they must be      of the Board of              nerships. The Company's
                       sold pursuant to the         Directors without the        investment policy will
                       respective partnership       consent of the Share-        not affect the rights of
                       agreements. The CPA(R)       holders.                     the holders of
                       Partnerships are not                                      Subsidiary Partnership
                       purchasing new                                            Units to distributions,
                       properties.                                               preferences and
                                                                                 redemptions.
 
DISTRIBUTIONS AND      The CPA(R) Partnerships      The initial policy of the    The Subsidiary Partner-
DIVIDENDS              make quarterly distribu-     Company will be to dis-      ships will make quarterly
                       tions of operating cash      tribute quarterly cash       distributions of
                       flow as determined by        flow from operations         operating cash flow as
                       the Managing General         (exclusive of capital        determined by the
                       Partner and distribute       related items and            Company (as the General
                       net proceeds from the        reserves) to the holders     Partner) and distribute
                       sale or refinancing of       of Listed Shares. The        net proceeds from the
                       Property as deemed ap-       Board of Directors has       sale or refinancing as
                       propriate by the Managing    the discretion to            deemed appropriate by
                       General Partner. The Man-    determine whether or not     the Company. The General
                       aging General Partner has    and when to declare and      Partner has the
                       the discretion to            pay distributions and        discretion to determine
                       determine whether or not     the amount of any            whether or not and when
                       and when to pay              distributions. Funds for     to pay distributions and
                       distributions and the        distributions to the         the amount of any dis-
                       amount of any distribu-      holders of Listed Shares     tributions.
                       tions.                       will be available only
                                                    after distributions are
                                                    made to holders of Sub-
                                                    sidiary Partnership
                                                    Units.

 
                                       63
   75
 


                                                                                  SUBSIDIARY PARTNERSHIP
                                 UNITS                    LISTED SHARES                    UNITS
                       -------------------------    -------------------------    -------------------------
                                                                        
 
MANAGEMENT AND         The business and affairs     The business and affairs     The business and affairs
FIDUCIARY DUTIES       of each CPA(R)               of the Company are           of each Subsidiary
                       Partnership are managed      managed by the Manager       Partnership are managed
                       by the Managing General      under the direction of       by the Company as
                       Partner of each              the Board of Directors.      General Partner of each
                       Partnership. The Managing    Directors can be removed     Subsidiary Partnership.
                       General Partner or any       from office by the           While the General
                       other General Partner may    affirmative vote of the      Partner of each
                       be removed by the vote       holders of at least a        Subsidiary Partnership
                       of a majority in             majority of the              can be removed by the
                       interest of the              then-outstanding Listed      vote of a majority in
                       Unitholders in each          Shares. Although the law     interests of holders of
                       CPA(R) Partnership.          in this area is unde-        Subsidiary Partnership
                       Delaware and California      veloped, Delaware common     Units, the Company may
                       common law imposes           law would most likely im-    own a majority of the
                       fiduciary duties of          pose fiduciary duties of     Subsidiary Partnership
                       care, loyalty, good          care, loyalty, good          Units. Delaware and
                       faith and fair dealing       faith and fair dealing       California common law
                       on the General Partners.     on the Directors of the      imposes fiduciary duties
                                                    Company and the Manager.     of care, loyalty, good
                                                    The Manager will run the     faith and fair dealing
                                                    day-to-day operations of     on the General Partners.
                                                    the Company.
 
VOTING RIGHTS          Under the Partnership        Under the Organizational     Under the Partnership
                       Agreements, the Unit-        Documents, the holders of    Agreements, the Unit-
                       holders have voting          Listed Shares have voting    holders have voting
                       rights with respect to,      rights with respect to:      rights with respect to,
                       among other things: (i)      (i) election of              among other things: (i)
                       the  removal of any          Directors, (ii) the sale     the  removal of any
                       General Partner and the      or disposition of all or     General Partner and the
                       election of a                substantially all of the     election of a
                       replacement therefor,        assets of the Company at     replacement therefor,
                       (ii) the sale of all or      any one time (other than     (ii) the sale of all or
                       substantially all of the     sales or dispositions,       substantially all of the
                       assets of the CPA(R)         the proceeds of which are    assets of the
                       Partnerships (except for     needed to redeem the Sub-    Partnerships (except for
                       sales made in connection     sidiary Partnership          sales made in connec-
                       with the liquidation of      Units), (iii) the merger     tion with the
                       the CPA(R) Part-             or consolidation of the      liquidation of the
                       nerships) and (iii) the      Company (where the           Partnerships) and (iii)
                       adoption of the              Company is not the           the adoption of the
                       Partnership Agreement        surviving entity), (iv)      Partnership Agreement
                       Amendments.                  the  dissolution of the      Amendments.
                                                    Company and (v) certain
                                                    anti-takeover provisions.
 
                       Each Unit entitles its       Each Listed Share            Each Subsidiary Partner-
                       holder to cast one vote      entitles its holder to       ship Unit entitles its
                       on each matter presented     cast one vote on each        holder to cast one vote
                       to the Unitholders.          matter presented to the      on each matter presented
                                                    holders of Listed Shares.    to the limited partners
                                                                                 of the corresponding
                                                                                 Subsidiary Partnership.
 
                       Approval of any matter       Approval of any matter       Approval of any matter
                       submitted to Unitholders     submitted to the holders     submitted to the holders
                       generally requires           of Listed Shares             of a series of
                       approval of a majority       generally requires the       Subsidiary Partnership
                       in interest of the Units     affirmative vote of          Units generally re-
                       then outstanding.            holders of a majority of     quires the affirmative
                                                    the Listed Shares            vote of holders of a
                                                    present at a meeting at      majority of such series
                                                    which a quorum is            of the Subsidiary
                                                    present.                     Partnership Units. The
                                                                                 Company may own a ma-
                                                                                 jority of the outstanding
                                                                                 Subsidiary Partnership
                                                                                 Units of each Subsidiary
                                                                                 Partnership.

 
                                       64
   76
 


                                                                                  SUBSIDIARY PARTNERSHIP
                                 UNITS                    LISTED SHARES                    UNITS
                       -------------------------    -------------------------    -------------------------
                                                                        
 
                       At any meeting, a Unit-      Any action that may be       At any meeting, a holder
                       holder may vote in           taken at a meeting may be    of Subsidiary Partnership
                       person, by written proxy     taken by written consent     Units may vote in person,
                       or by a signed writing       in lieu of a meeting         by written proxy or by a
                       directing the manner in      executed by holders of       signed writing directing
                       which his or her vote        Listed Shares sufficient     the manner in which his
                       should be cast. Proxies      to authorize such action     or her vote should be
                       are revocable at the         at a meeting. At any         cast. Proxies are
                       pleasure of the              meeting, a holder of         revocable at the plea-
                       Unitholder executing         Listed Shares may vote       sure of the holder of
                       them.                        in person, by written        Subsidiary Partnership
                                                    proxy or by a signed         Units executing them.
                                                    writing directing the
                                                    manner in which his vote
                                                    should be cast. Any proxy
                                                    is revocable at the
                                                    pleasure of the holder
                                                    of Listed Shares
                                                    executing it.
 
SPECIAL MEETINGS       A special meeting of the     A special meeting of the     A special meeting of the
                       Unitholder of a CPA(R)       Shareholders may be          holders of Subsidiary
                       Partnership may be           called by the Board of       Partnership Units may be
                       called by the Managing       Directors of the Company     called by the General
                       General Partner of the       or in accordance with a      Partner of the
                       CPA(R) Partnership or in     written request signed       Subsidiary Partnership
                       accordance with a            by the holders of at         or in accordance with a
                       written request signed       least 10 percent of the      written request signed
                       by at least 10 percent       outstanding Listed           by at least 10 percent
                       in interest of the Unit-     Shares.                      in interest of the
                       holders of that CPA(R)                                    holders of Subsidiary
                       Partnership.                                              Partnership Units of that
                                                                                 Subsidiary Partnership.

 
                                       65
   77
 


                                                                                  SUBSIDIARY PARTNERSHIP
                                 UNITS                    LISTED SHARES                    UNITS
                       -------------------------    -------------------------    -------------------------
                                                                        
 
REDEMPTION             The Units are not redeem-    The Listed Shares are not    Holders of Subsidiary
                       able. The Partnership        redeemable, except pursu-    Partnership Units will
                       Agreement does, however,     ant to certain change of     receive proceeds from
                       require that the CPA(R)      control and business         the sale of a Property
                       Partnership distribute       combination provisions       of the corresponding
                       proceeds of the sale of      adopted by the Company.      Subsidiary Partnership
                       Properties not required      The Listed Shares can be     (which does not include
                       for other CPA(R)             sold on the NYSE.            the pledge of a Property
                       Partnership needs. The                                    in connection with the
                       CPA(R) Partnerships may                                   leveraging of such
                       sell Properties at any                                    Property). The
                       time, if such sale is                                     Subsidiary Partnerships
                       deemed by the General                                     may sell the Properties
                       Partners to be in the                                     owned by them at any
                       best interest of the                                      time.
                       Limited Partners.                                       
                                                                                 In addition, each
                                                                                 Participating
                                                                                 Partnership will be
                                                                                 appraised on a specified
                                                                                 date. As soon as
                                                                                 practicable after the
                                                                                 completion of the
                                                                                 appraisal, holders of
                                                                                 Subsidiary Partnership
                                                                                 Units will be paid the
                                                                                 value of their Units in
                                                                                 cash.
                                                                               
                                                                                 The above provision
                                                                                 providing for redemption
                                                                                 is designed to be
                                                                                 consistent with the
                                                                                 expectations of a
                                                                                 Unitholder that his or
                                                                                 her Units would be
                                                                                 effectively redeemed in
                                                                                 12 to 15 years after the
                                                                                 proceeds from the
                                                                                 offering of Units were
                                                                                 invested. Such
                                                                                 expectation results from
                                                                                 a provision in each of
                                                                                 the Partnership
                                                                                 Agreements that the Gen-
                                                                                 eral Partner should
                                                                                 begin to liquidate each
                                                                                 Partnership within a
                                                                                 specified period after
                                                                                 the equity is invested in
                                                                                 property, market
                                                                                 conditions permitting.
                                                                                 This provision tracks
                                                                                 the timing expectations
                                                                                 of Limited Partners.

 
                                       66
   78
 


                                                                                  SUBSIDIARY PARTNERSHIP
                                 UNITS                    LISTED SHARES                    UNITS
                       -------------------------    -------------------------    -------------------------
                                                                        
 
LIQUIDATION RIGHTS     In the event of the          Upon the liquidation of      In the event of the
                       liquidation of a CPA(R)      the Company, the holders     liquidation of a
                       Partnership, the assets      of Listed Shares will be     Subsidiary Partnership,
                       of the CPA(R)                entitled to share            the assets of the
                       Partnership remaining        ratably in any assets        Subsidiary Partnership
                       after the satisfaction       remaining after satis-       remaining after the
                       of all debts and             faction of obligations to    satisfaction of all
                       liabilities of the CPA(R)    creditors and any            debts and liabilities of
                       Partnership, the             liquidation preferences      the Subsidiary
                       satisfaction of expenses     on any Shares (including     Partnership, the
                       of the liquidation of        the Partnership Shares)      satisfaction of its
                       the CPA(R) Partnership       that may then be             expenses of liquidation
                       and the establishment of     outstanding. Therefore,      and the establishment of
                       a reasonable reserve in      holders of Listed Shares     a reasonable reserve in
                       connection therewith are     will be entitled to a        connection therewith are
                       distributed to               distribution based           distributed to holders
                       Unitholders and General      proportionately on their     of the Subsidiary
                       Partners pursuant to the     ownership of the Company.    Partnership Units
                       terms of each                                             pursuant to the terms of
                       Partnership Agreement                                     its Partnership Agree-
                       which provide generally                                   ment, which provide
                       that Limited Partners                                     generally that Limited
                       must receive a return of                                  Partners must receive a
                       their initial capital                                     return of their initial
                       plus a specified return                                   capital plus a specified
                       before the General                                        return before the
                       Partners receive a share                                  General Partners receive
                       of such distributions.                                    a share of such
                                                                                 distributions.
 
RIGHT TO COMPEL        A CPA(R) Partnership may     The vote of holders of       A Subsidiary Partnership
DISSOLUTION            be dissolved at the          the Listed Shares owning     may be dissolved at the
                       election of a majority       at least a majority of       election of a majority
                       in interest of the           interests in the Company     in interest of the
                       Limited Partners of such     is sufficient to cause       Limited Partners of such
                       CPA(R) Partnership.          the dissolution of the       Partnership.
                                                    Company.
 
EXPENSES OF THE        The CPA(R) Partnerships      The holders of Listed        The holders of Subsidiary
CONSOLIDATION          are responsible for all      Shares are responsible       Partnership Units are not
                       expenses incurred in the     for their pro rata share     responsible for any of
                       Consolidation.               of the expenses incurred     the expenses incurred in
                                                    in the Consolidation.        the Consolidation.
 
LIMITED LIABILITY      Limited Partners are not     Holders of Listed Shares     Holders of Subsidiary
                       generally liable for         are not generally liable     Partnership Units are
                       obligations of the           for obligations of the       not generally liable for
                       CPA(R) Partnership.          Company.                     obligations of the
                                                                                 Company or the
                                                                                 Subsidiary CPA(R)
                                                                                 Partnerships.
 
LIQUIDITY AND MAR-     The Units are freely         The Listed Shares will be    The Subsidiary
KETABILITY             transferable. There is       freely transferable, and     Partnership Units will
                       no organized market for      it is a condition to         be freely transferable.
                       the Units; thus, trading     consummation of the          The Subsidiary
                       in the Units is sporadic     Consolidation that the       Partnership Units will
                       and occurs solely            Listed Shares be listed      not be listed on any
                       through private transac-     on the NYSE.                 national securities
                       tions.                                                    exchange, and no public
                                                                                 market is expected to
                                                                                 develop for the Subsidi-
                                                                                 ary Partnership Units.
 
RESTRICTIONS ON        Units may only be            None.                        Subsidiary Partnership
TRANSFER               assigned with the                                         Units may only be
                       Consent of the General                                    assigned with the
                       Partner of the CPA(R)                                     consent of the Manager.
                       Partnership.

 
                                       67
   79
 


                                                                                  SUBSIDIARY PARTNERSHIP
                                 UNITS                    LISTED SHARES                    UNITS
                       -------------------------    -------------------------    -------------------------
                                                                        
 
CONTINUITY OF EXIS-    The Partnership Agree-       The Organizational Docu-     The Partnership Agree-
TENCE                  ments provide for the        ments provide for            ments provide for the
                       CPA(R) Partnerships to       perpetual existence,         Subsidiary Partnerships
                       continue in existence        although the expulsion,      to continue in existence
                       until a specified date,      bankruptcy or dis-           until a specified date,
                       unless earlier dissolved     solution of the Manager      unless earlier dissolved
                       in accordance with the       may result in the            in accordance with the
                       applicable CPA(R)            dissolution of the           applicable Subsidiary
                       Partnership Agreement.       Company.                     Partnership Agreement.
 
FINANCIAL REPORTS      The CPA(R) Partnerships      The Company will be sub-     The Subsidiary Partner-
                       are subject to the           ject to the reporting re-    ships will be subject to
                       reporting requirements       quirements of the            the reporting
                       of the Exchange Act and      Exchange Act and will        requirements of the
                       file annual and              file annual and              Exchange Act and will
                       quarterly reports            quarterly reports            file annual and quarterly
                       thereunder. The CPA(R)       thereunder. The Company      reports thereunder. The
                       Partnerships also            currently intends to         Subsidiary Partnerships
                       provide annual and           provide annual and           currently intend to
                       quarterly reports, in-       quarterly reports to its     provide annual and
                       cluding details of the       Shareholders.                quarterly reports to
                       operation of the                                          their holders of
                       business.                                                 Subsidiary Partnership
                                                                                 Units.
 
PAYMENTS TO THE        Fees for a portion of the    Fees for the services        Fees for a portion of the
GENERAL PARTNERS AND   services rendered by the     rendered by the Manager      services rendered by the
THEIR AFFILIATES       General Partners are paid    will be paid by the          Company are paid to the
                       to the General Partners      Company. The portion of      Company or their
                       or their affiliates.         General Partners'            affiliates.
                                                    general partner
                                                    interests in the CPA(R)
                                                    Partnerships not
                                                    converted to Listed
                                                    Shares will be con-
                                                    verted to limited
                                                    partner interests.
 
CERTAIN LEGAL RIGHTS   Delaware and California      Delaware law affords mem-    Delaware and California
                       laws allow a Unitholder      bers of a limited            laws allow a holder of
                       to institute legal           liability company rights     Subsidiary Partnership
                       action on behalf of the      to bring derivative          Units to institute legal
                       CPA(R) Partnership (a        actions when the             action on behalf of the
                       partnership derivative       managers or members with     Subsidiary Partnership
                       action) to recover           authority to do so have      (a partnership
                       damages where the            failed to institute an       derivative action) to re-
                       general partner has          action to recover            cover damages where the
                       failed to institute the      damages and class            general partner has
                       action. In addition, a       actions to recover           failed to institute the
                       Unitholder may institute     damages. Shareholders may    action. In addition, a
                       legal action on behalf       also have rights to          holder of Subsidiary
                       of himself or all other      bring actions in federal     Partnership Units may
                       similarly situated           courts to enforce            institute legal action
                       interest holders (a          federal rights. These        on behalf of himself or
                       class action) to recover     rights are comparable to     herself or all other
                       damages. The Part-           the rights of the            similarly situated
                       nership Agreements permit    Unitholders in the CPA(R)    interest holders (a
                       Unitholders to bring a       Partnerships.                class action) to recover
                       derivative action on                                      damages. The Partnership
                       behalf of the CPA(R)                                      Agreements permit a
                       Partnerships to the same                                  holder of Subsidiary
                       extent as a Unitholder                                    Partnership Units to
                       has such right under                                      bring a derivative
                       Delaware or California                                    action on behalf of the
                       law. Unitholders may                                      Subsidiary Partnerships
                       also have rights to                                       to the same extent as a
                       bring actions in federal                                  Unitholder has such right
                       courts to enforce                                         under Delaware or
                       federal rights.                                           California law.
                                                                                 Unitholders may also
                                                                                 have rights to bring ac-
                                                                                 tions in federal courts
                                                                                 to enforce federal
                                                                                 rights.

 
                                       68
   80
 


                                                                                  SUBSIDIARY PARTNERSHIP
                                 UNITS                    LISTED SHARES                    UNITS
                       -------------------------    -------------------------    -------------------------
                                                                        
INSPECTION OF BOOKS    Any Unitholder of a          Under Delaware law and       Any holder of Subsidiary
AND RECORDS            CPA(R) Partnership may       the Operating Agreement,     Partnership Units may
                       have access during           each Shareholder has the     have access during
                       ordinary business hours      right, subject to such       ordinary business hours
                       to certain information       reasonable standards as      to certain information
                       regarding the status of      may be set forth in the      regarding the status of
                       the business and             Organizational Documents     the business and finan-
                       financial condition of       or otherwise established     cial condition of the
                       such CPA(R) Partnership      by the Board of              Subsidiary Partnership,
                       maintained at the            Directors of the             in which such holder has
                       principal office of the      Company, to obtain from      an interest, maintained
                       CPA(R) Partnership. In       the Company from time to     at the principal office
                       addition, any                time upon reasonable         of the Partnership. In
                       Unitholder, upon a           written demand for any       addition, any holder of
                       written request to the       purpose reasonably           Subsidiary Partnership
                       Managing General Partner     related to the               Units, upon a written
                       and the payment of           Shareholder's interest       request to the
                       reasonable costs of          as a member of the           Subsidiary Partnership
                       fulfilling such re-          Company certain              and the payment of
                       quest, is entitled to        information regarding        reasonable costs of
                       copy or have copies made     the status of the busi-      fulfilling such re-
                       of a current list of         ness, affairs and            quest, is entitled to
                       Unitholders and their        financial condition of       copy or have copies made
                       respective holdings in       the Company. The Board       of a current list of
                       the CPA(R) Partnership       of Directors of the          holders of Subsidiary
                       (subject to certain          Company has the right to     Partnership Units and
                       limitations), the            keep confidential from       their holdings in the
                       Partnership Agreement,       the Shareholders, for        Partnership in which such
                       any appraisal obtained       such period of time as       Unitholder has an
                       in connection with the       the Board deems              interest (subject to
                       acquisition of a Prop-       reasonable, any in-          certain limitations),
                       erty and the CPA(R)          formation which the Board    the Partnership
                       Partnerships' tax            reasonably believes to       Agreement, any appraisal
                       returns, written             be in the nature of          obtained in connection
                       partnership agreements,      trade secrets or other       with the acquisition of
                       financial statements,        information the              a Property and the
                       books and records. In        disclosure of which the      Subsidiary Partnerships'
                       addition, pursuant to        Board in good faith          tax returns, written
                       Rule 14a-7 under the         believes is not in the       partnership agreements,
                       Exchange Act, the            best interest of the         financial statements,
                       Unitholders will have        Company or could damage      books and records. In
                       the right to obtain a        the Company or its           addition, pursuant to
                       list of the Unitholders      business or which the        Rule 14a-7 under the
                       from the CPA(R)              Company is required by       Exchange Act, the
                       Partnership whenever the     law or by agreement with     Unitholders will have
                       CPA(R) Partnership           a third party to keep        the right to obtain a
                       solicits proxies or          confidential. In             list of the holders of
                       consents.                    addition, pursuant to        Subsidiary Partnership
                                                    Rule 14a-7 under the Ex-     Units from the
                                                    change Act, the              Subsidiary Partnership
                                                    Shareholders will have       whenever the Subsidiary
                                                    the right to obtain a        Partnership solicits
                                                    list of the Share-           proxies or consents.
                                                    holders from the Company
                                                    whenever the Company so-
                                                    licits proxies or
                                                    consents.

 
                                       69
   81
 
                 COMPARISONS OF CPA(R) PARTNERSHIPS AND COMPANY
 
     The information below highlights a number of the significant differences
between the CPA(R) Partnerships and the Company relating to, among other things,
forms of organization, investment objectives, policies and restrictions, asset
diversification, capitalization, management structure and investor rights. These
comparisons are intended to assist Unitholders in understanding how their
investment will be changed if, as a result of the Consolidation, their Units are
exchanged for Listed Shares. Following the captioned sections is a summary
discussion of the expected effects of the Consolidation on Unitholders who
receive Listed Shares in exchange for their Units.
 
                              FORM OF ORGANIZATION
 
                              CPA(R) PARTNERSHIPS
 
The CPA(R) Partnerships are limited partnerships organized under California and
Delaware law which were formed for the purpose of investing in a real estate
portfolio consisting primarily of net leased real estate. The CPA(R)
Partnerships have been taxed as partnerships for federal income tax purposes.
 
                                    COMPANY
 
The Company is a Delaware limited liability company formed for the purpose of
investing in primarily net leased real estate. The Company expects to qualify as
a partnership for federal income tax purposes.
 
     The CPA(R) Partnerships are limited partnerships under California and
Delaware state law, while the Company is organized as a Delaware Limited
Liability Company. The CPA(R) Partnerships and the Company are each vehicles
appropriate for holding real estate investments and afford passive investors,
such as Unitholders and Shareholders, certain benefits, including limited
liability, a professionally managed portfolio and the avoidance of double-level
taxation. The CPA(R)Partnerships are under the control of their General
Partners, while the Company is governed by its Board of Directors.
 
                              LENGTH OF INVESTMENT
 
                              CPA(R) PARTNERSHIPS
 
An investment in each of the CPA(R) Partnerships was presented to Unitholders as
a finite-length investment, with the Unitholders to receive regular cash
distributions out of each CPA(R) Partnership's net operating income and special
distributions of net sale proceeds through the liquidation of each CPA(R)
Partnership's real estate investments. Each of the General Partners of the
CPA(R) Partnerships stated its intention to sell each CPA(R) Partnership's
properties within a period of six to 15 years of the final acquisition of
property. Unitholders were advised that sale of the CPA(R) Partnerships' assets
would, however, be dependent upon market conditions.
 
                                    COMPANY
 
Unlike the CPA(R) Partnerships, the Company intends to continue its operations
for an indefinite time period and has no specific plans for the disposition of
the assets acquired through the Consolidation or subsequent acquisitions. The
Company is allowed to retain its net sale or refinancing proceeds for new
investments, capital expenditures, working capital reserves or other appropriate
purposes. See "BACKGROUND AND REASONS FOR THE CONSOLIDATION -- Expected Benefits
from the Consolidation."
 
     Unitholders in each of the CPA(R) Partnerships expect liquidation of their
investments when the assets of the CPA(R) Partnership are liquidated. In
contrast, the Company does not expect to dispose of its investments within any
prescribed period and, in any event, plans to retain the net sale proceeds for
future investments. Holders of Listed Shares are expected to achieve liquidity
for their investments by trading Listed Shares in the public market and not
through the liquidation of the Company's assets. The Listed Shares may trade at
a discount from, or premium to, the liquidation value of the Company's
Properties.
 
                                       70
   82
 
                              NATURE OF INVESTMENT
 
                              CPA(R) PARTNERSHIPS
 
The Units of each CPA(R) Partnership constitute equity interests entitling each
Unitholder to its pro rata share of cash distributions made to the Unitholders
of the CPA(R) Partnership. Each of the CPA(R) Partnership Agreements specifies
how cash available for distribution, whether arising from operations or sales or
refinancings, is to be shared among the General Partners and Unitholders. The
distributions made to the Unitholders are not fixed in amount, are determined by
the General Partners and depend upon each CPA(R) Partnership's operating results
and the amounts received upon sale or refinancing of the CPA(R) Partnership's
assets.
 
                                    COMPANY
 
The Listed Shares constitute equity interests in the Company. Each holder of
Listed Shares will be entitled to his or her pro rata share of distributions
made with respect to the Listed Shares. The distributions payable to Listed
Shareholders are not fixed in amount and only paid when declared by the Board of
Directors. The Company intends to pay quarterly distributions.
 
     Both the Units and Listed Shares represent equity interests entitling the
holders thereof to participate in the growth of the CPA(R) Partnerships and the
Company, respectively. Distributions and dividends payable with respect to the
Units and Listed Shares depend upon the performance of the CPA(R) Partnerships
and the Company, respectively.
 
                         PROPERTIES AND DIVERSIFICATION
 
                              CPA(R) PARTNERSHIPS
 
The investment portfolio of each of the CPA(R) Partnerships is limited to the
assets acquired with the initial equity raised from the Unitholders as well as
the debt financing obtained by the CPA(R) Partnership within the established
borrowing restrictions. The CPA(R) Partnerships are not authorized to issue
additional equity securities to expand their investment portfolios.
 
                                    COMPANY
 
The Company is authorized to own and acquire additional net leased real estate,
to make other investments and to issue additional equity and debt securities to
acquire additional assets.
 
     The investment portfolio for each CPA(R) Partnership was limited to the
assets acquired with its initial equity and limited debt financing. If the
Consolidation is approved, the Company will hold an investment portfolio
substantially larger and more diversified than the portfolio of any of the
CPA(R) Partnerships and with the potential for future growth through
acquisition. An investment in the Company should not be viewed as an investment
in a specific pool of assets, but, instead, as an investment in an ongoing real
estate investment business, subject to the risks normally attendant to ongoing
real estate ownership.
 
                             PERMITTED INVESTMENTS
 
                              CPA(R) PARTNERSHIPS
 
Each of the CPA(R) Partnerships was authorized to invest in net leased real
estate.
 
                                    COMPANY
 
The Company is authorized to invest in net leased real estate or invest in any
other type of asset.
 
     The CPA(R) Partnerships have concentrated their investments almost solely
in net leased real estate. The Company is authorized to make investments in any
asset, including other commercial real estate or mortgage loans. Accordingly,
the Company's investments may be more diversified than the investments of the
CPA(R) Partnerships. The investment diversification, if it occurs, while
potentially serving as a hedge against the risk of
 
                                       71
   83
 
having all of the Company's investments limited to a single type of asset, would
expose the Company to other risks.
 
                               ADDITIONAL EQUITY
 
                              CPA(R) PARTNERSHIPS
 
None of the CPA(R) Partnerships is authorized to issue equity securities other
than the Units. Therefore, no dilution of the Unitholders' distributive share of
cash available for distribution can occur.
 
                                    COMPANY
 
The Board of Directors may, in its discretion, issue additional equity
securities. The Company may sell additional equity from time to time to increase
its available capital. The issuance of additional equity interests may result in
the dilution of the interests of the Shareholders.
 
     The CPA(R) Partnerships are not authorized to issue additional Units or
other equity interests, and, therefore, the Units are not subject to dilution,
except as provided in the Partnership Agreements. In contrast, the Company has
substantial flexibility to raise equity capital to finance its business and
affairs through the sale of equity interests. The Company, through the issuance
of new equity securities, may substantially expand its capital base to make new
investments. The issuance of additional equity securities by the Company may
dilute the interests of the holders of Listed Shares (but not holders of
Subsidiary Partnership Units) and the Company may issue equity interests with
priorities or preferences superior to Listed Shares (but not Subsidiary
Partnership Units) with respect to distributions and liquidation proceeds.
 
                                       72
   84
 
                               BORROWING POLICIES
 
                              CPA(R) PARTNERSHIPS
 
Each of the CPA(R) Partnerships is authorized to borrow funds necessary,
appropriate or advisable in conducting its business and affairs. The Partnership
Agreements place various restrictions on the authority of the CPA(R)
Partnerships to borrow funds. Furthermore, as a matter of overall policy, each
of the CPA(R) Partnerships has limited the amount it has borrowed to finance its
acquisitions and other business activities. See "BUSINESS AND
PROPERTIES -- Mortgage Debt" for the outstanding borrowings of each of the
CPA(R) Partnerships as of March 31, 1997.
 
                                    COMPANY
 
The Company is permitted to borrow, on a secured or unsecured basis, funds to
finance its business without limits.
 
     In conducting its business, the Company may borrow funds without limits.
Borrowing funds may allow the Company to substantially expand its asset base,
but may also increase the Company's risks due to its leveraged investments.
 
                  RESTRICTIONS UPON RELATED PARTY TRANSACTIONS
 
                              CPA(R) PARTNERSHIPS
 
Each of the Partnership Agreements restricts the respective CPA(R) Partnership
from entering into certain business transactions with the General Partners and
its affiliates, except to the extent that such transactions were specifically
disclosed in the disclosure document pursuant to which the Units were offered
and sold to the public, with respect to any proposed services to be rendered to
the CPA(R) Partnership, the compensation for such services is required to be
comparable and competitive with that charged by a third party rendering
comparable services and certain other conditions are required to be met. While
the Partnership Agreements do not specify a procedure for authorizing
transactions with their General Partners or Affiliates, it is possible to amend
the Partnership Agreements to authorize such a transaction because each of the
Partnership Agreements may be amended by a majority vote of Unitholders.
 
                                    COMPANY
 
The Organizational Documents and the LLCA prohibit the Company from entering
into a transaction with any of the interested parties unless the terms or
conditions of such transactions have been disclosed to the Board of Directors
and approved by a majority of Directors not otherwise interested in the matter
(including a majority of Independent Directors), and such Directors, in
approving the transaction, have determined it to be fair, competitive,
commercially reasonable and on terms and conditions no less favorable to the
Company than those available from unaffiliated third parties. In addition, the
Organizational Documents specifically authorize the Company to acquire property
from interested parties to the extent the terms and conditions of the
acquisition have been approved by a majority of the Directors not otherwise
interested in the transaction (including a majority of the Independent
Directors), and such Directors have made good faith determinations as to the
fairness of the compensation provided for such property.
 
     Except for transactions specifically approved in the Partnership Agreements
(and which were disclosed in the disclosure documents prepared for the offering
and sale of the Units), the CPA(R) Partnerships are not authorized to enter into
transactions with the General Partners and their Affiliates, unless the
transactions are approved in advance by a vote of the Unitholders. The
Organizational Documents of the Company contain similar restrictions, but the
Company may enter into a transaction with its Directors, officers and
significant Shareholders, if the transaction is approved by a majority of the
Directors not interested in the matter following a determination that the
transaction is fair, competitive and commercially reasonable. The
 
                                       73
   85
 
Organizational Documents do not require the approval of Shareholders for
entering into transactions with interested parties.
 
                     MANAGEMENT CONTROL AND RESPONSIBILITY
 
                              CPA(R) PARTNERSHIPS
 
Under each of the Partnership Agreements, the General Partners are, subject to
certain narrow limitations, vested with all management authority to conduct the
business of the CPA(R) Partnership, including authority and responsibility for
overseeing all executive, supervisory and administrative services rendered to
the CPA(R) Partnership. The General Partners have the right to continue to serve
in such capacities unless removed by a majority vote of the Unitholders.
Unitholders have no right to participate in the management and control of the
CPA(R) Partnerships and have no voice in its affairs except for certain limited
matters that may be submitted to a vote of the Unitholders under the terms of
the Partnership Agreements. See "-- Voting Rights." The General Partners are
accountable as fiduciaries to the CPA(R) Partnership and are required to
exercise good faith and integrity in their dealings in conducting the CPA(R)
Partnership's affairs. See "FIDUCIARY RESPONSIBILITY."
 
                                    COMPANY
 
The Board of Directors has exclusive control over the Company's business and
affairs, subject only to the restrictions in the Organizational Documents.
Holders of Listed Shares have the right to elect members of the Board of
Directors. The Directors are accountable to the Company as fiduciaries and are
required to exercise good faith and integrity in conducting the Company's
affairs. See "FIDUCIARY RESPONSIBILITY." The Board of Directors has engaged the
Manager to operate the Company on a day-to-day basis.
 
     Holders of Listed Shares have greater control over management of the
Company than the Unitholders have over the CPA(R) Partnerships, because the
members of the Company's Board of Directors are elected by the holders of Listed
Shares. The General Partners do not need to seek re-election, but, instead,
serve unless removed by an affirmative vote of Unitholders owning a majority of
the Units entitled to vote, which is generally an extraordinary event. Holders
of Listed Shares, like Unitholders, are passive investors and must rely upon
management for the prudent administration of their investments.
 
                                       74
   86
 
                    MANAGEMENT LIABILITY AND INDEMNIFICATION
 
                              CPA(R) PARTNERSHIPS
 
As a matter of state law, the General Partners have liability for the payment of
CPA(R) Partnership obligations and debts, unless limitations upon such liability
are expressly stated in the obligation. Each of the CPA(R) Partnership
Agreements provides that neither General Partners nor any of the Affiliates
performing services on behalf of the CPA(R) Partnership will be liable to the
CPA(R) Partnership or its Unitholders for any act or omission performed in good
faith, pursuant to authority granted by the Partnership Agreement, in a manner
reasonably believed to be within the scope of authority granted and in the best
interests of the CPA(R) Partnership, provided that such act or omission did not
constitute fraud, misconduct, bad faith or negligence. In addition, the CPA(R)
Partnership Agreements indemnify the General Partners and their Affiliates for
liability, loss, damage, costs and expenses, including attorneys' fees, incurred
by them in conducting the CPA(R) Partnerships' business, except in the case of
fraud, misconduct, bad faith or negligence.
 
                                    COMPANY
 
The Company's Directors are not personally liable for ordinary liabilities of
the Company. The Organizational Documents provide that a Director's liability
for breach of fiduciary duty is limited to the full extent allowable under
Delaware Law. The Organizational Documents and state laws provide
indemnification rights to Directors and officers who act in good faith, in a
manner reasonably believed to be in or not opposed to the best interests of the
Company and, with respect to criminal actions or proceedings, without reasonable
cause to believe their conduct was unlawful. In addition, the Organizational
Documents indemnify Directors and officers against amounts paid for settlement,
authorize the Company to advance expenses incurred in defense, upon the
Company's receipt of an appropriate undertaking to repay such amounts if
appropriate, and authorize the Company to carry insurance for the benefit of the
officers and Directors, even for matters to which such persons are not entitled
indemnification. See "FIDUCIARY RESPONSIBILITY." The Company has also agreed to
indemnify the Manager. In the Consolidation, the Company will be assuming all
existing and continuing liabilities of the Participating Partnerships, including
their obligations to indemnify the General Partners.
 
     The General Partners of each of the CPA(R) Partnerships have, under most
circumstances, no liability to its CPA(R) Partnership for acts or omissions it
undertakes when performed in good faith, in a manner reasonably believed to be
within the scope of its authority and in the best interests of the CPA(R)
Partnership. Each General Partner also has, under specified circumstances, a
right to be reimbursed by its CPA(R) Partnership for liability, loss, damage,
costs and expenses it incurs by virtue of serving as General Partner. Although
the standards are expressed somewhat differently, there are similar protections
from liability available to Directors and officers of the Company, when acting
on behalf of the Company, and rights of Directors and officers to seek
indemnification from the Company. The Company believes that the scope of the
liability and indemnification provisions in the organizational documents
provides protection against claims for personal liability against the Company's
Directors and officers which is comparable to, though not identical with, the
protections afforded to the General Partners and their Affiliates under the
Partnership Agreements. In the consolidation, the Company will be assuming all
of the existing and contingent liabilities of the participating partnerships,
including their obligations to indemnify the General Partners.
 
                                       75
   87
 
                            ANTITAKEOVER PROVISIONS
 
                              CPA(R) PARTNERSHIPS
 
Changes in management can be effected only by removal of the General Partners,
which action requires a majority vote of Unitholders. Due to transfer
restrictions in the Partnership Agreements, the General Partners may restrict
transfers of the Units and, in particular, affect whether the transferees have
voting rights. An assignee of a Unit may not become a substitute Unitholder,
entitling him or her to vote on matters that may be submitted to the Unitholders
for approval, unless such substitution is consented to by the General Partners,
which consent, in the General Partners' absolute discretion, may be withheld.
The General Partners may exercise this right of approval to deter, delay or
hamper attempts by persons to acquire a majority interest of the Unitholders.
 
                                    COMPANY
 
The Organizational Documents contain a number of provisions that may have the
effect of delaying or discouraging a hostile takeover of the Company. The
provisions include, among others, the following: (i) the power of the Board of
Directors to issue additional equity interests in the Company and (ii) the
classified Board of Directors, wherein only one-third of Directors are
re-elected to the Board in any given year and Directors serve three-year terms.
In addition, the Company has a Shareholder Rights Plan. See "DESCRIPTION OF
SHARES."
 
     Certain provisions of the Governing Documents of the Partnerships and the
Company could be used to deter attempts to obtain control of the CPA(R)
Partnerships and the Company in transactions not approved by the General
Partners and the Board of Directors, respectively. Because the Listed Shares are
freely transferable and the Company's Directors are elected by the Shareholders,
there is a greater likelihood of changes in control in the case of the Company
than the CPA(R) Partnerships, notwithstanding those provisions described above.
 
                                 VOTING RIGHTS
 
                              CPA(R) PARTNERSHIPS
 
Unitholders may, by a majority vote, without the concurrence of the General
Partners, amend the Partnership Agreement, dissolve the CPA(R) Partnership,
remove and/or elect a General Partner and approve or disapprove the sale of all
or substantially all of the CPA(R) Partnership's assets. Unitholders may not
exercise these rights in a way to extend the term of the CPA(R) Partnerships,
change the CPA(R) Partnerships to general partnerships, change the limited
liability of the Unitholders or affect the status of the CPA(R) Partnerships for
federal income tax purposes.
 
                                    COMPANY
 
The Company's Board of Directors consists of three classes. Holders of Listed
Shares are entitled to elect one class of the Company's Board of Directors at
each annual meeting of the Company. The Organizational Documents grant holders
of Listed Shares the non-exclusive right, without the approval of the Board of
Directors, to amend the Organizational Documents, dissolve the Company, vote to
remove members of the Board of Directors and approve or disapprove the sale of
substantially all of the Company's assets. In addition, certain other actions
may not be taken by the Board of Directors without the approval of a majority
vote of the holders of Listed Shares, including (i) amending the Certificate of
Formation, (ii) amending certain of the Bylaw provisions, (iii) merging the
Company with or into another entity, unless the Company is the surviving entity
and certain other conditions are met, (iv) selling all or substantially all of
the Company's assets and (v) dissolving the Company.
 
                                       76
   88
 
     Holders of Listed Shares have different voting rights, including the right
to elect Directors on a periodic basis, than the voting rights afforded to
Unitholders.
 
                         LIMITED LIABILITY OF INVESTORS
 
                              CPA(R) PARTNERSHIPS
 
Under each of the CPA(R) Partnership Agreements and applicable state law,
assuming the Unitholders do not participate in the control of the business of a
CPA(R) Partnership, the liability of Unitholders, as Unitholders, for the CPA(R)
Partnership's debts and obligations is limited to the amount of their investment
in the CPA(R) Partnership, together with an interest in undistributed income, if
any. The Units are fully paid and non-assessable (subject to the obligation of a
Unitholder to repay wrongful distributions).
 
                                    COMPANY
 
Under Delaware law, Shareholders will not be liable for Company debts or
obligations. Listed Shares, upon issuance, will be fully paid and non-assessable
(subject to the obligation of a Shareholder to repay wrongful distributions).
 
     The limitation on personal liability of Shareholders of the Company is
substantially the same as that of Unitholders in the CPA(R) Partnerships.
 
                                   LIQUIDITY
 
                              CPA(R) PARTNERSHIPS
 
The Units may not be transferred if such transfers would result in the
termination of the CPA(R) Partnership under Section 708 of the Code or cause the
CPA(R) Partnership to lose its classification as a "partnership" for federal
income tax purposes. In addition, no transferee of a Unit has the right to
become a substitute Unitholder (entitling such person to vote on matters
submitted to a vote of the Unitholders) unless, among other things, such
substitution is approved by the General Partners, who may grant or withhold such
consent in their absolute discretion. In view of the foregoing restrictions, it
was never intended that the Units would be actively traded, and no broad-based
secondary market for the Units exists.
 
                                    COMPANY
 
The Listed Shares are freely transferable and listed on the NYSE. See "RISK
FACTORS."
 
     The Units constitute illiquid investments and Unitholders may find it
difficult to dispose of their Units, if they wish to do so, or may be obligated
to sell the Units at substantial discounts to facilitate the sale. In contrast,
the Listed Shares will be listed on the NYSE.
 
                                       77
   89
 
                               VOTING PROCEDURES
 
     THE VOTE OF EACH UNITHOLDER IS IMPORTANT. EACH UNITHOLDER IS URGED TO MARK,
DATE AND SIGN THE CONSENT CARD AND RETURN IT IN THE ENCLOSED ENVELOPE.
 
TIME OF VOTING
 
     The vote of the Unitholders with respect to the Consolidation will be
tabulated on December 16, 1997, unless such date is extended by the General
Partners in their sole discretion. The votes will be tabulated by ChaseMellon,
which is not affiliated with the Company, the CPA(R) Partnerships or the General
Partners. See "Consent Card and Vote Required."
 
RECORD DATE AND OUTSTANDING UNITS
 
     The Consolidation is being submitted for approval to those Persons holding
Units as of the Record Date. The Record Date is October 7, 1997 for all CPA(R)
Partnerships. At the Record Date, the following number of Units were held of
record by the number of Unitholders indicated below:
 


                                                NUMBER OF UNITS           NUMBER OF
                       PARTNERSHIP              HELD OF RECORD           UNITHOLDERS
            ----------------------------------  ---------------     ---------------------
                                                              
            CPA(R):1..........................       40,000                 1,718
            CPA(R):2..........................       54,900                 1,977
            CPA(R):3..........................       66,000                 2,470
            CPA(R):4..........................       85,528                 3,045
            CPA(R):5..........................      113,200                 3,575
            CPA(R):6..........................       47,930                 2,885
            CPA(R):7..........................       45,209                 2,281
            CPA(R):8..........................       67,582                 3,627
            CPA(R):9..........................       59,918                 3,342

 
     Each Unitholder is entitled to one vote for each Unit held. Accordingly,
the number of Units entitled to vote with respect to the Consolidation is
equivalent to the number of Units held of record at the Record Date.
 
APPROVAL DATE
 
     The Prospectus and form of Consent Card constitutes the General Partners'
notice of the Consolidation. Each Unitholder has until 5:00 p.m., New York Time,
on December 16, 1997, unless extended by the General Partners in their sole
discretion (the "Approval Date") to inform the General Partners whether such
Unitholder wishes to approve or disapprove of his CPA(R) Partnership's
participation in the Consolidation. The General Partners ask that each
Unitholder vote by completing and returning the form of Consent Card
accompanying this Prospectus in the manner described below. A vote to approve a
CPA(R) Partnership's participation in the Consolidation will constitute a vote
to adopt the related CPA(R) Partnership Agreement Amendments to the CPA(R)
Partnership Agreements, while a vote against a CPA(R) Partnership's
participation in the Consolidation will constitute a vote against the
amendments. The General Partners may decide not to pursue the Consolidation with
respect to any CPA(R) Partnership for any reason and at any time before it
becomes effective, whether before or after approval by the Unitholders.
 
CONSENT CARD AND VOTE REQUIRED
 
     Unitholders who wish to vote FOR the Consolidation, all related
transactions and the Partnership Agreement Amendments should complete, sign and
return the Consent Card relating to their Units which accompanies this
Prospectus. Each Unitholder's attention is directed to the Consent Card and
Election Form contained in this Prospectus as Appendix C. A Consent Card,
Election Form and a letter of instructions have
 
                                       78
   90
 
been prepared for each Unitholder. Consent Cards and Election Forms must be
delivered in person or by mail or by other delivery service to ChaseMellon at
the following address on, or prior to, the Approval Date:
 
                    ChaseMellon Shareholder Services L.L.C.
                               85 Challenger Road
                           Ridgefield Park, NJ 07660
 
     Approval of the Consolidation by a CPA(R) Partnership requires the vote of
Unitholders holding a majority of the outstanding Units of the CPA(R)
Partnership as of the Record Date. An automated system administered by
ChaseMellon will tabulate the votes. Abstentions will be tabulated with respect
to the Consolidation and related matters. Broker non-votes are not counted for
purposes of determining whether the Consolidation and related proposals have
been approved. Abstentions and broker non-votes will have the effect of a vote
against the Consolidation. The following number of Units must be voted in favor
of the Consolidation for it to be approved by each respective CPA(R)
Partnership:
 


                                                           NUMBER OF UNITS REQUIRED FOR
                             PARTNERSHIP                    APPROVAL OF CONSOLIDATION
            ---------------------------------------------  ----------------------------
                                                        
            CPA(R):1.....................................             20,001
            CPA(R):2.....................................             27,451
            CPA(R):3.....................................             33,001
            CPA(R):4.....................................             42,765
            CPA(R):5.....................................             56,601
            CPA(R):6.....................................             23,966
            CPA(R):7.....................................             22,605
            CPA(R):8.....................................             33,792
            CPA(R):9.....................................             29,960

 
     A Unitholder who signs and returns the Consent Card without indicating a
vote will be deemed to have voted FOR the Consolidation and for the adoption of
the Partnership Agreement Amendments and will receive Listed Shares, unless he
elects on his Election Form to receive Subsidiary Partnership Units.
 
     Unitholders who wish to vote AGAINST the Consolidation should also complete
a Consent Card. The failure to return a Consent Card will have the same effect
as abstaining from voting with respect to the Consolidation.
 
     Unitholders of a CPA(R) Partnership which approves and participates in the
Consolidation will receive Listed Shares of the Company, unless the Unitholder
elects to receive Subsidiary Partnership Units. A Unitholder who abstains from
voting by indicating his abstention on the Consent Card will also receive Listed
Shares, unless the Unitholder elects to receive Subsidiary Partnership Units as
indicated on the on his Election Form. A Unitholder who does not return the
Consent Card will receive Listed Shares if his CPA(R) Partnership participates
in the Consolidation.
 
     All questions as to the form of all documents and the validity (including
time of receipt) of all approvals and elections will be determined by the
General Partners, and such determinations shall be final and binding. The
General Partners reserve the absolute right to waive any of the conditions of
the Consolidation or any defects or irregularities in any approval of the
Consolidation or preparation of the form of Consent Card. The General Partners'
interpretation of the terms and conditions of the Consolidation will be final
and binding. The General Partners shall be under no duty to give notification of
any defects or irregularities in any approval of the Consolidation or
preparation of the form of Consent Card and Election Form and shall not incur
any liability for failure to give such notification.
 
REVOCABILITY OF CONSENT
 
     Unitholders may withdraw or revoke their consent at any time prior to the
Approval Date. To be effective, a written, telegraphic, fax or telex notice of
revocation or withdrawal of the Consent Card must be received by no later than
the Approval Date, addressed as follows: ChaseMellon Shareholder Services
L.L.C.,
 
                                       79
   91
 
85 Challenger Road, Ridgefield Park, NJ 07660. A notice of revocation or
withdrawal must specify the Unitholder's name and the name of the CPA(R)
Partnership to which such revocation or withdrawal relates.
 
SOLICITATION OF VOTES; SOLICITATION EXPENSES
 
     Votes of Unitholders may be solicited by the management of the General
Partners or by third parties. Costs of solicitation will be allocated as set
forth in "BACKGROUND AND REASONS FOR THE CONSOLIDATION -- Consolidation
Expenses." No party will receive any compensation contingent upon solicitation
of a favorable vote.
 
     Shareholder Communications Corporation ("SCC") will be engaged to assist in
the solicitation of consents. As the end of the solicitation period approaches,
certain Unitholders may receive a call from a representative of SCC if the
General Partners of the CPA(R) Partnerships have not yet received their vote.
Authorization to permit SCC to execute proxies may be obtained by telephonic
transmitted instructions from Unitholders at the sole discretion of the General
Partners. Proxies that are obtained telephonically will be recorded in
accordance with the procedures set forth below. The General Partners believe
that these procedures are reasonably designed to ensure that the identity of the
Unitholder casting the vote is accurately determined and that the voting
instructions of the Unitholder are accurately determined.
 
     In all cases where a telephonic proxy is solicited, the SCC representative
is required to ask the Unitholder for such Unitholder's full name, address,
social security or employer identification number, title (if the person giving
the proxy is authorized to act on behalf of an entity, such as a corporation)
and the number of Units owned and to confirm that the Unitholder has received
the Prospectus in the mail. If the information solicited agrees with the
information provided to SCC by the General Partners, then the SCC representative
has the responsibility to explain the process, read the proposals listed on the
Consent Card and ask for the Unitholder's instructions on each proposal. The SCC
representative, although he is permitted to answer questions about the process,
is not permitted to recommend to the Unitholder how to vote, other than to read
any recommendation set forth in the proxy statement. SCC will record the
Unitholder's instructions on the card. Within 72 hours, SCC will send the
Unitholder a letter or mailgram to confirm the Unitholder's vote and asking the
Unitholder to call SCC immediately if the Unitholder's instructions are not
correctly reflected in the confirmation.
 
     If a Unitholder wishes to participate in the solicitation, but does not
wish to give a consent by telephone, such Unitholder may still submit the
Consent Card originally sent with the Prospectus. Any consent given by a
Unitholder, whether in writing or by telephone, is revocable. A Unitholder may
revoke the accompanying consent or a consent given telephonically at any time
prior to its use by filing with the General Partners a written revocation or
duly executed proxy bearing a later date.
 
ALTERNATIVES AVAILABLE TO UNITHOLDERS WHO OBJECT TO THE CONSOLIDATION
 
     Unitholders may vote against the Consolidation.  If the holders of a
majority of the outstanding Units in the CPA(R) Partnerships representing the
Minimum Participation Amount do not approve the Consolidation, the Consolidation
will not be completed.
 
     Unitholders will retain their current CPA(R) Partnership Units if a
majority of that CPA(R) Partnership's Unitholders vote against the
Consolidation.  Even if the Consolidation is completed, a particular CPA(R)
Partnership will not participate in the Consolidation if the holders of at least
a majority of the outstanding Units in that CPA(R) Partnership do not approve
the Consolidation. Rather, that CPA(R) Partnership will continue to operate as a
separate legal entity with its own assets and liabilities, and its investment
objectives, policies and restrictions will not change. As a result, the
Unitholders of that CPA(R) Partnership will retain their current interest in the
CPA(R) Partnership.
 
     Unitholders may elect to receive Subsidiary Partnership Units.  Subsidiary
Partnership Units have been structured to allow Unitholders to retain an
investment that provides substantially the same economic interests and legal
rights as his investment in a CPA(R) Partnership.
 
                                       80
   92
 
UNITHOLDER NAMES AND ADDRESSES
 
     Under Rule 14a-7 of the Exchange Act, the CPA(R) Partnerships are
obligated, upon the written request of a Unitholder, to deliver to the
requesting Unitholder: (i) a statement of the approximate number of Unitholders
in each CPA(R) Partnership and (ii) the estimated cost of mailing a proxy
statement, form of proxy or other similar communication to such Unitholders. In
addition, pursuant to Rule 14a-7, a Unitholder has the right, at his option,
either: (i) to have his CPA(R) Partnership mail (at the Unitholder's expense)
copies of any proxy statement, proxy form or other soliciting material furnished
by the Unitholder to the CPA(R) Partnership's Unitholders designated by the
Unitholder or (ii) to have the CPA(R) Partnership deliver, within five business
days of the receipt of the request, a reasonably current list of the names,
addresses and class of Units held by a CPA(R) Partnership's Unitholders, which
list shall be updated as often as practicable prior to the record date for
Unitholders as to the matters contemplated in this Prospectus.
 
NO RIGHT OF APPRAISAL
 
     Unitholders of a Participating Partnership who ABSTAIN or vote AGAINST the
Consolidation will not be entitled to dissenters' or appraisal rights under the
Partnership Agreements, or the Delaware or the California Partnership Law. Such
rights, when they exist, give the holders of securities the right to surrender
such securities for an appraised value in cash, if they oppose a merger or
similar reorganization. No such rights will be provided by the CPA(R)
Partnerships or the Company.
 
     Additionally, the common law of both Delaware and California imposes
fiduciary duties of care, loyalty, good faith and fair dealing on the General
Partners in effecting or attempting to effect the Consolidation.
 
AMENDMENTS TO PARTNERSHIP AGREEMENTS
 
     The Partnership Agreements do not specifically address the merger of the
CPA(R) Partnerships. The General Partners are, therefore, proposing to amend the
Partnership Agreements to include specific provisions authorizing the
Consolidation and the transactions related thereto (the "Partnership Agreement
Amendments"). The proposed Partnership Agreement Amendments expressly authorize
all actions necessary to successfully accomplish the Consolidation.
 
     Unitholders voting in favor of their CPA(R) Partnership's participation in
the Consolidation will also have voted in favor of the proposed CPA(R)
Partnership Agreement Amendments. Since a CPA(R) Partnership's participation in
the Consolidation and the approval of the CPA(R) Partnership Agreement
Amendments both require approval of Unitholders holding a majority of
outstanding Units of the CPA(R) Partnership, the Partnership Agreement
Amendments will be effective as to each CPA(R) Partnership participating in the
Consolidation. See "THE CONSOLIDATION -- Amendments to the Partnership
Agreements."
 
ISSUANCE OF CERTIFICATES
 
     UNITHOLDERS SHOULD NOT SEND ANY CERTIFICATES WITH THE ENCLOSED CONSENT.
 
     Promptly after the Effective Time, the Company will cause to be mailed to
all Unitholders of record who will receive Shares in the Consolidation a
certificate for the number of Listed Shares to be received by each Unitholder.
Each CPA(R):4 Unitholder will be required to return his CPA(R):4 Partnership
certificate or a lost certificate affidavit. No certificates will be issued to
holders of Subsidiary Partnership Units.
 
     After the Effective Time, there will be no further registration of
transfers of Units that were issued and outstanding immediately before such time
and that were converted or exchanged in the Consolidation for Shares.
 
                                       81
   93
 
               INTERESTS OF CERTAIN PERSONS IN THE CONSOLIDATION
                           AND CONFLICTS OF INTEREST
 
     A number of conflicts of interest are inherent in the relationships among
the CPA(R) Partnerships, the General Partners and the Unitholders. In
recognition of these conflicts and the resulting need to independently determine
that the Consolidation is in the best interest of the Unitholders, the General
Partners engaged the Independent Appraiser to render the Fairness Opinion and to
independently determine the fair value of the Properties. Certain conflicts of
interest are summarized below.
 
SUBSTANTIAL BENEFITS TO GENERAL PARTNERS
 
     The General Partners have participated in the initiation and structuring of
the Consolidation and will realize substantial economic benefits if the Company
is able to proceed with and consummate the Consolidation as to some or all of
the CPA(R) Partnerships. For example, if the Consolidation is consummated, the
General Partners will receive 733,134 Listed Shares in exchange for that portion
of their general partner interest which represents the General Partners' share
of the appreciation of properties owned by the CPA(R) Partnerships.
Additionally, if the Consolidation is completed, W.P. Carey & Co. will receive
compensation for investment banking services in connection with the
Consolidation in the form of warrants to purchase Listed Shares. If all the
CPA(R) Partnerships participate in the Consolidation, W.P. Carey & Co. will
receive warrants to purchase 2,284,800 Listed Shares at $21 per Share and
725,930 Listed Shares at $23 per Share. The warrants will be exercisable for 10
years generally beginning one year after the date the Consolidation is
completed. Because the General Partners have a financial interest in the
consummation of the Consolidation, there is an inherent conflict of interest in
their structuring of the terms and conditions of the Consolidation, and the
manner in which the Consolidation has been structured might have been different
if structured by persons having no financial interest in whether or not the
Consolidation proceeded. Certain of the potential benefits to the General
Partners from the Consolidation and the inherent conflicts related thereto are
reviewed below.
 
     A transaction involving the purchase, financing, lease and sale of any
Property by the Company may result in the immediate realization by the Manager
and its Affiliates of substantial commissions, fees, compensation and other
income. Subject to the Management Agreement, the Manager has discretion with
respect to all decisions relating to the occurrence and terms of any such
transaction, except to the extent such transaction involves Affiliates of the
Manager, in which case the allocation of such transaction must be approved by a
majority of the Independent Directors. Potential conflicts may arise in
connection with the determination by the Manager (on behalf of the Company) of
whether to hold or sell a Property, as such determination could impact the
timing and amount of fees payable to the Manager. The Company may purchase, sell
or finance Properties through certain Affiliates of the Manager engaged in the
real estate brokerage business or through other Affiliates of the Company.
 
     Through the Consolidation, the Company will ensure continuity of the
business established by the General Partners. The Properties will continue to be
managed by Affiliates of the General Partners, as long as the Company holds such
investments and the Manager is retained by the Company. Furthermore, the
proceeds from the sale of the Properties can be reinvested by the Company, and
the Manager can manage the properties purchased with such proceeds. The Company
will, therefore, afford ongoing employment opportunities for executive
management and others employed to assist with the administration and day-to-day
operations of the CPA(R) Partnerships. Absent the creation of an infinite-life
vehicle to hold these investments, the CPA(R) Partnerships would have been
dissolved and their assets sold, and W.P. Carey & Co.'s business would have
declined to the extent that new assets would not have been brought under its
control, management or ownership.
 
     For a comparison of the fees and other compensation paid to the General
Partners in connection with their management of the CPA(R) Partnerships to the
fees expected to be paid to the Manager, see "COMPENSATION, REIMBURSEMENTS AND
DISTRIBUTIONS TO THE GENERAL PARTNERS AND MANAGER."
 
                                       82
   94
 
COMMON GENERAL PARTNERS
 
     W.P. Carey & Co. serves as the corporate general partner of CPA(R):1,
CPA(R):2 and CPA(R):3; CCP serves as the corporate general partner of CPA(R):4,
CPA(R):5 and CPA(R):6; Seventh Carey serves as the corporate general partner of
CPA(R):7; Eighth Carey serves as the corporate general partner of CPA(R):8; and
Ninth Carey serves as the corporate general partner of CPA(R):9. William P.
Carey serves as a general partner of all of the CPA(R) Partnerships. The Boards
of Directors of W.P. Carey & Co., CCP, Seventh Carey, Eighth Carey and Ninth
Carey are comprised of the same persons, except that Stephen H. Hamrick serves
as a Director of only Seventh Carey, Eighth Carey and Ninth Carey.
 
     The General Partners of each CPA(R) Partnership have an independent
obligation to ensure that such CPA(R) Partnership's participation in the
Consolidation is fair and equitable, considering all factors unique to such
CPA(R) Partnership and without regard to whether the Consolidation is fair and
equitable to any of the other participants (including other CPA(R) Partnerships
in which such General Partners may also serve as general partners). The General
Partners have sought to discharge faithfully this obligation to each of the
CPA(R) Partnerships, but it should be borne in mind that each of the General
Partners or their affiliates serves in a similar capacity with respect to the
other CPA(R) Partnerships. If each of the CPA(R) Partnerships had separate
general partners who did not serve in a similar capacity for any of the other
CPA(R) Partnerships, these general partners would have had a totally independent
perspective (not affected by a consideration of the interests of any of the
other CPA(R) Partnerships) which might have led them to advocate positions
during the negotiations and structuring of the Consolidation differently from
those taken by the General Partners.
 
LACK OF INDEPENDENT REPRESENTATION OF UNITHOLDERS
 
     While the Independent Appraiser has provided the Fairness Opinion, the
CPA(R) Partnerships have not retained any outside representatives to act on
behalf of the Unitholders in negotiating the terms and conditions of the
Consolidation. An independent representative was not engaged because the General
Partners believe that they can fairly represent the interests of the Limited
Partners and because, if an independent representative had been retained for the
CPA(R) Partnerships, either collectively or on an individual basis, the fees and
expenses of the Consolidation would have been higher. No group of Unitholders
was empowered to negotiate the terms and conditions of the Consolidation or to
determine what procedures should be in place to safeguard the rights and
interests of the Unitholders. In addition, no investment banker, attorney,
financial consultant or expert was engaged to represent the interests of the
Unitholders. The General Partners and the management of the General Partners
have been the parties responsible for structuring all the terms and conditions
of the Consolidation. Legal counsel engaged to assist with the preparation of
the documentation for the Consolidation, including this Prospectus, was engaged
by the General Partners and did not serve, or purport to serve, as legal counsel
for the CPA(R) Partnerships or Unitholders. If another representative or
representatives had been retained for the Unitholders, the terms of the
Consolidation might have been different and, possibly, more favorable to the
Unitholders. In particular, had separate representation for each of the CPA(R)
Partnership been arranged by the General Partners, the terms of the
Consolidation may have been different.
 
     While independent representatives were not engaged to represent the
interests of the CPA(R) Partnerships in structuring the Consolidation, the
General Partners believe the procedures used to protect the financial interests
of the Unitholders are fair. For example, the General Partners agreed that the
Listed Shares will be allocated among the CPA(R) Partnerships in accordance with
their respective Total Exchange Values and within the CPA(R) Partnerships
between Unitholders and the General Partners according to the provisions of each
CPA(R) Partnership Agreement. Recognizing the inherent conflict of interest in
having the General Partners establish these numbers independently (without
active involvement from persons not having a financial interest in the
Consolidation), they engaged the Independent Appraiser to value the real estate
portfolios owned by each of the CPA(R) Partnerships. See "APPRAISALS AND
FAIRNESS OPINION."
 
FIDUCIARY DUTIES OF GENERAL PARTNERS
 
     The General Partners have fiduciary duties to the CPA(R) Partnerships and
the Unitholders. The General Partners, in handling the affairs of the CPA(R)
Partnerships, are expected to exercise good faith, care and
 
                                       83
   95
 
prudence and to act with a duty of loyalty to the Unitholders. Under these
fiduciary duties, the General Partners are obligated to ensure that the CPA(R)
Partnerships are treated fairly and equitably in transactions with third
parties, especially where consummation of such transactions may result in the
interests of General Partners being opposed to, or not totally in line with, the
interests of the Limited Partners. Accordingly, the General Partners of the
CPA(R) Partnerships are required to assess whether the Consolidation is fair and
equitable, taking into account the unique characteristics of the CPA(R)
Partnerships (such as the CPA(R) Partnerships' gross revenue and expenses, the
prospects for increases or decreases in future cash flow affecting the value of
its assets and the quality of the credit of the CPA(R) Partnerships' tenants)
and the CPA(R) Partnerships' objectives with respect to the timing and manner of
the liquidation of the CPA(R) Partnerships.
 
FEATURES DISCOURAGING POTENTIAL TAKEOVERS
 
     Certain provisions in the Organizational Documents, as well as statutory
rights under the LLCL, could be used by the Company's management to delay,
discourage or thwart efforts of third parties to acquire control of, or a
significant equity interest in, the Company. See "DESCRIPTION OF SHARES and
Subsidiary Partnership Units -- Restricting Changes in Control and Business
Combination Provisions."
 
ALLOCATION OF SERVICES AND EXPENSES
 
     Personnel to be used by the Manager currently provide services related to
the operation of other real estate entities affiliated with the Manager which
will not be included in the Consolidation. These entities were formed by the
General Partners and their Affiliates. If the Consolidation is consummated,
employees of the Manager will provide services related to the operation of the
Company and the Nonparticipating Partnerships and these other entities. As a
result, possible conflicts of interest may arise regarding allocation of
services of these employees between the Company and the Nonparticipating
Partnerships and these other entities. Employees will continue to provide
services directly related to the operations of these Nonparticipating
Partnerships and the cost of such services will be reimbursable by the
Nonparticipating Partnerships, all pursuant to the respective Partnership
Agreements. In addition, although Mr. Carey will devote a substantial portion of
his activities to the operations of the Company, he may remain involved in the
business activities of the CPA(R) REITs and any future programs. There may be a
conflict in the allocation of Mr. Carey's services between the Company and such
entities.
 
NON-ARM'S-LENGTH AGREEMENTS
 
     Except as otherwise provided below, all agreements and arrangements,
including those relating to compensation, between the Company and the Manager or
any of its Affiliates will not be the result of arm's-length negotiations.
Certain provisions of the Organizational Documents, however, target generally
potential conflicts which might otherwise result from such agreements and
arrangements by, among other things, requiring that compensation to the Manager
and its Affiliates be approved by a majority of the Independent Directors and
that terms of future transactions with Affiliates be no less favorable to the
Company than terms which could be obtained from unaffiliated entities providing
similar services as an ongoing activity in the same geographical location. The
initial Independent Directors were selected by W.P. Carey & Co.
 
COMPETITION WITH THE COMPANY FROM AFFILIATES OF THE MANAGER IN THE PURCHASE,
SALE,
LEASE AND OPERATION OF PROPERTIES
 
     W.P. Carey & Co., its subsidiaries and Affiliates and William P. Carey
currently manage or advise public and private real estate investment
partnerships and REITs whose investment and rate of return objectives are
similar to those of the Company. In addition, they expect to manage or advise,
directly or through Affiliates, additional REITs and other investment entities.
Therefore, those entities may be in competition with the Company with respect to
properties, potential purchasers, sellers and lessees of properties and mortgage
financing for Properties.
 
     The Manager will use best efforts to present suitable investments to the
Company consistent with the investment procedures, objectives and policies of
the Company. However, the Manager and its Affiliates are not restricted from
advising or managing other entities, any of which may have investment objectives
similar
 
                                       84
   96
 
to those of the Company. In the event a potential investment might be suitable
for the Company and an Affiliate, the decision as to which entity will make the
investment will be made by the Investment Committee. The Investment Committee
serves as the investment committee of the CPA(R) REITs. The Investment Committee
of the Manager will review the investment portfolios of each entity and other
factors such as cash flow, the effect of the acquisition on the diversification
of each entity's portfolio, the length of the term of the lease, renewal
options, the estimated income tax effects of the purchase on each entity, the
policies of each entity relating to leverage, the funds of each entity available
for investment, the length of time such funds have been available for investment
and the various ways in which the potential investment can be structured.
Consideration will be given to joint ownership (e.g., tenancy-in-common or joint
venture arrangement) of a particular property determined to be suitable for the
Company and an Affiliate in order to achieve diversification of each entity's
portfolio and efficient completion of an entity's portfolio. In any joint
ownership, the investment of the investment entities will be on substantially
the same economic terms and conditions, and each investment entity may have a
right of first refusal to purchase the interest of the other if a sale of that
interest is contemplated. To the extent that a particular property might be
determined to be suitable for more than one investment entity, the investment
will be made by the most appropriate investment entity after consideration of
the factors identified above. The Company believes that there are currently a
sufficient number of potential investments available to satisfy the investment
policies of all investment entities for which the Manager and its Affiliates are
responsible. See "RISK FACTORS -- Risks of Joint Ventures."
 
ADJACENT PROPERTIES
 
     Although it is not expected to occur, if the Manager or any of its
Affiliates acquires Properties that are adjacent to those of the Company, the
value of such Properties may be enhanced by the interests of the Company. It
also is possible that such Properties could be in competition with those of the
Company for prospective tenants.
 
                  FIDUCIARY RESPONSIBILITY AND INDEMNIFICATION
 
FIDUCIARY RESPONSIBILITY OF THE GENERAL PARTNERS
 
     Under California and Delaware partnership law, the General Partners are
accountable to the Limited Partners as fiduciaries and are required to exercise
good faith and integrity in all their dealings in the Partnerships' affairs. The
Partnership Agreements generally provide that the General Partners shall not
have any liability, responsibility or accountability in damages or otherwise to
any other Partner or CPA(R) Partnership for, and the CPA(R) Partnerships agree
to indemnify, pay, protect and hold harmless each General Partner (on the demand
of and to the satisfaction of such General Partner) from and against, any and
all liabilities, obligations, losses, damages, penalties, actions, judgments,
suits, proceedings, costs, expenses and disbursements of any kind or nature
whatsoever (including without limitation all costs and expenses of defense,
appeal and settlement of any and all suits, actions or proceedings instituted
against such General Partner or the CPA(R) Partnerships and all costs of
investigation in connection therewith) (collectively, "Liabilities") which may
be imposed on, incurred by, or asserted against such General Partner or a CPA(R)
Partnership in any way relating to or arising out of, or alleged to relate to or
arise out of, any action or inaction on the part of such Partnership or on the
part of such General Partner as a general partner of a CPA(R) Partnership;
provided, that a particular General Partner shall be liable, responsible and
accountable and a CPA(R) Partnership shall not be liable to a particular General
Partner, for any portion of such Liabilities resulting from such General
Partner's own negligence misconduct, fraud, bad faith or other breach of
fiduciary duty to a CPA(R) Partnership or any Partner. As a result, Unitholders
might have a more limited right of action in certain circumstances than they
would have in the absence of such a provision in a Partnership Agreement.
 
     The Partnership Agreements also provide that if any action, suit or
proceeding shall be pending or threatened against a CPA(R) Partnership or any
General Partner relating to or arising, or alleged to relate to or arise, out of
any such action or inaction, each General Partner shall have the right to
employ, at the expense of a CPA(R) Partnership, separate counsel of such General
Partner's choice in such action, suit or proceeding. The satisfaction of the
obligations of a CPA(R) Partnership under the indemnification provisions of a
CPA(R)
 
                                       85
   97
 
Partnership Agreement will be from and limited to the assets of the CPA(R)
Partnership, and no Partner shall have any personal liability on account
thereof.
 
INDEMNIFICATION OF DIRECTORS AND OFFICERS OF THE COMPANY
 
     The Directors and officers of the Company, in exercising the powers and
responsibilities of managing the Company, owe the Company and its Shareholders a
duty of care and a duty of loyalty. However, under the so-called "business
judgment rule," which could apply by analogy to the Directors and officers of
the Company, the Directors and officers of the Company may not be liable for
errors in judgment or other acts or omissions made in good faith which are done
in a manner they believe to be in the best interests of the Company and are
performed with the care that an ordinarily prudent person in a like position
will use under similar circumstances. In the event any legal action were brought
against the Directors or officers of the Company, they may be able to assert
defenses based on the business judgment rule.
 
     According to the Organizational Documents, all Directors and officers of
the Company are entitled to indemnification from the Company for any loss,
damage or claim (including any reasonable attorney's fees incurred by such
person in connection therewith) due to any act or omission made by him, except
in the case of fraudulent or illegal conduct of such person, provided that any
indemnity shall be paid out of, and to the extent of, the assets of the Company
only (or any insurance proceeds available therefor) and no Shareholder shall
have any personal liability on account thereof. The termination of any action,
suit or proceeding by judgment, order, settlement or conviction or upon a plea
of nolo contendere or its equivalent, shall not of itself create a presumption
that the Director or officer acted fraudulently or illegally.
 
     The indemnification provided by the Organizational Documents is not deemed
to be exclusive of any other rights to which those indemnified may be entitled
under any agreement, vote of Shareholders or Directors or otherwise and shall
inure to the benefit of the heirs, executors and administrators of such a
person. Any repeal or modification of the indemnification provisions contained
in the Organizational Documents will not adversely affect any right or
protection of a Director or officer of the Company existing at the time of such
repeal or modification.
 
     The Company will enter into indemnification agreements with each of its
Directors. The indemnification agreements will require, among other things, that
the Company indemnify its officers and Directors to the fullest extent permitted
by Delaware law and advance to the Directors all related expenses, subject to
reimbursement if it is subsequently determined that indemnification is not
permitted. The Company must also indemnify and advance all expenses incurred by
officers and Directors seeking to enforce their rights under the indemnification
agreements and cover officers and Directors under the Company's Directors and
officers liability insurance. Although the form of indemnification agreement
offers substantially the same scope of coverage afforded by provisions in the
Organizational Documents, it provides greater assurance to officers and
Directors that indemnification will be available, because, as a contract, it
cannot be modified unilaterally in the future by the Board of Directors or by
the Shareholders to eliminate the rights that it provides.
 
     Insofar as indemnification for liabilities arising under the Securities Act
may be permitted to Directors, officers or persons controlling the Company
pursuant to any provisions described in this Consent Solicitation/Prospectus, in
the opinion of the SEC, such indemnification is against public policy as
expressed in the Securities Act and is therefore unenforceable.
 
DIRECTORS AND OFFICERS INSURANCE
 
     According to the Organizational Documents, the Company may, if the
Directors of the Company deem it appropriate in their sole discretion, obtain
insurance for the benefit of the Company's Directors and officers, relating to
the liability of such persons. The Directors and officers liability insurance
would insure (i) the officers and Directors of the Company from any claim
arising out of an alleged wrongful act by such persons while acting as Directors
and officers of the Company and (ii) the Company to the extent that it has
indemnified the Directors and officers for such loss.
 
                                       86
   98
 
                            BUSINESS AND PROPERTIES
 
     The CPA(R) Partnerships and the Company (or their representatives) from
time to time may make or may have made certain forward-looking statements,
whether orally or in writing, including, without limitation, statements in this
Prospectus and otherwise, regarding the business plan of the CPA(R) Partnerships
and the Company, estimates of future cash flows of the Company, the types of
investments to be made by the Company and hypothetical distribution and returns
to Unitholders. Such statements are qualified in their entirety by reference to,
and are accompanied by, the factors disclosed under the heading "RISK FACTORS."
Such factors could cause actual results to differ materially from those
projected in such forward-looking statements. Accordingly, forward-looking
statements should not be relied upon as a prediction of actual results.
 
THE COMPANY'S BUSINESS
 
     The Company's objective is to increase shareholder value and its Funds from
Operations through prudent management of its real estate assets and
opportunistic investments. The Company intends to capitalize on its status as a
publicly-traded real estate investment company to take immediate advantage of
the significant opportunities to make net lease and other real estate
investments at attractive returns. The Company expects to evaluate a number of
different opportunities in a variety of property types and geographic locations
and to pursue the most attractive based upon its analysis of the risk/return
tradeoffs.
 
     The Company's business plan is an expansion of the business plans of the
CPA(R) Partnerships. In addition to acquiring additional net leased properties,
the Company intends to:
 
     - Seek additional investment and other opportunities that leverage core
       management skills (which include in-depth credit analysis, asset
       valuation and sophisticated structuring techniques);
 
     - optimize the current portfolio of properties through expansion of
       existing properties, timely dispositions and favorable lease
       modifications;
 
     - utilize its enhanced size and access to capital to refinance existing
       debt; and
 
     - increase the Company's access to capital.
 
     The Company expects to be a perpetual life, growth-oriented company and,
therefore, instead of selling all of its properties as the CPA(R) Partnerships
had been designed to do, will continue to own properties as long as it believes
ownership helps attain the Company's objectives. The Board of Directors will
have the ability to change investment financing, distribution and other policies
of the Company without the consent of the Shareholders.
 
MANAGEMENT OF THE COMPANY
 
     The Manager will provide both strategic and day-to-day management for the
Company, including research, investment analysis, acquisition and development
services, asset management, capital funding services, disposition of assets and
administrative services. The Manager has dedicated senior executives in each
area of its organization so that the Company will function as a fully integrated
operating company.
 
ACQUISITION STRATEGIES
 
     The Manager has a well-developed process with established procedures and
systems for acquiring net leased property. As a result of its reputation and
experience in the industry and the contacts maintained by its professionals, the
Manager has a presence in the net lease market that has provided it with the
opportunity to invest in a significant number of transactions on an ongoing
basis. The Company seeks to utilize the Manager's presence in the net lease
market to acquire additional properties in transactions with both new and
current tenants. In evaluating opportunities for the Company, the Manager
carefully examines the credit, management and other attributes of the tenant and
the importance of the property under consideration to the tenant's operations.
Careful credit analysis is a crucial aspect of every transaction. The Company
believes that the Manager has one of the most extensive underwriting processes
in the industry and has an experienced staff of professionals involved with
underwriting transactions. The Manager seeks to identify those prospective
tenants
 
                                       87
   99
 
whose creditworthiness is likely to improve over time. The Company believes that
the experience of its management in structuring sale-leaseback transactions to
meet the needs of a prospective tenant enables the Manager to obtain a higher
return for a given level of risk than would typically be available by purchasing
a property subject to an existing lease.
 
     The Manager's strategy in structuring its net lease investments for the
Company is to:
 
          (i) combine the stability and security of long-term lease payments,
     including rent increases, with the appreciation potential inherent in the
     ownership of real estate;
 
          (ii) enhance current returns by utilizing varied lease structures;
 
          (iii) reduce credit risk by diversifying its investments by tenant,
     type of facility, geographic location and tenant industry; and
 
          (iv) increase potential returns by obtaining equity enhancements from
     the tenant when possible, such as warrants to purchase tenant common stock.
 
FINANCING STRATEGIES
 
     Consistent with its investment policies, the Company intends to use
leverage, when available on favorable terms. The Company also plans to have in
place a credit facility, which it intends to use primarily to acquire additional
properties and refinance existing debt. In addition, the Manager will
continually seek opportunities and consider alternative financing techniques to
refinance debt, reduce interest expense or improve its capital structure.
 
TRANSACTION ORIGINATION
 
     In analyzing potential acquisitions, the Manager reviews and structures
many aspects of a transaction, including the tenant, the real estate and the
lease, to determine whether a potential acquisition can be structured to satisfy
the Company's acquisition criteria. The aspects of a transaction which are
reviewed and structured by the Manager include the following:
 
     - Tenant Evaluation.  The Manager subjects each potential tenant to an
      extensive evaluation of its credit, management, position within its
      industry, operating history and profitability. The Manager seeks tenants
      it believes will have stable or improving credit. By leasing properties to
      such tenants, the Company can generally charge rent that is higher than
      the rent charged to tenants with recognized credit and, thereby, enhance
      its current return from such properties as compared with properties leased
      to companies whose credit potential has already been recognized by the
      market. Furthermore, if a tenant's credit does improve, the value of the
      Company's properties leased to such tenants will likely increase (if all
      other factors affecting value remain unchanged). The Manager may also seek
      to enhance the likelihood of a tenant's lease obligations being satisfied,
      such as through a letter of credit or a guaranty of lease obligations from
      the tenant's corporate parent. Such credit enhancement provides the
      Company with additional financial security.
 
     - Leases with Increasing Rents.  The Manager seeks to include clauses in
      the Company's leases that provide for increases in rent over the term of
      the leases. These increases are generally tied to increases in certain
      indices such as the consumer price index, in the case of retail stores
      participation in gross sales above a stated level, mandated rental
      increases on specific dates and by other methods. The Company seeks to
      avoid entering into leases that provide for contractual reductions in
      rents during their primary term.
 
     - Properties Important to Tenant Operations.  The Manager, on behalf of the
      Company, generally seeks to acquire properties with operations that are
      essential or important to the ongoing operations of the tenant. The
      Company believes that such properties provide better protection in the
      event that a tenant files for bankruptcy, because leases on properties
      essential or important to the operations of a bankrupt tenant are less
      likely to be rejected and, thereby, terminated by a bankrupt tenant. The
      Manager also seeks to assess the income, cash flow and profitability of
      the business conducted at the property, so
 
                                       88
   100
 
      that, if the tenant is unable to operate its business, the Company can
      either continue operating the business conducted at the property or
      re-lease the property to another entity in the industry which can operate
      the property profitably.
 
     - Lease Provisions that Enhance and Protect Value.  When appropriate, the
      Manager attempts to include provisions in the Company's leases that
      require the Company's consent to certain tenant activity or require the
      tenant to satisfy certain operating tests. These provisions include, for
      example, operational and financial covenants of the tenant, prohibitions
      on a change in control of the tenant and indemnification from the tenant
      against environmental and other contingent liabilities. Including these
      provisions in its leases enables the Company to protect its investment
      from changes in the operating and financial characteristics of a tenant
      that may impact its ability to satisfy its obligations to the Company or
      could reduce the value of the Company's Properties.
 
     - Diversification.  The Manager attempts to diversify the Company's
      portfolio of properties to avoid dependence on any one particular tenant,
      type of facility, geographic location and tenant industry. By diversifying
      its portfolio, the Company reduces the adverse effect on the Company of a
      single underperforming investment or a downturn in any particular
      industry.
 
     The Manager employs a variety of other strategies and practices in
connection with the Company's acquisitions. These strategies include attempting
to obtain equity enhancements in connection with transactions. Typically, such
equity enhancements involve warrants to purchase stock of the tenant to which
the property is leased or the stock of the parent of the tenant. In certain
instances, the Company grants to the tenant a right to purchase the property
leased by the tenant, but generally the option purchase price will be not less
than the fair market value of the property. The Manager's practices include
performing evaluations of the physical condition of properties and performing
environmental surveys in an attempt to determine potential environmental
liabilities associated with a property prior to its acquisition.
 
ACQUISITION AND UNDERWRITING PROCESS
 
     The Manager's Acquisition and Asset Management Department has the primary
responsibility for the origination and negotiation of acquisitions of
properties. Members of this Department will identify potential acquisitions and
conduct negotiations with sellers and tenants. Members of the Acquisition and
Asset Management Department generally structure the terms of any financing the
Company may use to acquire a property.
 
     As a transaction is structured, it is evaluated by the Chairman of the
Investment Committee with respect to the potential tenant's credit, business
prospects, position within its industry and other characteristics important to
the long-term value of the property and the capability of the tenant to meet its
lease obligations. Before a property is acquired, the transaction is reviewed by
the Investment Committee to ensure that it satisfies the Company's investment
criteria. Aspects of the transaction that are typically reviewed by the
Investment Committee include the expected financial returns, the
creditworthiness of the tenant, the real estate characteristics and the lease
terms.
 
     The Investment Committee is not directly involved in originating or
negotiating potential acquisitions, but instead functions as a separate and
final step in the acquisition process. The Manager places special emphasis on
having experienced individuals serve on its Investment Committee and does not
invest in a transaction unless it is approved by the Investment Committee.
 
     The Company believes that the Investment Committee review process gives it
a unique, competitive advantage over other unaffiliated net lease companies
because of the substantial experience and perspective that the Investment
Committee has in evaluating the blend of corporate credit, real estate and lease
terms that combine to make an acceptable risk.
 
     The following people serve on the Investment Committee:
 
     - George E. Stoddard, Chairman, was formerly responsible for the direct
       corporate investments of The Equitable Life Assurance Society of the
       United States and has been involved with the CPA(R) net lease funds for
       over 16 years.
 
                                       89
   101
 
     - Frank J. Hoenemeyer, Vice Chairman, was formerly Vice Chairman, Director
       and Chief Investment Officer of The Prudential Insurance Company of
       America. As Chief Investment Officer, Mr. Hoenemeyer was responsible for
       all of Prudential's investments, including stocks, bonds, private
       placements, real estate and mortgages.
 
     - Lawrence R. Klein is Benjamin Franklin Professor of Economics Emeritus at
       the University of Pennsylvania and its Wharton School. Dr. Klein has been
       awarded the Alfred Nobel Memorial Prize in Economic Sciences and
       currently advises various governments and government agencies.
 
     The Company invests in properties subject to Triple Net Leases (i.e.,
leases in which the tenant is responsible for real estate taxes and assessments,
repairs and maintenance, insurance and other expenses relating to the property
and has the duty to restore in case of casualty). However, the Company may, in
its discretion, acquire properties subject to leases under which it has more
responsibilities than would normally be the case under a Triple Net Lease and
may make other investments.
 
ASSET MANAGEMENT
 
     The Company believes that effective management of net lease assets is
essential to maintain and enhance property values. Important aspects of asset
management include restructuring transactions to meet the evolving needs of
current tenants, re-leasing properties, refinancing debt, selling properties and
knowledge of the bankruptcy process. The Company believes that the Manager's
knowledgeable and experienced professionals are well qualified in these areas of
asset management.
 
     The Manager will monitor, on an ongoing basis, compliance by tenants with
their lease obligations and other factors that could affect the financial
performance of any of its Properties. Such monitoring includes receiving
assurances that each tenant has paid real estate taxes, assessments and other
expenses relating to the Properties it occupies and confirming that appropriate
insurance coverage is being maintained by the tenant. The Manager reviews
financial statements of its tenants and undertakes regular physical inspections
of the condition and maintenance of its Properties. Additionally, the Manager
periodically analyzes each tenant's financial condition, the industry in which
each tenant operates and each tenant's relative strength in its industry.
 
                                       90
   102
 
PROPERTIES
 
     Upon completion of the Consolidation (assuming participation by all CPA(R)
Partnerships), the Company, through its subsidiaries, will own 198 Properties,
191 of which are currently net leased. The following table provides certain
information with respect to the Properties.


                                                                                          PROPERTY    SQUARE
             LESSEE                       LEASE GUARANTOR            PROPERTY LOCATION    TYPE(1)     FOOTAGE    ANNUAL RENT
- --------------------------------  --------------------------------  -------------------   --------   ---------   -----------
                                                                                                  
Santee Dairies, Inc.(2)           Hughes Markets, Inc.              Los Angeles, CA         1          390,000   $ 5,783,992
Dr Pepper Bottling Company of     Dr Pepper Holdings, Inc.          Irving, TX              2          459,497
 Texas                                                              Houston, TX             2          262,450
                                                                                                     ---------
                                                                                                       721,947   $ 3,998,000
Detroit Diesel Corporation                                          Detroit, MI             1        2,730,750   $ 3,658,059
Barnstead Thermolyne Corporation  Sybron International Corporation  Dubuque, IA             1          144,300   $   452,956
Ormco Corporation                                                   Glendora, CA            3           25,000   $   369,186
Erie Scientific Company                                             Portsmouth, NH          1           95,000   $   537,058
Nalge Company                                                       Rochester, NY           1          221,600   $   985,378
Kerr Corporation                                                    Romulus, MI             1          220,000   $   966,504
                                                                                                     ---------   -----------
                                                                                                       705,900   $ 3,311,082
Gibson Greetings, Inc.                                              Cincinnati, OH          1          593,340
                                                                    Berea, KY               2          601,500
                                                                                                     ---------
                                                                                                     1,194,840   $ 3,100,000
Stoody Deloro Stellite, Inc.                                        Industry, CA            1          325,800   $ 2,234,190
                                                                    Goshen, IN              1           54,270   $   500,212
                                                                                                     ---------   -----------
                                                                                                       380,070   $ 2,734,402
AmerSig Southeast, Inc.           Quebecor Printing Inc.            Doraville, GA           1          432,559   $ 1,522,498
AS Memphis, Inc.                                                    Olive Branch, MS        1          270,500   $   980,643
                                                                                                     ---------   -----------
                                                                                                       703,059   $ 2,503,141
Furon Company                                                       New Haven, CT           1          110,389
                                                                    Mickleton, NJ           1           86,175
                                                                    Aurora, OH              1          147,848
                                                                    Mantua, OH              1          150,544
                                                                    Bristol, RI             1          105,642
                                                                    Aurora, OH              3           26,692
                                                                                                     ---------
                                                                                                       627,290   $ 2,416,049
Pre Finish Metals Incorporated    Material Sciences Corporation     Walbridge, OH           1          313,704   $ 2,263,395
AutoZone, Inc.                    Fleming Companies, Inc.           31 Locations:           4          185,990   $   540,815
                                                                    NC, TX, AL, GA, IL,                          $   844,164
                                                                    LA, MO
AutoZone, Inc.                                                      13 Locations:           4           70,425   $   311,686
                                                                    FL, LA, MO, NC, TN
AutoZone, Inc.                                                      11 Locations:           4           59,400   $   529,760
                                                                    FL, GA, NM, SC,                  ---------   -----------
                                                                    TX                                 315,815   $ 2,226,425
Orbital Sciences Corporation                                        Chandler, AZ            1          280,000   $ 2,153,739
The Gap, Inc.                                                       Erlanger, KY            2          391,000   $ 1,225,994
                                                                                            2          362,750   $   927,568
                                                                                                     ---------   -----------
                                                                                                       753,750   $ 2,153,562
Simplicity Manufacturing,                                           Port Washington, WI     1          414,236
 Inc.(A)
                                                                    Port Washington, WI     1            5,440
                                                                                                     ---------
                                                                                                       419,676   $ 1,996,712
AP Parts Manufacturing Company    AP Parts International, Inc.      Toledo, OH              1        1,160,000
                                                                    Pinconning, MI          1          220,588
                                                                                                     ---------
                                                                                                     1,380,588   $ 1,836,534
NVR, Inc.                         NVR L.P.                          Thurmont, MD            1          150,468   $   729,114
                                                                    Farmington, NY          1           29,273
                                                                    Pittsburgh, PA          3           42,000   $   938,046
                                                                    Pittsburgh, PA          3           36,000
                                                                                                     ---------   -----------
                                                                                                       257,741   $ 1,667,160
Unisource Worldwide, Inc.                                           Commerce, CA            2          411,579   $ 1,292,800
                                                                    Anchorage, AK           2           44,712   $   312,700
                                                                                                     ---------   -----------
                                                                                                       456,291   $ 1,605,500
 

                                                           MAXIMUM
                                                             TERM
                                  INCREASE     LEASE      (MONTH AND     % OF
             LESSEE                FACTOR    EXPIRATION     YEAR)      REVENUES
- --------------------------------  --------   ----------   ----------   --------
                                                           
Santee Dairies, Inc.(2)           Stated       4/98        10/98         7.61%
Dr Pepper Bottling Company of
 Texas
 
                                    CPI        6/14         6/14         5.26%
Detroit Diesel Corporation          PPI        6/10         6/30         4.81%
Barnstead Thermolyne Corporation    CPI       12/13        12/38
Ormco Corporation                   CPI       12/13        12/38
Erie Scientific Company             CPI       12/13        12/38
Nalge Company                       CPI       12/13        12/38
Kerr Corporation                    CPI       12/13        12/38
 
                                                                         4.36%
Gibson Greetings, Inc.
 
                                  Stated      11/13        11/23         4.08%
Stoody Deloro Stellite, Inc.        CPI        2/10         2/35
                                    CPI        2/10         2/35
 
                                                                         3.60%
AmerSig Southeast, Inc.             CPI       12/09        12/34
AS Memphis, Inc.                    CPI        6/08         6/33
 
                                                                         3.29%
Furon Company
 
                                    PPI        7/12         7/37         3.18%
Pre Finish Metals Incorporated      CPI        6/03         6/28         2.98%
AutoZone, Inc.                    % Sales      1/11         1/26
                                  % Sales      2/11         2/26
 
AutoZone, Inc.                    % Sales      8/12         8/37
 
AutoZone, Inc.                    % Sales      8/13         8/38
 
                                                                         2.93%
Orbital Sciences Corporation        CPI        9/09         9/29         2.83%
The Gap, Inc.                       CPI        2/03         2/43
                                    CPI        2/03         2/43
 
                                                                         2.83%
Simplicity Manufacturing,
 Inc.(A)
 
                                    CPI        3/03         3/13         2.63%
AP Parts Manufacturing Company
 
                                    CPI       12/07        12/22         2.42%
NVR, Inc.                           CPI        3/14         3/39
 
                                    CPI        3/14         3/18
 
                                                                         2.19%
Unisource Worldwide, Inc.         Stated       4/10         4/30
                                  Stated      12/09        12/29
 
                                                                         2.11%

 
- ---------------
(1) Property types are coded as follows: 1 -- Industrial/Manufacturing;
    2 -- Distribution/Warehouse; 3 -- Office/Research; 4 -- Retail; 5 -- Hotel;
    6 -- Day Care Center
 
                                       91
   103


                                                                                          PROPERTY    SQUARE
             LESSEE                       LEASE GUARANTOR            PROPERTY LOCATION    TYPE(1)     FOOTAGE    ANNUAL RENT
- --------------------------------  --------------------------------  -------------------   --------   ---------   -----------
                                                                                                  
Cleo Inc.                         CSS Industries, Inc.              Memphis, TN             1        1,006,566   $ 1,500,000
Peerless Chain Company                                              Winona, MN              1          357,760   $ 1,463,425
Information Resources, Inc.                                         Chicago, IL             3          159,600
 (33.33% ownership)                                                 Chicago, IL             3           92,400
                                                                                                     ---------
                                                                                                       252,000   $ 1,457,788
Red Bank Distribution, Inc.(B)                                      Cincinnati, OH          2          589,150   $ 1,400,567
Brodart Co.                                                         Williamsport, PA        3          309,030
                                                                    Williamsport, PA        3          212,201
                                                                                                     ---------
                                                                                                       521,231   $ 1,344,764
Gould, Inc.                                                         Oxnard, CA              3          142,796   $ 1,215,000
Ohmeda Medical Devices Division
 Inc. (Sublessee)
Datcon Instrument Company                                           Lancaster, PA           1           70,712   $   600,262
High Voltage Engineering Corp.                                      Sterling, MA            1           70,000   $   578,757
                                                                                                     ---------   -----------
 (Lessee for Sterling/Guarantor                                                                        140,712   $ 1,179,019
 for Lancaster)
Seven Up Bottling Co. of St.      KSG, Inc.                         St. Louis, MO           2          148,100   $ 1,132,310
 Louis,
United States Postal Service                                        Bloomingdale, IL        3          116,000   $ 1,089,982
Duff-Norton Company, Inc.         Yale International, Inc.          Forrest City, AR        1          265,000   $ 1,020,717
Armel, Inc.                       Kinney Shoe Corporation           Ft. Lauderdale, FL      2           80,540   $   964,941
DeVlieg-Bullard, Inc.                                               McMinnville, TN         1          276,991
                                                                    Frankenmuth, MI         1          132,400
                                                                                                     ---------
                                                                                                       409,391   $   953,803
General Electric Company                                            King of Prussia, PA     3           88,578   $   934,186
Wal-Mart Stores, Inc.                                               West Mifflin, PA        4          118,125   $   891,129
Anthony's Manufacturing Company,                                    San Fernando, CA        1           95,420
 Inc.
                                                                    San Fernando, CA        1            7,220
                                                                    San Fernando, CA        1           40,285
                                                                    San Fernando, CA        1           39,920
                                                                                                     ---------
                                                                                                       182,845   $   876,000
Hotel Corporation of America                                        Topeka, KS              5          117,590   $   833,457
Holiday Inn Franchisee
Varo Inc.                         Imo Industries, Inc.              Garland, TX             1          150,203   $   822,750
United Stationers Supply Co.      United Stationers, Inc.           New Orleans, LA         2           59,000
                                                                    Memphis, TN             2           75,000
                                                                    San Antonio, TX         2           63,321
                                                                                                     ---------
                                                                                                       197,321   $   812,500
AT&T Corp.                                                          Bridgeton, MO           3           55,810   $   794,764
Agency Management Service, Inc.   Continental Casualty Company      College Station, TX     3           98,552   $   771,666
Winn-Dixie Montgomery, Inc.       Winn-Dixie Stores, Inc.           Montgomery, AL          4           32,690   $   191,534
                                                                    Panama City, FL         4           34,710   $   170,399
                                                                    Leeds, AL               4           25,600   $   144,713
                                                                    Bay Minette, AL         4           34,887   $   128,472
                                                                    Brewton, AL             4           30,625   $   134,500
                                                                                                     ---------   -----------
                                                                                                       158,512   $   769,618
General Cinema Corp. of           Harcourt General, Inc.            Burnsville, MN          4           31,837   $   467,500
 Minnesota
General Cinema Corp. of Michigan                                    Canton, MI              4           29,818   $   233,750
                                                                                                     ---------   -----------
                                                                                                        61,655   $   701,250
Western Union FSI                                                   Bridgeton, MO           3           78,080   $   656,882
Exide Electronics Corporation     Exide Electronics Group, Inc.     Raleigh, NC             3           27,770   $   572,130
Family Dollar Services, Inc.                                        Salisbury, NC           2          311,182   $   561,600
Swiss-M-Tex, L.P.                                                   Travelers Rest, SC      1          178,693
                                                                    Liberty, SC             1           16,500
                                                                                                     ---------
                                                                                                       195,193   $   546,095
Motorola, Inc.                                                      Urbana, IL              3           46,350   $   540,000
EXCEL Teleservices, Inc.          EXCEL Communications, Inc.        Reno, NV                3           53,158   $   532,800


                                                           MAXIMUM
                                                             TERM
                                  INCREASE     LEASE      (MONTH AND     % OF
             LESSEE                FACTOR    EXPIRATION     YEAR)      REVENUES
- --------------------------------  --------   ----------   ----------   --------
                                                           
Cleo Inc.                           CPI       12/05        12/15         1.97%
Peerless Chain Company              CPI        6/11         6/26         1.93%
Information Resources, Inc.
 (33.33% ownership)
 
                                    CPI       10/10        10/15         1.92%
Red Bank Distribution, Inc.(B)      CPI        6/15         6/35         1.84%
Brodart Co.
 
                                    CPI        6/08         6/28         1.77%
Gould, Inc.                       Stated      11/99        11/19         1.60%
Ohmeda Medical Devices Division
 Inc. (Sublessee)
Datcon Instrument Company           CPI       11/13        11/38
High Voltage Engineering Corp.      CPI       11/13        11/38
 
 (Lessee for Sterling/Guarantor                                          1.55%
 for Lancaster)
Seven Up Bottling Co. of St.        CPI        3/12         3/37         1.49%
 Louis,
United States Postal Service      Stated       4/06         4/06         1.43%
Duff-Norton Company, Inc.           CPI       12/12        12/32         1.34%
Armel, Inc.                         CPI        9/01         9/16         1.27%
DeVlieg-Bullard, Inc.
 
                                    CPI        4/06         4/26         1.26%
General Electric Company          Market       7/98         7/08         1.23%
Wal-Mart Stores, Inc.               CPI        1/07         1/37         1.17%
Anthony's Manufacturing Company,
 Inc.
 
                                    CPI        5/07         5/12         1.15%
Hotel Corporation of America      Stated       9/03         9/03         1.10%
Holiday Inn Franchisee
Varo Inc.                         Stated       9/02         9/07         1.08%
United Stationers Supply Co.
 
                                    CPI        3/10         3/30         1.07%
AT&T Corp.                        Stated      11/01        11/11         1.05%
Agency Management Service, Inc.   Stated      10/98        10/03         1.02%
Winn-Dixie Montgomery, Inc.       % Sales      3/08         3/38
                                  % Sales      3/08         3/38
                                  % Sales      3/04         3/34
                                  % Sales      6/07         6/37
                                  % Sales     10/10        10/30
 
                                                                         1.01%
General Cinema Corp. of           % Sales      7/06         7/31
 Minnesota
General Cinema Corp. of Michigan  % Sales      7/05         7/30
 
                                                                         0.92%
Western Union FSI                 Stated      11/01        11/11         0.86%
Exide Electronics Corporation       CPI        7/06         7/31         0.75%
Family Dollar Services, Inc.       None        4/97         4/98         0.74%
Swiss-M-Tex, L.P.
 
                                    CPI        8/07         8/31         0.72%
Motorola, Inc.                    Stated      12/00        12/20         0.71%
EXCEL Teleservices, Inc.          Stated       8/06         8/16         0.70%

 
- ---------------
(1) Property types are coded as follows: 1 -- Industrial/Manufacturing;
    2 -- Distribution/Warehouse; 3 -- Office/Research; 4 -- Retail; 5 -- Hotel;
    6 -- Day Care Center
 
                                       92
   104


                                                                                          PROPERTY    SQUARE
             LESSEE                       LEASE GUARANTOR            PROPERTY LOCATION    TYPE(1)     FOOTAGE    ANNUAL RENT
- --------------------------------  --------------------------------  -------------------   --------   ---------   -----------
                                                                                                  
Penn Virginia Resources           Penn Virginia Corporation         Cuyahoga Falls, OH      1           80,445
 Corporation
Pennsylvania Crusher Corporation                                    Broomall, PA            3           22,810
 (Joint Tenants)
                                                                    Duffield, VA            3           12,804
                                                                                                     ---------
                                                                                                       116,059   $   498,750
Titan Corporation (18.54%                                           San Diego, CA           3          166,403   $   485,084
 ownership)
Wozniak Industries, Inc.                                            Schiller Park, IL       1           84,197   $   452,400
Childtime Childcare, Inc.                                           12 Locations:           6           83,694   $   413,638
 (33.93% ownership)                                                 AZ, CA, MI, TX
Yale Security Inc.                                                  Lemont, IL              1          130,000   $   399,000
CSK Auto, Inc.                                                      Denver, CO              4            8,129   $    51,709
                                                                    Glendale, AZ            4            3,406   $    58,564
                                                                    Apache Junction,        4            5,055   $    43,316
                                                                     AZ
                                                                    Casa Grande, AZ         4           11,588   $    56,695
                                                                    Scottsdale, AZ          4            8,000   $   118,586
                                                                    Mesa, AZ                4            3,401   $    59,955
                                                                                                     ---------   -----------
                                                                                                        39,579   $   388,825
B&G Contract Packaging, Inc.                                        Maumelle, AR            2           80,000   $   168,000
                                                                                                        80,000   $   162,000
                                                                                                     ---------   -----------
                                                                                            2          160,000   $   330,000
Lockheed Martin Corporation                                         Glen Bumie, MD          2           45,804   $   310,000
JumboSports Inc.                                                    Moorestown, NJ          3           74,066   $   308,750
Broomfield Tech Center                                              Broomfield, CO          3           60,660   $   180,081
 Corporation
                                                                    Broomfield, CO          3           40,440   $   120,054
                                                                                                     ---------   -----------
                                                                                                       101,100   $   300,135
Payless ShoeSource, Inc.                                            Fontana, CA             4            4,500   $   183,146
 (8 Stores)                                                         Rialto, CA              4            4,500
                                                                    Reynoldsburg, OH        4            3,840
                                                                    Tallmadge, OH           4            4,000
                                                                    Anderson, IN            4            4,500
                                                                    Cuyahoga Falls, OH      4            3,792
                                                                    Marlon, OH              4            3,900
                                                                    Fremont, OH             4            4,000
The Southland Corporation (1                                        Merced, CA              4            4,500   $    20,370
 Store)
Chief Auto Parts, Inc. (3                                           Sacramento, CA          4            4,400   $    63,798
 Stores)
                                                                    Stockton, CA            4            4,500
                                                                    Sacramento, CA          4            4,400
                                                                                                     ---------   -----------
The Kobacker Company (Obligor                                                                           50,832   $   267,314
 for all 12 Stores)
Petrocon Engineering, Inc.                                          Beaumont, TX            3           48,700   $   118,800
 (One Lease applies to three portions                                                                            $   103,740
 of Facility.)                                                                                                   $    43,200
                                                                                                                 -----------
                                                                                                                 $   265,740
Federal Express Corporation                                         Corpus Christi, TX      2           30,212   $   189,986
                                                                    College Station, TX     2           12,080   $    56,700
                                                                                                                 -----------
                                                                                                                 $   246,686
NYNEX                                                               Milton, VT              3           30,624   $   215,600
Penberthy, Inc.                   PCC Flow Technologies, Inc.       Prophetstown, IL        1          161,878   $   209,507
Allied Plywood Corporation                                          Manassas, VA            1           60,446   $   185,000
Rochester Button Company                                            South Boston, VA        1           43,387
                                                                    Kenbridge, VA           1           38,000
                                                                                                     ---------
                                                                                                        81,387   $   180,000
Sunds Defibrator Woodhandling,                                      Carthage, NY            1           76,000   $   144,239
 Inc.
Pepsi-Cola Metropolitan Bottling  PepsiCo, Inc.                     Houston, TX             2           17,725   $    97,568
Company, Inc.
Service Corporation
 International (Sublessee)
 

                                                           MAXIMUM
                                                             TERM
                                  INCREASE     LEASE      (MONTH AND     % OF
             LESSEE                FACTOR    EXPIRATION     YEAR)      REVENUES
- --------------------------------  --------   ----------   ----------   --------
                                                           
Penn Virginia Resources
 Corporation
Pennsylvania Crusher Corporation
 (Joint Tenants)
                                  Market       8/99         8/34         0.66%
Titan Corporation (18.54%           CPI        7/07         7/31         0.64%
 ownership)
Wozniak Industries, Inc.          Stated      12/03        12/23         0.60%
Childtime Childcare, Inc.           CPI        1/16         1/41         0.55%
 (33.93% ownership)
Yale Security Inc.                Stated       4/11         4/11         0.53%
CSK Auto, Inc.                      CPI        1/08         1/38
                                    CPI        1/02         1/22
                                    CPI        1/02         1/22
                                    CPI        1/02         1/22
                                    CPI        1/02         1/22
                                    CPI        1/02         1/22
                                                                         0.51%
B&G Contract Packaging, Inc.      Stated      12/97        12/03
                                  Stated       7/98         7/01
                                                                         0.44%
Lockheed Martin Corporation       Stated       4/01         4/21         0.41%
JumboSports Inc.                  Stated       6/12         6/42         0.41%
Broomfield Tech Center             None       12/01        12/01
 Corporation
                                   None        5/02         5/02
                                                                         0.39%
Payless ShoeSource, Inc.           None       12/06        12/36
 (8 Stores)
The Southland Corporation (1       None       12/06        12/36
 Store)
Chief Auto Parts, Inc. (3          None       12/06        12/36
 Stores)
The Kobacker Company (Obligor                                            0.35%
 for all 12 Stores)
Petrocon Engineering, Inc.        Stated      12/98        12/00
 (One Lease applies to three por   None        6/97         6/01
 of Facility.)                     None       11/97        11/01
                                                                         0.35%
Federal Express Corporation       Market       5/99         5/09
                                  Market       2/99         2/09
                                                                         0.32%
NYNEX                             Stated       2/03         2/13         0.28%
Penberthy, Inc.                     CPI        4/06         4/26         0.28%
Allied Plywood Corporation        Stated       3/02         3/02         0.24%
Rochester Button Company
                                   None       12/16        12/36         0.24%
Sunds Defibrator Woodhandling,      CPI        8/05         7/97         0.19%
 Inc.
Pepsi-Cola Metropolitan Bottling  Stated      10/04        10/04         0.13%
Company, Inc.
Service Corporation
 International (Sublessee)

 
- ---------------
(1) Property types are coded as follows: 1 -- Industrial/Manufacturing;
    2 -- Distribution/Warehouse; 3 -- Office/Research; 4 -- Retail; 5 -- Hotel;
    6 -- Day Care Center
 
                                       93
   105


                                                                                          PROPERTY    SQUARE
             LESSEE                       LEASE GUARANTOR            PROPERTY LOCATION    TYPE(1)     FOOTAGE    ANNUAL RENT
- --------------------------------  --------------------------------  -------------------   --------   ---------   -----------
                                                                                                  
Popular Stores, Inc.                                                Scottsdale, AZ          4           11,800   $    95,810
Stair Pans of America, Inc.                                         Fredericksburg, VA      1           45,821   $    89,810
Inno Tech Industries, Inc.                                          Elyria, OH              1          183,000   $    60,000
Family Bargain Center                                               Colville, WA            4           15,300   $    49,255
Cents Stores, Inc.                                                  Mesa, AZ                4           11,039   $    54,000
The Crafters Mall, Inc.                                             Glendale, AZ            4           11,760   $    47,964
Kinko's, Inc.                                                       Canton, OH              4            1,700   $    47,067
Capin Mercantile Corporation                                        Silver City, NM         4           11,280   $    36,660
Building 7 Corporation                                              Apache Junction,        4            9,945   $    23,100
                                                                    AZ
Moise L. Wexler, Scott Wexler                                       New Orleans, LA         4            1,641   $    19,692
Scallon's Carpet Castle, Inc.                                       Casa Grande, AZ         4            3,134   $    17,710
Arthur L. Jones                                                     Greensboro, NC          4            1,700   $    10,725
Petoskey Holiday Inn                                                Petoskey, MI            5           83,462
Alpena Holiday Inn                                                  Alpena, MI              5           96,333
Livonia Holiday Inn                                                 Livonia, MI             5          158,000
Vacant                                                              Columbia, SC            1          168,600
Vacant                                                              Sumter, SC              1           87,000
Vacant                                                              Garland, TX             1           52,249
Vacant                                                              Canton, OH              4            4,800
                                                                                                                 -----------
Total Revenue                                                                                                    $75,996,924
                                                                                                                 ============
 
 

                                                           MAXIMUM
                                                             TERM
                                  INCREASE     LEASE      (MONTH AND     % OF
             LESSEE                FACTOR    EXPIRATION     YEAR)      REVENUES
- --------------------------------  --------   ----------   ----------   --------
                                                           
Popular Stores, Inc.              % Sales      7/00         7/10         0.13%
Stair Pans of America, Inc.       Stated       7/07         7/12         0.12%
Inno Tech Industries, Inc.         None        4/98         4/03         0.08%
Family Bargain Center               CPI        7/00         1/15         0.06%
Cents Stores, Inc.                Stated       1/13         1/13         0.07%
The Crafters Mall, Inc.            None        Quarterly Renewals        0.06%
Kinko's, Inc.                     % Sales      8/00         8/10         0.06%
Capin Mercantile Corporation       None        5/00         5/05         0.05%
Building 7 Corporation              CPI        6/01         6/06         0.03%
 
Moise L. Wexler, Scott Wexler     % Sales     10/05        10/15         0.03%
Scallon's Carpet Castle, Inc.     Stated      12/03        12/03         0.02%
Arthur L. Jones                     CPI        4/99         4/01         0.01%
Petoskey Holiday Inn
Alpena Holiday Inn
Livonia Holiday Inn
Vacant
Vacant
Vacant
Vacant
                                                                       --------
Total Revenue                                                             100%
                                                                       =========

 
- ---------------
(1) Property types are coded as follows: 1 - Industrial/Manufacturing; 2 -
    Distribution/Warehouse; 3 - Office/Research; 4 - Retail; 5 - Hotel; 6 - Day
    Care Center.
 
(2) A lease has been entered into with Copeland Beverage Group, Inc. which will
    commence when the lease with Santee Dairies expires. The lease with Copeland
    provides for an annual rent of $1,800,000 with increases based on the CPI
    and is for a term of 9 years.
 
(A) Simplicity has exercised its option to purchase the property. The sale is
    expected to be completed by no later than April 1998.
 
(B) A suit has been brought to enforce Red Bank's obligations under this lease.
    Red Bank is not currently paying the equity portion of the rent due under
    the lease ($48,124 per month).
 
                                       94
   106
 
     Three Properties owned by the CPA(R) Partnerships, through a subsidiary,
are Holiday Inn hotels two of which are not leased. All of these Holiday Inn
hotels (the "Hotels") are licensed to operate as Holiday Inns. The following
table provides certain information with respect to the Hotels that are not
leased.
 


                     NAME                          LOCATION       NUMBER OF ROOMS     SQUARE FEET
- -----------------------------------------------  ------------     ---------------     -----------
                                                                             
Petoskey Holiday Inn...........................  Petoskey, MI             144              83,462
Livonia Holiday Inn............................   Livonia, MI             226             158,000
Alpena Holiday Inn.............................    Alpena, MI             148              96,333

 
     The operating results of the Alpena and Petoskey Hotels for the year ended
December 31, 1996 and for the six months ended June 30, 1997 are as follows:
 


                                                                ALPENA      PETOSKEY    LIVONIA
                                                                -------     -------     -------
                                                                        (IN THOUSANDS)
                                                                               
FOR THE YEAR ENDED
  DECEMBER 31, 1996:
  Revenues....................................................  $ 3,074     $ 2,247     $ 8,716
  Management fees*............................................      (59)        (43)       (195)
  Other operating expenses....................................   (2,347)     (1,953)     (6,108)
                                                                -------     -------     -------
     Operating income.........................................  $   668     $   251     $ 2,413
                                                                =======     =======     =======
FOR THE SIX MONTHS ENDED
  JUNE 30, 1997:
  Revenues....................................................  $ 1,543     $ 1,083     $ 4,408
  Management fees*............................................      (46)        (22)       (133)
  Other operating expenses....................................   (1,111)       (966)     (2,991)
                                                                -------     -------     -------
     Operating income.........................................  $   386     $    95     $ 1,284
                                                                =======     =======     =======

 
- ---------------
* Paid to unaffiliated third parties
 
     The Hotel located in Livonia, Michigan is leased to Livho, Inc. ("Livho"),
a corporation wholly-owned by Francis J. Carey. Livho, will own the Holiday Inn
license and the other licenses necessary for the operation of the hotel. Livho
will rent the hotel from CD for a base rent of $175,000 per year plus a
percentage of the gross receipts at the hotel. CD expects to spend approximately
$4,000,000 to upgrade the hotel so that it will qualify as a Holiday Inn Select
hotel.
 
DESCRIPTION OF MOST SIGNIFICANT TENANTS
 
     The following is a brief description of the tenants which will pay the most
rent to the Company on an annual basis.
 
     Santee Dairies, Inc., the largest processor of milk products in the West,
processes 235,000 to 260,000 gallons of milk per day. Owned by Hughes Markets,
Inc. and Stake Brothers Markets, the company also processes, bottles and
distributes yogurt, sour cream, ice cream, cottage cheese and fruit juices. The
highlights of Santee's 1996 fiscal year include net sales of $194 million, total
assets of approximately $66 million and a net worth of $26 million. Hughes, the
guarantor of the Santee lease, operates a chain of 51 supermarkets in the
Southern California area, wholly owns a real estate holding company and owns 50
percent of Santee. The highlights of Hughes' fiscal year ending March 1997
included net sales of approximately $1.0 billion, total assets of approximately
$279 million and a net worth of approximately $160 million.
 
     Dr Pepper Bottling Company of Texas is the largest independent franchise
bottler of Dr Pepper brand products, accounting for approximately 13 percent of
the total domestic volume of such products. One of the largest independent soft
drink bottlers in the United States, the Company bottles the following products:
Dr Pepper, Seven-Up, Canada Dry, Sunkist soft drinks, A&W Root Beer, A&W Cream
Soda, Squirt and
 
                                       95
   107
 
Countrytime lemonade. For the 1996 fiscal year, its net sales totaled over $390
million and its assets totaled over $237 million.
 
     Detroit Diesel is a leading designer and producer of heavy-duty diesel
engines and a broad range of new replacement and re-manufactured parts and
components. The company's markets include on-highway vehicles (truck, bus and
coach), construction, industrial, power generation, military and marine. For the
year ending December 31, 1996, Detroit Diesel's net revenues totaled $1,963
million; its total assets were $1,113 million; its long-term debt was $93
million; and its stockholders' equity was $321 million.
 
     Sybron International Corporation is the parent company of four operating
subsidiaries which hold leadership product positions in laboratory and
professional orthodontic and dental markets in the United States and abroad. The
Sybron companies have become market leaders by developing, manufacturing and
marketing an expanding array of value-added products which meet their customers'
needs. The highlights of Sybron's fiscal year ending September 30, 1996 included
total assets of over $975 million and a net worth of over $283 million.
 
     Gibson Greetings, Inc. designs, manufactures and sells greeting cards,
gift-wrapping paper, stationery, candles, calendars and related gift items. Most
of the greeting cards are designed and printed at the Cincinnati location and
then sent to the Berea facility for shipment to retail stores. In mid-November
1995, the company sold Cleo, Inc., its wholly-owned gift wrap subsidiary, to CSS
Industries, Inc., but continues to produce gift wrapping accessories. In 1996,
Gibson's net sales totaled $390 million; its assets totaled $425 million; its
long-term debt totaled $41 million; and its net worth totaled $256 million.
 
     Started by Charles Stoody in 1921, Stoody Deloro Stellite, Inc. is the
global leader in the application, design and manufacturing of consumable welding
products, products that protect equipment and parts from wear and erosion. SDS's
coatings for metals and formed products are significant due to abrasion, impact,
heat and corrosive environments in industries such as construction, mining,
agriculture, chemical, military and transportation. The company is a profitable
division of Thermadyne Holdings Corporation which manufactures and sells
worldwide a broad range of welding apparatus, commercial and industrial
maintenance equipment and coatings. Thermadyne operates facilities in the U.S.,
Canada, England, Germany, Italy, Japan, Singapore, Mexico and Malaysia. For the
1996 fiscal year, Thermadyne had net sales of $440 million and total assets of
$353 million.
 
     Furon designs and manufactures highly engineered products composed of high
performance polymer materials. The company's parts and components are used
primarily by original equipment manufacturers who reach a broad spectrum of
markets: hydrocarbon processing, utilities, pulp and paper, automotive, truck,
beverage equipment, food processing, semiconductors, electronic assembly and
medical devices and equipment. Most of the components are designed to meet the
particular specifications of each customer. For the fiscal year ended February
5, 1997, Furon's net sales totaled over $390 million; its assets totaled over
$344 million; and its stockholders' equity totaled over $61 million.
 
     Quebecor Printing Inc. is the largest commercial printer in the United
States, Canada and Europe. Based in Canada, the Company has over 23,000
employees and operates 100 printing facilities in the U.S., Canada, France, the
U.K., Spain, Mexico and India. For the 1996 fiscal year, Quebecor Printing Inc.
had revenues of over $3.1 billion and total assets of over $2.9 billion.
 
     Material Sciences Corporation is a technology based manufacturer of
continuously processed specialty coated materials and services. The company is a
market leader in its four principal product groups: laminates and composites,
metalizing and coating, coil coating and electrogalvanizing. For its fiscal year
ending February 28, 1997, the company's net sales totaled over $236 million; its
assets totaled over $202 million; and its stockholders' equity totaled over $121
million.
 
     AutoZone, Inc. currently operates 1,423 auto-part stores in 27 states,
primarily in the Sunbelt and Midwest regions. The "Do-It-Yourself" stores sell
replacement parts (from spark plugs to complete engines), entire lines of
accessories and motor oils for domestic and foreign cars, vans and light trucks.
 
                                       96
   108
 
     Orbital Sciences Corporation designs, manufactures and operates a broad
range of space-related products and services, including small and medium-sized
satellites and personal navigation equipment. The company is the world's leading
provider of small launch vehicles, including the Pegasus and Taurus vehicles.
 
     The Gap, Inc. is one of the largest specialty and private-label clothing
retailers in the United States. Over the past ten years, the company has enjoyed
significant growth through trade names including Gap, GapKids, Baby Gap, Banana
Republic and Old Navy. As of March 1996, The Gap, Inc. operated 1,701 stores
including some outside of the U.S. For the fiscal year ended February 1997, the
company's sales increased 20 percent to $5.3 billion.
 
                                       97
   109
 
MORTGAGE DEBT
 
     Upon consummation of the Consolidation, the Company will have debt of
approximately $219 million, excluding the debt of unconsolidated joint ventures.
Approximately $194 million of such debt will be limited recourse mortgage debt
secured by mortgages on 108 properties. Substantially all of the mortgage debt
is fixed rate and self-amortizing, and the weighted annual interest rate on the
mortgage debt is 8.9 percent. The following table provides certain information
with respect to the Company's debt, including its proportionate share of the
debt of unconsolidated joint ventures:
 


                                                        NUMBER           AS OF           INTEREST       MATURITY
               TENANT/GUARANTOR NAME                  PROPERTIES     JUNE 30, 1997         RATE           DATE
- ----------------------------------------------------  ----------     -------------       --------       --------
                                                                                            
Broomfield Tech Center Corporation..................        2        $   2,250,640          9.00%           9/11
Payless ShoeSource, Inc.(1).........................       12            1,025,761         10.50%           1/06
Varo Inc............................................        1            2,485,302         10.00%          10/02
The Gap, Inc........................................        1            6,259,172          7.25%           5/99
Unisource Worldwide, Inc............................        1            6,847,993          7.24%           2/10
Pre Finish Metals Incorporated......................        1            2,347,677       Floating           7/98
Simplicity Manufacturing, Inc.......................        2            5,031,101         10.52%           7/98
Brodart Co..........................................        1            3,218,698          7.60%           1/04
Arley Corporation...................................        1            4,754,940         10.38%           1/93
Alpena Holiday Inn..................................        1            7,330,000              (2)             (2)
Petoskey Holiday Inn................................        1            7,330,000              (2)             (2)
Motorola, Inc.......................................        1            2,187,826         10.50%          10/96(3)
AutoZone, Inc.......................................       32            8,743,039          9.51%           8/98
General Cinema Corp. of Minnesota, Inc..............        1            2,039,908          8.50%           7/06
Armel, Inc..........................................        1              261,060       Floating           1/98
AP Parts Manufacturing Company......................        2            5,736,608          7.63%           2/01
Wal-Mart Stores, Inc................................        1            3,464,336          8.25%           8/03
Livonia Holiday Inn.................................        1            2,608,808       Floating          11/97
Swiss-M-Tex, L.P....................................        2            1,714,176       Floating           9/97
Svbron Acquisition Company..........................        5           14,311,422         11.25%           1/99
NVR.................................................        2            6,700,000          7.50%          12/02
Topeka Holiday Inn..................................        1            8,642,294          6.75%          10/06
                                                                                            7.75%           9/03
High Voltage Engineering Corp.......................        2            4,299,203          6.05%          12/98
General Electric Company............................        1            3,386,923         10.50%           5/98
United Stationers Supply Co.........................        3            2,348,134          7.56%          12/99
Dr. Pepper Bottling Company of Texas................        2           15,642,067         11.85%           7/99
Orbital Sciences Corporation........................        1            8,587,426         10.00%           9/20
AmerSig Southeast, Inc..............................        1            6,300,840       Floating           5/01
AS Memphis, Inc.....................................        1            3,947,300       Floating           5/01
Furon Company.......................................        6           12,700,000          8.42%           7/12
Detroit Diesel Corporation..........................        1           23,745,378          7.16%           6/10
Red Bank Distribution, Inc..........................        1            5,440,902         10.00%           8/10
                                                                                         Floating
Information Resources, Inc..........................        2            7,522,037         10.70%          10/00
Childtime Childcare, Inc............................       12            1,289,340          9.55%          12/06
Stamford, CT Property(4)............................        1            6,300,000         10.15%
Titan Corporation...................................        1            1,975,594          9.75%           7/03
Unsecured recourse debt.............................       --           24,711,981       Floating
                                                                     -------------
                                                          108         $233,487,886
                                                                     =============

 
- ---------------
 
(1) Loan encumbers properties leased to Payless ShoeSource, Inc., The Southland
    Corporation and Chief Auto Parts, Inc.
 
(2) Series of bonds maturing between September 1997 and September 2015 with
    interest rates ranging from 6.60 percent to 9.00 percent.
 
(3) Lender continues to accept monthly payments.
 
(4) This obligation was fully satisfied after June 30, 1997.
 
                                       98
   110
 
ENVIRONMENTAL MATTERS
 
     The Company will generally undertake a third party Phase I investigation of
potential environmental risks when evaluating an acquisition. A "Phase I
investigation" is an investigation for the presence or likely presence of
hazardous substances or petroleum products under conditions which indicate an
existing release, a post release or a material threat of a release. A Phase I
investigation does not typically include any sampling. The Company may acquire a
property with environmental contamination, subject to a determination of the
level of risk and potential cost of remediation. The Company generally will
require property sellers to fully indemnify it against any environmental problem
or condition existing as of the date of purchase. In some instances, the Company
will be the assignee of or successor to the buyer's indemnification rights.
Additionally, the Company will generally structure its leases to require the
tenant to assume all responsibility for environmental compliance or
environmental remediation and to provide that non-compliance with environmental
laws be deemed a lease default. In certain instances, the Company may also
require a cash reserve, a letter of credit or a guarantee from the tenant, the
parent company or a third party to assure funding of remediation. The value of
these protections depend upon the financial strength of the entity providing the
protection. Where warranted, further assessments are performed by third-party
environmental consulting and engineering firms.
 
     Phase I investigations were performed by the CPA(R) Partnerships on all
CPA(R):1-6 Properties between July 1993 and February 1994. Except as specified
in the following sentence, a Phase I investigation or its substantial equivalent
was conducted on all CPA(R):8-9 Properties around the time of acquisition of
such properties. The CPA(R) Partnerships did not undertake investigations at
Tandem Holdings (St. Louis, MO); Winn-Dixie (Bay Minette and Brewton, AL); M-Tex
(Traveler's Rest and Liberty, SC); Northern Automotive Corporation (Mesa,
Glendale, Apache Junction and Casa Grande, AZ and Denver, CO); Family Bargain
Center (Colville, WA); Capin Mercantile Corporation (Silver City, NM) and the 25
AutoZone stores in Florida, Georgia, Louisiana, Missouri, New Mexico, North
Carolina, South Carolina, Tennessee and Texas.
 
     Based upon the results of the Phase I investigations conducted in 1993 and
1994 on the CPA(R):1-6 Properties, Phase II investigations were recommended for
30 properties. Phase II investigations have been or are in the process of being
performed on 21 of the 30 properties. On five of the properties the particular
CPA(R) Partnership determined not to proceed with a Phase II investigation and
on four of the properties the tenants would not permit a Phase II investigation.
The issues for which Phase II investigations were recommended with respect to
each of the nine properties are: (a) PicWay Shoes, Cleveland, OH (records review
to determine the existence of any underground storage tanks ("UST") due to
former use of property as gas station), (b) Waterbed Outlet, Merced, CA (records
review to determine existence of any USTs due to former use of property as gas
station), (c) Santee Dairies, Los Angeles, CA (geophysical survey to locate
potential USTs), (d) Arley Merchandise, Sumter, SC (tightness test on existing
UST), (e) Stoody Deloro, Goshen, IN (subsurface investigation to determine if
any release from abandoned UST), (f) Industrial General, Belleville, OH (removal
and closure of inactive UST), (g) Industrial General, Bald Knob, AR (soil
testing for potential contamination), (h) Industrial General, Newburyport, MA
(testing of concrete underground leaching pit) and (i) Industrial General,
Forrest City, AR (general housekeeping and regulatory compliance issues). The
Company believes that if any remediation is indicated as a result of Phase II
investigations, the cost of any material remediation would be born by the
lessees pursuant to the terms of the existing leases.
 
COMPETITION
 
     The Company faces competition from insurance companies, commercial banks,
credit companies, pension funds, private individuals, investment companies,
REITs and other real estate finance companies. The Company also faces
competition from institutions or investors that provide or arrange for other
types of financing through private or public offerings of equity or debt and
from traditional bank financings. The Company believes that its 20 years of
continuous market presence through the CPA(R) Partnerships, the experience of
its management and its ability to underwrite credit and asset-based investment
opportunities allow it to compete effectively.
 
                                       99
   111
 
EMPLOYEES
 
     The Company has one employee. The Manager has over 60 officers, employees
and directors who will be involved in the operations of the Company.
 
INSURANCE
 
     Under their leases, the Company's tenants will generally be responsible for
providing adequate insurance on the properties leased. The Company believes the
Properties are covered by adequate fire, flood and property insurance provided
by reputable companies. However, some of the Properties are not covered by
disaster-type insurance with respect to certain hazards (such as earthquakes)
for which coverage is not available or available only at rates which, in the
opinion of the Company, are prohibitive.
 
LEGAL PROCEEDINGS
 
     The Company is not a party to any material legal proceedings.
 
                  POLICIES WITH RESPECT TO CERTAIN ACTIVITIES
 
     The following is a discussion of certain investment, financing, conflicts
of interest and other policies of the Company. These policies have been
determined by the Company's Board of Directors and generally may be amended or
revised from time to time by the Board of Directors without a vote of the
Shareholders.
 
INVESTMENT POLICIES
 
     Investments.  The Company seeks to acquire and manage a diversified
portfolio of real estate and other assets. In its real estate activities, the
Company seeks to structure leases and to acquire properties subject to leases
that generally provide: (i) that the tenant is responsible for all operating and
capital expenses, as well as environmental and other contingent liabilities,
(ii) for contractual rent increases over the term of the lease and (iii) for
primary lease terms of 5 to 25 years. While the Company generally intends to
hold its Properties for long-term investment, the Company may dispose of a
Property if it deems such disposition to be in its best interests. The Company
may sell Properties to tenants pursuant to purchase options included in certain
leases.
 
     Investments in Real Estate Mortgages.  While the Company emphasizes equity
real estate investments in properties subject to long-term leases, it may, in
its discretion, invest in mortgages and other interests related to real estate.
The Company does not presently intend to invest to a significant extent in
mortgages, but may do so. The mortgages in which the Company may invest may be
first mortgages or junior mortgages and may or may not be insured by a
governmental agency.
 
     Securities of or Interests in Persons Primarily Engaged in Real Estate
Activities and Other Issuers.  The Company also may invest in securities of
entities engaged in real estate activities or securities of other issuers,
including for the purpose of exercising control over such entities. The Company
may acquire all or substantially all of the securities or assets of REITs or
similar entities where such investments would be consistent with its investment
policies. The Company may also receive an equity interest or rights to purchase
equity interests in tenants or affiliates of tenants in connection with
sale-leaseback transactions. In any event, the Company does not intend that its
investments in securities will require it to register as an "Investment Company"
under the Investment Company Act of 1940, and the Company would divest itself of
such securities before any such registration would be required.
 
     Joint Ventures and Wholly-Owned Subsidiaries.  The Company may enter into
joint ventures or general partnerships and other participations with real estate
developers, owners and others for the purpose of obtaining an equity interest in
a particular property or properties in accordance with the Company's investment
policies. Such investments permit the Company to own interests in large
properties without unduly restricting diversification and, therefore, add
flexibility in structuring the Company's portfolio. See "RISK FACTORS -- Risks
of Joint Ventures."
 
                                       100
   112
 
     The Company may from time to time participate jointly with other entities
sponsored or managed by one of its Affiliates in investments as
tenants-in-common or in some other joint venture arrangement. Any joint
investment will be on substantially the same economic terms and conditions, and
each investment entity may have a right of first refusal to purchase the
interest of the other if a sale of that interest is contemplated.
 
     Engaging in the Purchase and Sale of Investments and Investing in the
Securities of Others for the Purpose of Exercising Control.  As part of its
investment activities, the Company may acquire, own and dispose of general and
limited partner interests, stock, warrants, options or other equity interests in
entities and exercise all rights and powers granted to the owner of any such
interests.
 
     Offering Securities in Exchange for Property.  The Company may offer
securities in exchange for property.
 
     Repurchasing or Reacquiring Its Own Shares.  The Company may purchase or
repurchase Shares from any Person for such consideration as the Board of
Directors may determine in its reasonable discretion, whether more or less than
the original issuance price of such Share or the then trading price of such
Share.
 
     Issuance of Additional Shares.  The Board of Directors may, in its
discretion, issue additional equity securities. The Company expects to raise
additional equity from time to time to increase its available capital. The
issuance of additional equity interests may result in the dilution of the
interests of the Shareholders.
 
FINANCING POLICIES
 
     Issuance of Senior Securities.  The Company may at any time issue
securities senior to the Listed Shares, upon such terms and conditions as may be
determined by the Board of Directors.
 
     Borrowing Policy.  The Company may, at any time, borrow, on a secured or
unsecured basis, funds to finance its business and in connection therewith
execute, issue and deliver promissory notes, commercial paper, notes,
debentures, bonds and other debt obligations which may be convertible into
Shares or other equity interests or be issued together with warrants to acquire
Shares or other equity interests.
 
     Lending of Money.  The Company may, at any time, make (i) mortgage loans
secured by properties, subject to the restrictions upon related party
transactions contained in the Bylaws, (ii) secured loans secured by other assets
and (iii) unsecured loans.
 
MISCELLANEOUS POLICIES
 
     Making Annual or Other Reports to Shareholders.  The Company will be
subject to the reporting requirements of the Exchange Act and will file annual
and quarterly reports thereunder. The Company currently intends to provide
annual and quarterly reports to its Shareholders.
 
     Restrictions Upon Related Party Transactions.  The Bylaws prohibit the
Company from engaging in a transaction with a Director, officer, advisor, person
owning or controlling 10% or more of any class of Company's outstanding voting
securities of any affiliate of the aforementioned ("interested parties"), except
to the extent that such transactions are specifically authorized by the terms of
the Bylaws. The Bylaws prohibit the Company from entering into a transaction
with any of the interested parties unless the terms or conditions of such
transaction have been disclosed to the Board of Directors and approved by a
majority of Directors not otherwise interested in the matter (including a
majority of Independent Directors), and such Directors, in approving the
transaction, have determined it to be fair, competitive, commercially reasonable
and on terms and conditions no less favorable to the Company than those
available from unaffiliated third parties. In addition, the Bylaws specifically
authorize the Company to acquire property from interested parties to the extent
the terms and conditions of the acquisition have been approved by a majority of
the Directors not otherwise interested in the transaction (including a majority
of the Independent Directors), and such Directors have made good faith
determinations as to the fairness of the compensation provided for such
property.
 
     Company Control.  The Board of Directors has exclusive control over the
Company's business and affairs subject only to the restrictions in the
Organizational Documents. Shareholders have the right to elect
 
                                       101
   113
 
members of the Board of Directors. The Directors are accountable to the Company
as fiduciaries and are required to exercise good faith and integrity in
conducting the Company's affairs. See "FIDUCIARY RESPONSIBILITY AND
INDEMNIFICATION."
 
WORKING CAPITAL RESERVES
 
     The Company will maintain working capital reserves or immediate borrowing
capacity in amounts that the Board of Directors determines to be adequate to
meet normal contingencies in connection with the operation of the Company's
business and investments.
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIP
 
                    SELECTED COMBINED FINANCIAL INFORMATION
 
     The following table sets forth selected combined operating and balance
sheet information on a consolidated pro forma basis for the Company and on a
combined historical basis, assuming 100% participation and minimum
participation, for the CPA(R) Partnerships. The following information should be
read in conjunction with the financial statements and notes thereto for the
Company and the Group included elsewhere in this Consent Solicitation Statement.
The combined historical operating and balance sheet information of the CPA(R)
Partnerships as of December 31, 1995 and 1996 and for the years ended December
31, 1994, 1995 and 1996 have been derived from the historical Combined Financial
Statements audited by Coopers & Lybrand L.L.P., independent accountants, whose
report with respect thereto is included elsewhere in this Consent Solicitation
Statement. The combined historical operating information for the six months
ended June 30, 1996 and 1997 and the years ended December 31, 1992 and 1993 and
the historical balance sheet information as of June 30, 1997, and December 31,
1992, 1993 and 1994, have been derived from the unaudited combined financial
statements of the Group. In the opinion of Management, the combined historical
operating information for the six months ended June 30, 1996 and 1997 and the
historical balance sheet information as of June 30, 1997 include all adjustments
(consisting only of normal recurring adjustments) necessary to present fairly
the information set forth therein.
 
     The unaudited pro forma consolidated operating and balance sheet
information is presented as if the Consolidation transaction and the related
issuance of Listed Shares occurred on June 30, 1997 for the consolidated balance
sheet and January 1, 1996 for the consolidated statements of income. The pro
forma financial information is not necessarily indicative of what the actual
financial position and results of operations of the Company would have been as
of and for the periods indicated, nor does it purport to represent the Company's
future financial position and results of operations.
 
                                       102
   114
 
                              CPA(R) PARTNERSHIPS
 
                    SELECTED COMBINED FINANCIAL INFORMATION


                                                               AS OF AND FOR THE YEAR ENDED DECEMBER 31,
                                              ---------------------------------------------------------------------------
                                                                                                   1996 (PRO FORMA(2))
                                                                                                 ------------------------
                                                                                                  100% PARTICIPATION(3)
                                                                                                 ------------------------
                                                                                                     NO           5%
                                                                HISTORICAL(1)                    SUBSIDIARY   SUBSIDIARY
                                              -------------------------------------------------  PARTNERSHIP  PARTNERSHIP
                                                1992      1993      1994      1995       1996     UNITS(5)     UNITS(6)
                                              --------  --------  --------  ---------  --------  -----------  -----------
                                                                 (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                                                                                   
OPERATING DATA:
Revenues....................................  $102,936  $109,027  $109,137  $ 107,946  $102,731   $ 102,731    $ 102,731
Income before extraordinary items,
 attributable to Listed Shares(7)...........    32,245    33,790    38,456     49,363    45,547      44,220       41,933
Pro forma income before extraordinary items
 per Listed Share(8)........................                                                           1.81         1.80
Distributions...............................  $ 41,363  $ 50,638  $ 35,589  $  57,216  $ 34,173
OTHER DATA:
Cash provided by operating activities.......    43,706    45,673    45,131     63,276    50,983
Cash provided by (used in) investing
 activities.................................     6,098    21,051    37,136     24,327    19,545
Cash used in financing activities...........   (46,444)  (66,071)  (70,045)  (105,578)  (69,686)
BALANCE SHEET DATA:
Real estate, net(9).........................  $342,641  $345,199  $330,671  $ 301,505  $271,660
Investment in direct financing leases.......   302,181   260,663   244,746    218,922   215,310
Total assets................................   706,767   679,284   659,047    582,324   544,728
Mortgages and notes payable.................   373,549   358,768   325,886    274,737   227,548


                                                AS OF AND FOR THE
                                              YEAR ENDED DECEMBER 31,            AS OF AND FOR THE SIX MONTHS ENDED JUNE 30,
                                              -----------------------      --------------------------------------------------------
                                                                                                       1997 (PRO FORMA(2))
                                                                                              -------------------------------------
                                                                                                                        MINIMUM
                                               MINIMUM PARTICIPATION(4)                      100% PARTICIPATION(3)  PARTICIPATION(4)
                                              --------------------------                     ---------------------  ----------------
                                                  NO                                              NO           5%           NO
                                              SUBSIDIARY   5% SUBSIDIARY      HISTORICAL      SUBSIDIARY   SUBSIDIARY   SUBSIDIARY
                                              PARTNERSHIP   PARTNERSHIP   ------------------  PARTNERSHIP  PARTNERSHIP  PARTNERSHIP
                                               UNITS(5)      UNITS(6)       1996      1997     UNITS(5)     UNITS(6)     UNITS(5)
                                              -----------  -------------  --------  --------  -----------  -----------  -----------
                                          
OPERATING DATA:
Revenues....................................    $40,717       $40,717     $ 51,446  $ 50,985   $  50,985    $  50,985    $  21,083
Income before extraordinary items,
 attributable to Listed Shares(7)...........     18,858        17,927       22,545    21,022      20,327       19,271        8,876
Pro forma income before extraordinary items
 per Listed Share(8)........................       1.85          1.84                                .83          .82          .86
Distributions...............................                              $ 17,666  $ 17,336
OTHER DATA:
Cash provided by operating activities.......                                23,360    25,406
Cash provided by (used in) investing
 activities.................................                                15,309    (1,354)
Cash used in financing activities...........                               (32,660)  (25,526)
BALANCE SHEET DATA:
Real estate, net(9).........................                                        $249,030   $ 377,707    $ 377,707    $ 118,657
Investment in direct financing leases.......                                         216,403     268,142      268,142      117,843
Total assets................................                                         540,508     752,046      752,046      273,333
Mortgages and notes payable.................                                         219,356     219,356      219,356       55,401
 

                               AS OF AND FOR THE SIX MONTHS ENDED JUNE 30,
                               -------------------------------------------
                                                 1997
                                             PRO FORMA(2)
                                             ------------
                                               MINIMUM
                                            PARTICIPATION(4)
                                            ----------------
                                                  5%
                                              SUBSIDIARY
                                              PARTNERSHIP
                                               UNITS(6)
                                              -----------
OPERATING DATA:
Revenues....................................   $  21,083
Income before extraordinary items,
 attributable to Listed Shares(7)...........       8,439
Pro forma income before extraordinary items
 per Listed Share(8)........................         .86
Distributions...............................
OTHER DATA:
Cash provided by operating activities.......
Cash provided by (used in) investing
 activities.................................
BALANCE SHEET DATA:
Real estate, net(9).........................   $ 118,657
Investment in direct financing leases.......     117,843
Total assets................................     273,333
Mortgages and notes payable.................      55,401

 
- ---------------
Notes:
(1) See the Combined Financial Statements of the CPA(R) Partnerships included
    elsewhere herein.
 
(2) See Pro Forma Condensed Consolidated Financial Statements of the Company
    included elsewhere herein.
 
(3) Reflects pro forma results if all the CPA(R) Partnerships participate in the
    Consolidation.
 
(4) Reflects pro forma results if only CPA(R): 1, CPA(R): 2, CPA(R): 3, CPA(R):
    5 and CPA(R): 7 participate in the Consolidation. This combination of CPA(R)
    Partnerships has the lowest combined Total Exchange Value in excess of the
    $200 million and lowest cash flow necessary for the Consolidation to be
    completed.
 
(5) Reflects pro forma results if the Company issues only Listed Shares and no
    Subsidiary Partnership Units.
 
(6) Reflects pro forma results if the Company issues 95% Listed Shares and 5%
    Subsidiary Partnership Units.
 
(7) See Note 13 to the Combined Financial Statements of the Group included
    elsewhere herein.
 
(8) Computed based on a weighted average number of shares outstanding of:
    24,484,170 Listed Shares assuming 100% participation without the issuance of
    Subsidiary Partnership Units; 23,301,425 Listed Shares assuming 100%
    participation with the issuance of Subsidiary Partnership Units; 10,210,682
    Listed Shares assuming minimum participation without the issuance of
    Subsidiary Partnership Units; 9,727,035 Listed Shares assuming minimum
    participation with the issuance of Subsidiary Partnership Units by the
    Company as if the Consolidation transaction had been consummated as of
    January 1, 1996.
 
(9) Real estate includes assets leased under operating leases and operating real
    estate.
 
                                       103
   115
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
 
               SELECTED FINANCIAL DATA OF THE CPA(R) PARTNERSHIPS
 
     The following tables set forth selected operating and balance sheet data on
a historical and equivalent pro forma basis for the CPA(R) Partnerships. The
following information should be read in conjunction with the financial
statements and notes thereto for the CPA(R) Partnerships. The historical
operating and balance sheet data of the CPA(R) Partnerships as of and for the
years ended December 31, 1992, 1993, 1994, 1995 and 1996 have been derived from
the historical financial statements audited by Coopers & Lybrand L.L.P.,
independent accountants. The historical operating data for the six months ended
June 30, 1996 and 1997 and the historical balance sheet data as of June 30, 1997
have been derived from the unaudited financial statements of the CPA(R)
Partnerships. In the opinion of Management, the historical operating data for
the six months ended June 30, 1996 and 1997 and the historical balance sheet
data as of June 30, 1997 include all adjustments (consisting only of normal
recurring adjustments) necessary to present fairly the information set forth
therein.
 
     The unaudited equivalent pro forma operating and balance sheet data is
presented as if the Consolidation transaction and the related issuance of Listed
Shares occurred on June 30, 1997 for the balance sheet data and January 1, 1996
for the operating data.
 
                                       104
   116
 
                            SELECTED FINANCIAL DATA
 
                         CORPORATE PROPERTY ASSOCIATES
                       (A CALIFORNIA LIMITED PARTNERSHIP)
 


                                                                                              SIX MONTHS ENDED
                                                      YEAR ENDED DECEMBER 31,               ---------------------
                                          -----------------------------------------------   JUNE 30,    JUNE 30,
                                           1992      1993      1994      1995      1996       1996        1997
                                          -------   -------   -------   -------   -------   ---------   ---------
                                                          (IN THOUSANDS EXCEPT PER UNIT AMOUNTS)
                                                                                   
OPERATING DATA:
Revenues................................  $ 4,102   $ 4,418   $ 4,480   $ 4,831   $ 4,589    $ 2,293     $ 2,255
Income before extraordinary item(1).....    1,058     1,160     1,108     1,842     1,927        902       1,077
Income before extraordinary item
  allocated:
  To General Partners...................       11        12        11        19        19          9          11
  To Limited Partners...................    1,047     1,148     1,097     1,823     1,908        893       1,066
  Per Unit..............................    26.18     28.71     27.43     45.58     47.70      22.31       26.66
Ratio of earnings to fixed charges(2)...     1.63      1.69      1.69      2.19      2.43       2.27        2.93
CASH FLOW DATA:
Net cash provided by operating
  activities............................    2,046     2,291     2,216     2,666     2,827      1,374       1,427
Net increase (decrease) in cash and cash
  equivalents...........................     (171)     (146)     (421)      (65)       (8)      (216)       (123)
Distributions attributable(3):
    To General Partners.................       12        13        13        13        14          7           7
    To Limited Partners.................    1,234     1,250     1,264     1,333     1,405        702         705
    Per Unit............................    30.86     31.25     31.53     33.32     35.13       8.77        8.82
Payment of mortgage principal(4)........      972     1,178     1,306     1,417     1,425        673         838
BALANCE SHEET DATA:
Cash and cash equivalents...............    1,505     1,359       938       873       865                    742
Total assets............................   26,776    25,531    24,418    23,530    22,226                 21,796
Total liabilities.......................   18,987    17,841    16,889    15,471    13,866                 13,076
Partners equity:
    General Partners....................     (101)     (102)     (104)      (99)      (96)                   (92)
    Limited Partners....................    7,891     7,793     7,633     8,156     8,456                  8,812
Book value per Unit.....................   197.28    194.83    190.82    203.90    211.39                 220.31
EQUIVALENT PRO FORMA
  PER UNIT DATA(5):
Income before extraordinary item........                                            47.60                  21.83
Dividends...............................                                            43.40                  21.70
Book value..............................                                                                  562.03

 
- ---------------
 
(1) Net income for the year ending December 31, 1996 includes an extraordinary
    charge on extinguishment of debt of $255.
 
(2) The ratio of earnings to fixed charges is computed as income from continuing
    operations before minority interest and extraordinary items plus fixed
    charges (primarily interest) divided by fixed charges.
 
(3) Includes distributions attributable to the fourth quarter of each fiscal
    year payable in the following fiscal year less distributions in the first
    fiscal quarter attributable to the prior year.
 
(4) Represents scheduled mortgage principal amortization paid.
 
(5) Equivalent pro forma per Unit data is computed as the Company's pro forma
    income before extraordinary items per Unit, dividends and book value per
    Unit, assuming 100% participation without the issuance of Subsidiary
    Partnership Units, multiplied by the exchange ratio per Unit. Pro forma
    dividends are estimated at $1.65 per Listed Share, the Company's pro forma
    book value is $21.37 per Listed Share and the exchange ratio is 26.30 Listed
    Shares per CPA(R):1 Unit.
 
                                       105
   117
 
                            SELECTED FINANCIAL DATA
 
                        CORPORATE PROPERTY ASSOCIATES 2
                       (A CALIFORNIA LIMITED PARTNERSHIP)
 


                                                                                              SIX MONTHS ENDED
                                                      YEAR ENDED DECEMBER 31,               ---------------------
                                          -----------------------------------------------   JUNE 30,    JUNE 30,
                                           1992      1993      1994      1995      1996       1996        1997
                                          -------   -------   -------   -------   -------   ---------   ---------
                                                          (IN THOUSANDS EXCEPT PER UNIT AMOUNTS)
                                                                                   
OPERATING DATA:
Revenues................................  $ 9,764   $ 6,666   $ 5,161   $ 5,186   $ 4,591    $ 2,238     $ 2,455
Income before extraordinary item(1).....    4,967    10,711     1,732     2,596     2,625      1,190       1,580
Income before extraordinary item
  allocated:
  To General Partners...................       50       107        17        26        26         12          16
  To Limited Partners...................    4,917    10,604     1,715     2,570     2,599      1,178       1,564
  Per Unit..............................    89.40    192.80     31.18     46.75     47.33      21.46       28.48
Ratio of earnings to fixed charges(2)...     2.47      5.70      2.08      2.90      4.55       3.59        6.54
CASH FLOW DATA:
Net cash provided by operating
  activities............................    5,514     3,978     2,771     6,164     2,792      1,385       1,672
Net increase (decrease) in cash and cash
  equivalents...........................     (137)    1,284      (181)   (3,608)      489        401         102
Distributions attributable(3)(4):
    To General Partners.................       39        21        15        15        14          7           7
    To Limited Partners.................    3,873    16,352     1,447     1,495     2,256        735         701
    Per Unit............................    70.42    297.31     26.31     27.19     41.11       6.69        6.39
Payment of mortgage principal(5)........    1,985     1,675     1,617     1,490       937        519         437
BALANCE SHEET DATA:
Cash and cash equivalents...............    3,083     4,367     4,186       578     1,067                  1,169
Total assets............................   63,247    41,736    40,571    33,123    33,683                 34,254
Total liabilities.......................   32,708    17,998    16,560     8,037     8,275                  7,974
Partners equity:
    General Partners....................      108       183       186       197       208                    217
    Limited Partners....................   30,430    23,554    23,825    24,889    25,199                 26,063
Book value per Unit.....................   553.27    428.25    433.18    453.35    458.99                 474.73
EQUIVALENT PRO FORMA PER UNIT DATA(6):
Income before extraordinary item........                                            50.61                  23.21
Dividends...............................                                            46.13                  23.07
Book value..............................                                                                  597.51

 
- ---------------
(1) 1993 net income includes a $7,857 gain on sale of properties, net of an
    extraordinary loss on extinguishment of nonrecourse debt of the disposed
    properties.
(2) The ratio of earnings to fixed charges is computed as income from continuing
    operations before minority interest and extraordinary items plus fixed
    charges (primarily interest) divided by fixed charges.
(3) Includes distributions attributable to the fourth quarter of each fiscal
    year payable in the following fiscal year less distributions in the first
    fiscal quarter attributable to the prior year.
(4) 1993 distributions include a special distribution of $260 per Limited
    Partnership Unit ($14,300). Distribution for 1996 include a special
    distribution of $15.00 per Limited Partnership Unit ($824).
(5) Represents scheduled mortgage principal amortization paid.
(6) Equivalent pro forma per Unit data is computed as the Company's pro forma
    income before extraordinary items per Unit, dividends and book value per
    Unit, assuming 100% participation without the issuance of Subsidiary
    Partnership Units, multiplied by the exchange ratio per Unit. Pro forma
    dividends are estimated at $1.65 per Listed Share, the Company's pro forma
    book value is $21.37 per Listed Share and the exchange ratio is 27.96 Listed
    Shares per CPA(R):2 Unit.
 
                                       106
   118
 
                            SELECTED FINANCIAL DATA
 
                        CORPORATE PROPERTY ASSOCIATES 3
                       (A CALIFORNIA LIMITED PARTNERSHIP)
 


                                                                                                SIX MONTHS ENDED
                                                         YEAR ENDED DECEMBER 31,               -------------------
                                             -----------------------------------------------   JUNE 30,   JUNE 30,
                                              1992      1993      1994      1995      1996       1996       1997
                                             -------   -------   -------   -------   -------   --------   --------
                                                            (IN THOUSANDS EXCEPT PER UNIT AMOUNTS)
                                                                                     
OPERATING DATA:
Revenues...................................  $ 8,478   $ 7,554   $ 7,392   $ 7,249   $ 5,730    $2,661    $  4,785
Net income.................................    4,900     2,929     3,215    15,976     4,434     2,000       4,195
Net income allocated:
  To General Partners......................       98        59        64       320        89        40          84
  To Limited Partners......................    4,802     2,870     3,151    15,656     4,345     1,960       4,111
  Per Unit.................................    72.76     43.49     47.74    237.21     65.84     29.70       62.28
Ratio of earnings to fixed charges(1)......     3.50      2.67      2.98     13.53     60.00     37.99      152.18
CASH FLOW DATA:
Net cash provided by operating
  activities...............................    5,252     4,387     4,647    12,918     3,907     1,720       2,131
Net increase (decrease) in cash and cash
  equivalents..............................    3,021       720       824    (7,693)      338       123        (385)
Distributions attributable(2):
  To General Partners......................      130        93        93       168        66        33          33
  To Limited Partners(3)...................    8,032     4,536     4,568    12,208     3,268     1,632       1,639
  Per Unit.................................   121.70     68.72     69.21    184.97     49.51     12.36       12.42
BALANCE SHEET DATA:
Cash and cash equivalents..................    7,308     8,028     8,851     1,158     1,496                 1,111
Total assets...............................   57,978    57,171    57,050    33,223    32,530                34,937
Total liabilities..........................   27,323    28,203    29,524     2,444       637                   519
Partners equity:
  General Partners.........................      109        75        47       192       215                   265
  Limited Partners.........................   30,536    28,892    27,479    30,587    31,679                34,152
Book value Unit............................   462.67    437.76    416.35    463.44    479.99                517.46
EQUIVALENT PRO FORMA
  PER UNIT DATA(4):
Income before extraordinary item...........                                            68.65                 31.48
Dividends..................................                                            62.58                 31.29
Book value.................................                                                                 810.56

 
- ---------------
(1) The ratio of earnings to fixed charges is computed as income from continuing
    operations before minority interest and extraordinary items plus fixed
    charges (primarily interest) divided by fixed charges.
 
(2) Includes distributions attributable to the fourth quarter of each fiscal
    year payable in the following fiscal year less distributions in the first
    fiscal quarter attributable to the prior year.
 
(3) Include special distributions of $50 and $120 in 1992 and 1995,
    respectively, per Limited Partnership Unit.
 
(4) Equivalent pro forma per Unit data is computed as the Company's pro forma
    income before extraordinary items per Unit, dividends and book value per
    Unit, assuming 100% participation without the issuance of Subsidiary
    Partnership Units, multiplied by the exchange ratio per Unit. Pro forma
    dividends are estimated at $1.65 per Listed Share, the Company's pro forma
    book value is $21.37 per Listed Share and the exchange ratio is 37.93 Listed
    Shares per CPA(R):3 Unit.
 
                                       107
   119
 
                            SELECTED FINANCIAL DATA
 
                        CORPORATE PROPERTY ASSOCIATES 4
                       (A CALIFORNIA LIMITED PARTNERSHIP)
 


                                                                                              SIX MONTHS ENDED
                                                      YEAR ENDED DECEMBER 31,               ---------------------
                                          -----------------------------------------------   JUNE 30,    JUNE 30,
                                           1992      1993      1994      1995      1996       1996        1997
                                          -------   -------   -------   -------   -------   ---------   ---------
                                                          (IN THOUSANDS EXCEPT PER UNIT AMOUNTS)
                                                                                   
OPERATING DATA:
Revenues................................  $ 8,723   $ 9,253   $ 8,443   $ 8,061   $ 9,322    $ 4,069     $ 5,193
Income from continuing operations before
  extraordinary item....................    3,698     4,741     4,443     8,679     6,914      3,015       1,799
Income from continuing operations before
  extraordinary item allocated:
  To General Partners...................      222       284       266       879       415        181         108
  To Limited Partners...................    3,476     4,457     4,177     7,800     6,499      2,834       1,691
  Per Unit(3)...........................    40.63     52.08     48.81     91.16     75.95      33.13       19.78
Ratio of earnings to fixed charges(1)...     2.09      2.55      2.76      4.92      5.31       3.41        4.62
 
CASH FLOW DATA:
Net cash provided by operating
  activities............................    5,071     6,232     5,772     6,099     7,168      3,106       3,742
Net increase (decrease) in cash and cash
  equivalents...........................     (423)     (187)   (1,120)    5,070    (2,910)       413      (1,280)
Distributions attributable(2):
  To General Partners...................      290       292       293       323       268        132         134
  To Limited Partners...................    4,539     4,570     4,590     8,667     4,193      2,093       2,103
  Per Unit(3)...........................    53.04     53.41     53.64    101.29     49.00      12.23       12.30
Payment of mortgage principal(4)........      645       806     1,168     1,158       898        464         398
 
BALANCE SHEET DATA:
Cash and cash equivalents...............    3,817     3,630     2,509     7,579     4,669                  3,389
Total assets............................   58,331    57,497    56,108    48,508    42,067                 38,735
Total liabilities.......................   29,342    28,277    27,322    20,146    11,264                  8,369
Partners equity:
  General Partners......................     (474)     (460)     (486)       62       211                    184
  Limited Partners......................   29,464    29,681    29,272    28,300    30,592                 30,182
Book value per Unit.....................   344.33    346.87    342.09    330.73    357.68                 352.89
 
EQUIVALENT PRO FORMA PER UNIT DATA(5):
Income before extraordinary item........                                            59.68                  27.37
Dividends...............................                                            54.40                  27.20
Book value..............................                                                                  704.57

 
- ---------------
(1) The ratio of earnings to fixed charges is computed as income from continuing
    operations before minority interest and extraordinary items plus fixed
    charges (primarily interest) divided by fixed charges.
 
(2) Includes distributions attributable to the fourth quarter of each fiscal
    year payable in the following fiscal year less distributions in the first
    fiscal quarter attributable to the prior year.
 
(3) Distributions for 1995 include a $50 per Unit special distribution to the
    Limited Partners.
 
(4) Represents scheduled mortgage principal amortization paid.
 
(5) Equivalent pro forma per Unit data is computed as the Company's pro forma
    income before extraordinary items per Unit, dividends and book value per
    Unit, assuming 100% participation without the issuance of Subsidiary
    Partnership Units, multiplied by the exchange ratio per Unit. Pro forma
    dividends are estimated at $1.65 per Listed Share, the Company's pro forma
    book value is $21.37 per Listed Share and the exchange ratio is 32.97 Listed
    Shares per CPA(R):4 Unit.
 
                                       108
   120
 
                            SELECTED FINANCIAL DATA
 
                        CORPORATE PROPERTY ASSOCIATES 5
                       (A CALIFORNIA LIMITED PARTNERSHIP)
 


                                                                                              SIX MONTHS ENDED
                                                      YEAR ENDED DECEMBER 31,               ---------------------
                                          -----------------------------------------------   JUNE 30,    JUNE 30,
                                           1992      1993      1994      1995      1996       1996        1997
                                          -------   -------   -------   -------   -------   ---------   ---------
                                                          (IN THOUSANDS EXCEPT PER UNIT AMOUNTS)
                                                                                   
OPERATING DATA:
Revenues................................  $18,195   $18,261   $18,125   $15,768   $13,205    $ 6,505     $ 4,971
Income before extraordinary item........    5,857     4,496     5,557     1,913     7,776      4,652         467
Income before extraordinary item
  allocated:
  To General Partners...................      351       270     1,011       201       463        314          28
  To Limited Partners...................    5,506     4,226     4,546     1,712     7,314      4,337         439
  Per Unit..............................    48.64     37.34     40.16     15.12     64.61      38.31        3.87
Ratio of earnings to fixed charges(1)...     2.10      1.90      2.21      1.54      4.72       1.12        1.67
CASH FLOW DATA:
Net cash provided by operating
  activities............................    6,202     6,241     6,293     4,688     5,606      2,042       1,852
Net increase (decrease) in cash and cash
  equivalents...........................     (133)     (448)    5,633    (5,626)    2,937      3,089      (1,147)
Distributions attributable(2):
  To General Partners...................      348       350       352       365       244        122         121
  To Limited Partners...................    5,445     5,489     5,516     7,635     3,816      1,904       1,888
  Per Unit(3)...........................    48.10     48.49     48.73     67.45     33.71       8.41        8.34
Payment of mortgage principal(4)........      915       826       725       463       365        118
BALANCE SHEET DATA:
Cash and cash equivalents...............    2,742     2,294     7,927     2,301     5,238                  4,091
Total assets............................   95,637    93,950    92,366    72,268    52,652                 50,132
Total liabilities.......................   55,993    55,638    54,478    40,522    17,586                 17,414
Partners equity:
  General Partners......................     (667)     (747)      (95)     (263)      (68)                  (161)
  Limited Partners......................   40,311    39,058    37,983    32,009    35,133                 32,879
Book value per Unit.....................   356.10    345.04    335.54    282.77    310.36                 290.45
EQUIVALENT PRO FORMA PER UNIT DATA(5):
Income before extraordinary item........                                            33.25                  15.25
Dividends...............................                                            30.31                  15.16
Book value..............................                                                                  392.57

 
- ---------------
 
(1) The ratio of earnings to fixed charges is computed as income from continuing
    operations before minority interest and extraordinary items plus fixed
    charges (primarily interest) divided by fixed charges.
 
(2) Includes distributions attributable to the fourth quarter of each fiscal
    year payable in the following fiscal year less distributions in the first
    fiscal quarter attributable to the prior year.
 
(3) 1995 distributions include a special distribution of $20 per Limited
    Partnership Unit.
 
(4) Represents scheduled mortgage amortization paid.
 
(5) Equivalent pro forma per Unit data is computed as the Company's pro forma
    income before extraordinary items per Unit, dividends and book value per
    Unit, assuming 100% participation without the issuance of Subsidiary
    Partnership Units, multiplied by the exchange ratio per Unit. Pro forma
    dividends are estimated at $1.65 per Listed Share, the Company's pro forma
    book value is $21.37 per Listed Share and the exchange ratio is 18.37 Listed
    Shares per CPA(R):5 Unit.
 
                                       109
   121
 
                            SELECTED FINANCIAL DATA
 
                        CORPORATE PROPERTY ASSOCIATES 6
                        A CALIFORNIA LIMITED PARTNERSHIP
 


                                                                                               SIX MONTHS ENDED
                                                       YEAR ENDED DECEMBER 31,               ---------------------
                                           -----------------------------------------------   JUNE 30,    JUNE 30,
                                            1992      1993      1994      1995      1996       1996        1997
                                           -------   -------   -------   -------   -------   ---------   ---------
                                                           (IN THOUSANDS EXCEPT PER UNIT AMOUNTS)
                                                                                    
OPERATING DATA:
Revenues(1)..............................  $14,177   $15,387   $15,694   $16,738   $16,537    $ 7,997     $ 8,696
Income before extraordinary gain.........    4,254     3,920     3,099     5,771     6,025      2,917       3,521
Income before extraordinary gain
  allocated:
  To General Partners....................      255       235       186       347       428        175         211
  To Limited Partners....................    3,999     3,685     2,913     5,424     5,597      2,472       3,309
  Per Unit...............................    83.40     76.85     60.76    113.16    116.78      57.20       69.04
Ratio of earnings to fixed charges(2)....     1.78      1.74      1.60      2.23      2.40       2.30        2.72
CASH FLOW DATA:
Net cash provided by operating
  activities.............................    6,067     5,532     5,094    11,133     7,616      3,694       4,317
Net increase (decrease) in cash and cash
  equivalents............................    2,011    (1,978)   (1,052)     (936)     (139)       715        (448)
Distributions attributable(3):
  To General Partners....................      279       281       281       286       295        139         141
  To Limited Partners....................    4,368     4,406     4,429     4,483     4,629      2,307       2,327
  Per Unit...............................    91.10     91.88     92.26     93.53     96.58      24.07       24.28
Payment of mortgage principal(4).........    1,072     1,300     1,331     1,356     1,156        859         577
BALANCE SHEET DATA:
Cash and cash equivalents................    7,443     5,465     4,413     3,477     3,338                  2,890
Total assets.............................   96,244    92,570    90,186    88,422    88,154                 86,866
Total liabilities........................   56,882    53,963    53,185    48,318    46,906                 44,564
Partners equity:
  General Partners.......................     (207)     (251)     (346)     (157)       (5)                    66
  Limited Partners.......................   39,569    38,857    37,346    40,260    41,252                 42,236
Book value per Unit......................   825.21    810.36    778.86    839.98    860.68                 881.20
EQUIVALENT PRO FORMA PER UNIT DATA(5):
Income before extraordinary item.........                                           124.94                  57.29
Dividends................................                                           113.90                  56.95
Book value...............................                                                                1,475.17

 
- ---------------
(1) Revenues for 1995 include $688 which reflect recovery of rents which had
    been reserved for in 1994.
 
(2) The ratio of earnings to fixed charges is computed as income from continuing
    operations before minority interest and extraordinary items plus fixed
    charges (primarily interest) divided by fixed charges.
 
(3) Includes distributions attributable to the fourth quarter of each fiscal
    year payable in the following fiscal year less distributions in the first
    fiscal quarter applicable to the prior year.
 
(4) Represents scheduled payment of mortgage principal paid.
 
(5) Equivalent pro forma per Unit data is computed as the Company's pro forma
    income before extraordinary items per Unit, dividends and book value per
    Unit, assuming 100% participation without the issuance of Subsidiary
    Partnership Units, multiplied by the exchange ratio per Unit. Pro forma
    dividends are estimated at $1.65 per Listed Share, the Company's pro forma
    book value is $21.37 per Listed Share and the exchange ratio is 69.03 Listed
    Shares per CPA(R):6 Unit.
 
                                       110
   122
 
                            SELECTED FINANCIAL DATA
 
                        CORPORATE PROPERTY ASSOCIATES 7
                        A CALIFORNIA LIMITED PARTNERSHIP
 


                                                                                             SIX MONTHS ENDED
                                                     YEAR ENDED DECEMBER 31,               ---------------------
                                         -----------------------------------------------   JUNE 30,    JUNE 30,
                                          1992      1993      1994      1995      1996       1996        1997
                                         -------   -------   -------   -------   -------   ---------   ---------
                                                         (IN THOUSANDS EXCEPT PER UNIT AMOUNTS)
                                                                                  
OPERATING DATA:
Revenues...............................  $10,123   $12,243   $13,840   $12,196   $12,731    $ 6,164    $   6,678
Income (loss) from continuing
  operations before extraordinary
  item(1)..............................    1,885      (836)   12,049     3,956     4,399      2,101        2,380
Income (loss) from continuing
  operations before extraordinary
  item(1):
    To General Partners................      113       244       431       187       260        122          143
    To Limited Partners................    1,772    (1,080)   11,618     3,769     4,139      1,979        2,237
    Per Unit...........................    39.13    (23.85)   256.62     83.31     91.55      43.78        49.48
Ratio of earnings to fixed
  charges(2)...........................     1.52      0.77      4.38      2.63      3.27       3.07         3.61
CASH FLOW DATA:
Net cash provided by operating
  activities...........................    4,490     4,139     5,347     5,090     5,499      2,497        2,481
Net increase (decrease) in cash and
  cash equivalents.....................       93     1,249     7,266    (5,557)      624        841          474
Distributions attributable(3):
    To General Partners................      191       178       279       206       210        104          106
    To Limited Partners(4).............    2,997     2,784    10,084     3,229     3,289      1,638        1,656
    Per Unit...........................    60.62     61.49    222.74     71.38     72.74      18.12        18.31
Payment of mortgage principal(5).......      560       740       739     1,567       614        449          197
BALANCE SHEET DATA:
Cash and cash equivalents..............    2,011     3,260    10,526     4,968     5,592                   6,066
Total assets...........................   77,074    73,240    66,865    56,229    55,432                  55,832
Total liabilities......................   45,059    43,929    28,806    23,120    21,408                  21,188
Partners equity:
    General Partners...................     (252)     (120)      113       111       162                     199
    Limited Partners...................   32,268    29,431    37,946    32,998    33,863                  34,446
Book value per Unit....................   712.72    650.07    838.13    729.89    749.02                  761.93
EQUIVALENT PRO FORMA
PER UNIT DATA(6):
Income before extraordinary item.......                                           100.26                   45.97
Dividends..............................                                            91.39                   45.70
Book value.............................                                                                 1,183.68

 
- ---------------
(1) 1994 income includes an extraordinary loss of $511,503. 1993 and 1995 net
    income includes extraordinary gains of $879,000 and $1,324,000 respectively,
    on the extinguishment of debt.
 
(2) The ratio of earnings to fixed charges is computed as income from continuing
    operations before minority interest and extraordinary items plus fixed
    charges (primarily interest) divided by fixed charges.
 
(3) Includes distributions attributable to the fourth quarter of each fiscal
    year payable in the following fiscal year less distributions in the first
    fiscal quarter attributable to the prior year.
 
(4) Distributions for 1994 include a special distribution of $150 per Limited
    Partnership Unit paid in January 1995.
 
(5) Represents scheduled principal amortization paid.
 
(6) Equivalent pro forma per Unit data is computed as the Company's pro forma
    income before extraordinary items per Unit, dividends and book value per
    Unit, assuming 100% participation without the issuance of Subsidiary
    Partnership Units, multiplied by the exchange ratio per Unit. Pro forma
    dividends are estimated at $1.65 per Listed Share, the Company's pro forma
    book value is $21.37 per Listed Share and the exchange ratio is 55.39 Listed
    Shares per CPA(R):7 Unit.
 
                                       111
   123
 
                            SELECTED FINANCIAL DATA
 
                     CORPORATE PROPERTY ASSOCIATES 8, L.P.
                         A DELAWARE LIMITED PARTNERSHIP
 


                                                                                              SIX MONTHS ENDED
                                                      YEAR ENDED DECEMBER 31,               --------------------
                                          -----------------------------------------------   JUNE 30,   JUNE 30,
                                           1992      1993      1994      1995      1996       1996       1997
                                          -------   -------   -------   -------   -------   --------   ---------
                                                          (IN THOUSANDS EXCEPT PER UNIT AMOUNTS)
                                                                                  
OPERATING DATA:
Revenues................................  $13,660   $14,364   $15,190   $15,453   $16,207   $  8,000   $   8,213
Income from continuing operations before
  extraordinary item....................    4,312     5,258     6,012     8,338     9,453      4,887       4,837
Income from continuing operations before
  extraordinary item allocated:
     To General Partners................      431       526       601       834       965        489         484
     To Limited Partners................    3,881     4,732     5,411     7,504     8,488      4,398       4,354
     Per Unit...........................    57.29     69.84     79.86    110.93    125.60      65.08       64.42
Ratio of earnings to fixed charges(1)...     1.64      1.81      2.04      2.65      2.82       2.51        3.21
CASH FLOW DATA:
Net cash provided by operating
  activities............................    6,321     8,377     8,627    10,271    10,948      5,161       5,368
Net increase (decrease) in cash and cash
  equivalents...........................     (288)      772       979       439      (269)       817       1,648
Distributions attributable (2):
     To General Partners................      630       634       637       644       658        327         331
     To Limited Partners................    5,669     5,702     5,729     5,799     5,919      2,949       2,978
     Per Unit...........................    83.68     84.16     84.56     85.76     87.58      21.82       22.03
Payment of mortgage principal(3)........      303       457       969     3,358     1,769      1,174         620
BALANCE SHEET DATA:
Cash and cash equivalent................    2,929     3,701     4,681     5,119     4,850                  6,498
Total assets............................  120,971   120,670   116,323   114,890   108,629                109,665
Total liabilities.......................   66,355    67,123    63,242    60,065    50,898                 50,402
Partners equity:
     General Partners...................     (452)     (559)     (605)     (413)     (104)                    49
     Limited Partners...................   55,068    54,105    53,686    55,238    57,835                 59,214
Book value per Unit.....................   812.83    798.61    792.42    817.34    855.78                 876.18
EQUIVALENT PRO FORMA PER UNIT DATA(4):
Income before extraordinary item........                                           125.89                  57.73
Dividends...............................                                           114.76                  57.38
Book value..............................                                                                1,486.28

 
- ---------------
(1) The ratio of earnings to fixed charges is computed as income from continuing
    operations before minority interest and extraordinary items plus fixed
    charges (primarily interest) divided by fixed charges.
 
(2) Includes distributions attributable to the fourth quarter of each fiscal
    year payable in the following fiscal year less distributions in the first
    fiscal quarter attributable to the prior year.
 
(3) Represents scheduled mortgage principal amortization paid.
 
(4) Equivalent pro forma per Unit data is computed as the Company's pro forma
    income before extraordinary items per Unit, dividends and book value per
    Unit, assuming 100% participation without the issuance Partnership
    Subsidiary Units, multiplied by the exchange ratio per Unit. Pro forma
    dividends are estimated at $1.65 per Listed Share, the Company's pro forma
    book value is $21.37 per Listed Share and the exchange ratio is 69.55 Listed
    Shares per CPA(R):8 Unit.
 
                                       112
   124
 
                            SELECTED FINANCIAL DATA
 
                     CORPORATE PROPERTY ASSOCIATES 9, L.P.
                         A DELAWARE LIMITED PARTNERSHIP
 


                                                                                               SIX MONTHS ENDED
                                                        YEAR ENDED DECEMBER 31,               -------------------
                                            -----------------------------------------------   JUNE 30,   JUNE 30,
                                             1992      1993      1994      1995      1996       1996       1997
                                            -------   -------   -------   -------   -------   --------   --------
                                                           (IN THOUSANDS EXCEPT PER UNIT AMOUNTS)
                                                                                    
OPERATING DATA:
Revenues..................................  $11,920   $12,217   $11,612   $11,947   $12,075    $6,100    $  5,990
Income before extraordinary item..........    2,849     3,866     3,908     3,189     5,175     2,544       2,501
Income before extraordinary item
  allocated:
  To General Partners.....................      285       387       391       319       517       254         250
  To Limited Partners.....................    2,564     3,479     3,517     2,870     4,658     2,290       2,251
  Per Unit................................    42.79     58.07     58.69     47.91     77.73     38.22       37.57
Ratio of earnings to fixed charges(1).....     1.51      1.69      1.76      1.66      2.03      2.00        2.02
CASH FLOW DATA:
Net cash provided by operating
  activities..............................    5,212     6,429     5,807     5,922     6,162     3,164       3,059
Net increase (decrease) in cash and cash
  equivalents.............................     (614)     (614)      297         2      (221)     (174)       (314)
Distributions attributable(2):
     To General Partners..................      554       557       560       562       566       282         283
     To Limited Partners..................    4,984     5,013     5,037     5,060     5,084     2,539       2,545
     Per Unit.............................    83.19     83.66     84.06     84.46     84.85     21.19       21.24
Payment of mortgage principal(3)..........      299       465       530       766     1,465       716         776
BALANCE SHEET DATA:
Cash and cash equivalents.................    1,972     1,358     1,655     1,658     1,437                 1,123
Total assets..............................  108,418   105,608   104,024   101,072    98,518                97,570
Total liabilities.........................   62,900    61,787    62,365    61,840    59,755                59,133
Partners equity:
     General Partners.....................     (597)     (767)     (983)   (1,226)   (1,273)               (1,306)
     Limited Partners.....................   46,115    44,588    42,642    40,458    40,037                39,742
Book value per Unit.......................   769.64    744.15    711.67    675.22    668.19                663.28
EQUIVALENT PRO FORMA PER UNIT DATA(4):
Income before extraordinary item..........                                            95.26                 43.68
Dividends.................................                                            86.84                 43.42
Book value................................                                                               1,124.70

 
- ---------------
(1) The ratio of earnings to fixed charges is computed as income from continuing
    operations before minority interest and extraordinary items plus fixed
    charges (primarily interest) divided by fixed charges.
 
(2) Includes distributions attributable to the fourth quarter of each fiscal
    year payable in the following fiscal year less distributions in the first
    fiscal quarter attributable to the prior year.
 
(3) Represents scheduled mortgage principal amortization paid.
 
(4) Equivalent pro forma per Unit data is computed as the Company's pro forma
    income before extraordinary items per Unit, dividends and book value per
    Unit, assuming 100% participation without the issuance Subsidiary
    Partnership Units, multiplied by the exchange ratio per Unit. Pro forma
    dividends are estimated at $1.65 per Listed Share, the Company's pro forma
    book value is $21.37 per Listed Share and the exchange ratio is 52.63 Listed
    Shares per CPA(R):9 Unit.
 
                                       113
   125
 
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                      CONDITION AND RESULTS OF OPERATIONS
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
 
OVERVIEW
 
     The following discussion should be read in conjunction with the "Summary
Selected Combined Financial Information," "Selected Combined Financial
Information" and "Combined Financial Statements" and notes thereto included
elsewhere in this Consent Solicitation Statement. The combined financial
statements of the CPA(R) Partnerships consist of nine real estate limited
partnerships. It is intended that after the Consolidation is completed, the
ownership interests of the CPA(R) Partnerships will be controlled by the
Company. Upon completion of the transaction, the Company will have a portfolio
of 198 properties with an appraised value of approximately $682,000 and a
carrying value of $645,849 (net of accumulated depreciation). Total debt will
approximate $219,356, including limited recourse mortgage indebtedness of
$194,347.
 
     The CPA(R) Partnerships are in the business of investing in commercial and
industrial real estate which is net leased to corporations throughout the United
States. Each investment is made pursuant to an extensive evaluation of the
lessee's credit, management, position within its industry, operating history and
profitability. Properties selected for investment are those which Management
concluded as being essential to the operations of the lessees. The CPA(R)
Partnerships' real estate portfolio is diversified by type of property,
geographic location and industry. Net lease investments are structured to
provide stable cash flow by entering into long-term net leases that require
lessees to pay all operating expenses of the properties. Leases may also include
operational and financial covenants that lessees must satisfy in order to
protect the CPA(R) Partnerships' investments.
 
     The CPA(R) Partnerships financed property acquisitions with limited
recourse mortgage debt where the cost of such financing has been favorable. The
real estate portfolio consists of the properties acquired with the proceeds of
the initial offerings of the CPA(R) Partnerships. Pursuant to their partnership
agreements, the CPA(R) Partnerships cannot reinvest the proceeds from the sale
of properties in new investments. Subsequent to the Consolidation, the Company
will have greater operating flexibility to achieve its growth objectives.
Depending on prevailing market conditions, the portfolio's leverage may be
restructured to reduce financing costs and increase cash flow. A substantial
portion of the financing used by the CPA(R) Partnerships has been in the form of
limited recourse mortgage debt. As a publicly traded entity, the Company is
expected to have other financing options available for its capital needs.
Proceeds from property dispositions may be reinvested to increase the
portfolio's rate of return. In addition, the Company will have the option of
raising new equity capital in order to expand the portfolio. Accordingly, future
results may not reflect the present trend of declining lease revenues (the total
of rental income from operating leases and interest income from direct financing
leases).
 
RESULTS OF OPERATIONS
 
     As noted above, the CPA(R) Partnerships have generally structured leases so
that the lessee is responsible for all operating expenses relating to the leased
properties, including property taxes, insurance, maintenance and repairs. The
leases generally include provisions that have rent increases based on formulas
indexed to increases in the Consumer Price Index ("CPI"), periodic mandated
increases or, for certain retail business, percentage rents on sales above an
established benchmark.
 
     The CPA(R) Partnerships acquired the operations of five hotels subsequent
to the CPA(R) Partnerships entering into lease termination agreements with the
two lessees which had operated the hotels. Since December 31, 1995, the CPA(R)
Partnerships have exchanged an interest in a hotel in Kenner, Louisiana for
units in the operating partnership of a publicly traded real estate investment
trust and sold a hotel in Rapid City, South Dakota.
 
     Comparison of the Six Months Ended June 30, 1997 and 1996.  Net income
decreased by $1,271, or 6%, primarily due to the recognition of a gain of $4,644
on the sale of real estate in the six months ended June 30,
 
                                       114
   126
 
1996 and an increase in non-cash writedowns of real estate of $2,366 during the
six months ended June 30, 1997.
 
     Income before non-cash writedowns of real estate, net gains and
extraordinary items reflected an increase of $5,158, or 25%, due to an increase
in lease revenues, other income and a reduction in interest expense. Lease
revenues increased by $2,148 primarily as a result of a lease modification and
the commencement of new leases. The lease with Hughes Markets, Inc. was extended
effective May 1996 at an annual rental of approximately $4,000. The lease
extension accounted for $1,320 of the increase in lease revenues for the six
month period. The lease with Hughes Markets is scheduled to expire in April
1998. The Company entered into a net lease agreement for the property currently
occupied by Hughes with Copeland Beverage Group, Inc. Copeland's right of
possession of the property and the date which it will be required to commence
paying rent of $1,800 per year shall be the date, on or after April 30, 1998,
that Hughes vacates the property. Scheduled rent increases and the commencement
of new leases in 1996 contributed additional revenues of approximately $928. The
additional lease revenues were partially offset by decreases of approximately
$537 due to the sale of properties in 1996. Other income increased by $3,141
primarily due to the receipt of a distribution of proceeds in connection with a
bankruptcy settlement of a former tenant.
 
     The trend of decreasing expenses for interest and depreciation has
continued as a result of property sales and the retirement of debt. Interest
expense decreased by $2,105 due to the prepayment of mortgage loans in
connection with the sale of properties and scheduled amortization of mortgage
principal. Depreciation expense decreased by $326 due to the sale of properties.
General and administrative expenses increased due to higher accruals for state
and local taxes and an increase in administrative reimbursements. Property
expenses decreased by $186, due to a reduction in property carrying costs as a
result of the net leasing of vacant properties during 1996.
 
     Operating income from hotel properties decreased by $2,019 for the six
months ended June 30, 1997 as compared to the similar period in 1996, due to the
sale of one hotel property in Rapid City, South Dakota and the exchange of
another hotel property in Kenner, Louisiana in 1996 for operating partnership
units of a newly formed, publicly traded real estate investment trust. Excluding
the operations of the hotels sold or exchanged, operating income from the hotels
in Alpena, Petoskey and Livonia, Michigan, increased by approximately $282 or
19%. Revenues from the three hotels increased by 6%, while expenses increased by
only 1%. The growth in revenues is due to a strategy of increasing average room
rates while occupancy generally remained constant. The operations of the Alpena
and Petoskey hotels are seasonal in nature, with the most significant portion of
their earnings historically generated during the third quarter of the year.
 
     Comparison of the Years Ended December 31, 1996 and 1995.  Net income
decreased by 14%, due to the realization of nonrecurring gains in 1995. A gain
of $11,500 was recognized in 1995 on the settlement of litigation with a former
tenant. In addition, an extraordinary gain of $3,207 was also recognized in 1995
on the extinguishment of debt. Income before net gains, extraordinary items and
noncash charges for property writedowns would have reflected an increase of 12%
for the comparable periods.
 
     Lease revenues decreased by 1.8%, primarily due to the sales of Properties.
The sale of Properties leased to Industrial General Corporation, Genesco, IBM,
GATX and AutoZone resulted in a $3,000 reduction in lease revenues. The Gibson
lease restructuring in 1995 resulted in an additional $2,250 reduction in lease
revenues for the comparable periods. Annual rent payments on the Gibson lease
were reduced in exchange for receipt of a lump sum payment of $12,200, severing
one of the Properties from the lease and an extension of the lease term on the
remaining properties until November 2013. The severed property was subsequently
leased to a subsidiary of CSS Industries, Inc. in connection with the lease
restructuring. The decrease in lease revenues was partially offset by rent
increases during 1996, which amounted to approximately $3,306. Scheduled rent
increases of $965 affected 17 of the CPA(R) Partnerships' leases accounting for
annual revenues of $16,200. A negotiated rent increase with Hughes Markets, Inc.
resulted in additional lease revenues of $2,341 in 1996. In addition, lease
revenues for 1996 increased by $677 due to the commencement of new leases.
 
     Interest expense decreased by $5,642 in 1996, as compared to 1995, while
total debt decreased by approximately $47,189 during the same period. The
decrease in interest expense has also been affected by the
 
                                       115
   127
 
accelerating amortization of limited recourse mortgage loans. General and
administrative expenses decreased by $762, due to costs associated with state
taxes in 1995 and certain non-recurring costs related to the relocation of the
CPA(R) Partnerships offices in 1995. Property expenses decreased by 2%, due to
certain non-recurring costs incurred in 1995 in connection with assessing
liquidity alternatives for the limited partners of the CPA(R) Partnerships.
 
     Income from hotel operations decreased by $1,000, due to the disposition of
two hotel properties. Operating income from each of the three remaining hotel
properties increased by 7% to 13% in 1996. The increases in operating income are
generally due to higher occupancy rates or increases in average room rates.
 
     Gains realized in 1996 include a gain of $4,400 on the sale of a property
in Hodgkins, Illinois leased to GATX Logistics, Inc. and a gain of $785 on the
sale of a hotel in Rapid City, South Dakota. The sale of the Hodgkins, Illinois
property was influenced by Management's belief that the future value of the
property would be affected by the scheduled expiration of the lease with GATX in
1999. The Rapid City hotel property was sold pursuant to Management's decision
that the hotel would not generate an adequate return on an additional investment
of funds required to maintain the hotel's affiliation with Holiday Inn. During
1996, a writedown of $1,300 was recorded based on an evaluation of the net
realizable value of the Rapid City hotel.
 
     Comparison of the Years Ended December 31, 1995 and 1994.  Net income for
1995 reflected an increase of 40 percent primarily due to gains and
extraordinary items. Excluding the effect of such nonrecurring items, income
would have reflected an increase of 13 percent, primarily due to decreases in
expenses for interest, property operations, depreciation and amortization. The
decrease in interest expense is due to the accelerating amortization (scheduled
principal payments) of limited recourse mortgage loans, the satisfaction of
other mortgage loans in connection with property sales or lease restructurings
and the refinancing of selected loans at lower rates of interest. The decrease
in expenses for depreciation and amortization is due to the sale of properties
and the full depreciation of certain components on older properties. Property
expenses for 1994 include nonrecurring costs incurred in connection with
assessing liquidity alternatives for the limited partners of the CPA(R)
Partnerships and costs incurred in successfully resolving disputes with lessees.
Costs involving disputes with lessees decreased in 1995 as a result of the
successful settlement of litigation with The Leslie Fay Company ("Leslie Fay")
and Anthony's Manufacturing Company, Inc. ("Anthony's").
 
     The decrease in lease revenues of 4% was solely due to the sale of
properties in 1994 and 1995. This decrease was partially offset by rent
increases on certain leases. Annualized lease revenues increased by
approximately $1,000 as a result of such rent increases. Hotel operating results
reflected increases of 11% in revenues and earnings. Although several factors
contributed to these increases, the most significant factor was due to the
CPA(R) Partnerships' engagement of a new hotel management company to operate all
five of the hotels in January 1995. The hotel management company raised room
rates at the Kenner, Louisiana and Livonia, Michigan hotels, both of which are
operated as Holiday Inns, with no detrimental impact on occupancy rates. The
Kenner property was transferred to an unaffiliated entity in July 1996 in
exchange for an equity interest in such entity.
 
     Gains in 1995 include a gain on settlement with Leslie Fay, gains from the
completion of several sale transactions which are more fully described in Note
13 to the accompanying Combined Financial Statements and gains on the
extinguishment of debt. The gain on the settlement with Leslie Fay concluded a
dispute which commenced in 1992 after Leslie Fay challenged the previously
agreed to method for determining the purchase price for the property pursuant to
a purchase option. The CPA(R) Partnerships recognized a gain of $11,499 on the
settlement of the dispute and retained ownership of the property. The property,
which was purchased by the CPA(R) Partnerships in 1982 for $9,400, was
subsequently sold in January 1996.
 
LIQUIDITY AND CAPITAL RESOURCES
 
     The CPA(R) Partnerships' portfolio of Properties was acquired with funds
from the initial offering of each Partnership and with financing provided by
limited recourse mortgage debt. Funds from the initial offerings were also used
to establish working capital reserves in accordance with the provisions of each
partnership agreement. Cash flow from operations has historically been used to
pay scheduled principal payment
 
                                       116
   128
 
obligations on mortgage debt and to fund quarterly distributions to partners,
generally at an increasing rate each quarter. The CPA(R) Partnerships have
historically maintained cash balances at levels which management deemed prudent
for day-to-day operations and for maintaining reserves for capital needs, such
as paying off maturing mortgages loans, funding improvements at the hotel
properties and for the remarketing of properties. Net proceeds from the sale of
assets or settlement of disputes with lessees have been used to pay off high
rate mortgage debt or to fund special distributions to partners, after reviewing
the adequacy of cash reserves. In accordance with their partnership agreements,
the CPA(R) Partnerships may not use proceeds from the sale of assets for
reinvestment in properties.
 
     Pursuant to the terms of limited recourse mortgage debt, lenders have
recourse only to the properties collateralizing such debt. Three of the CPA(R)
Partnerships have utilized unsecured loans over the past several years to pay
off limited recourse debt. The terms of the recourse loans require borrowers to
meet financial covenants, including debt service coverage ratios, maintenance of
tangible net worth and compliance with limitations on total nonrecourse debt.
 
     The Company expects to meet certain long-term liquidity requirements, such
as capital improvements, scheduled debt maturities and new property acquisitions
through long-term secured and unsecured indebtedness and the issuance of equity
securities. Upon completion of the Consolidation, the Company will have a real
estate portfolio with an appraised value of approximately $682,000, limited
recourse mortgage debt of approximately $194,347 and recourse debt of $24,709.
Management believes that a restructuring of debt will provide an opportunity to
enhance cash flow and future growth. Existing debt may be refinanced with
recourse loans where the cost of such financing is favorable. Historically a
significant amount of cash flow has been used to fund scheduled amortization of
mortgage principal. Scheduled mortgage principal amortization paid in 1996
amounted to $8,844. The Company may use non-amortizing debt in the future to
reduce debt service levels and provide additional cash flow for funding capital
improvements or the acquisition of new properties. As a perpetual life entity,
the Company may utilize unsecured financing to lower financing costs and improve
operating flexibility. Management believes that the Company will have additional
borrowing capacity that can be used to fund capital needs.
 
     The CPA(R) Partnerships have historically distributed a significant portion
of cash flow to their Partners. The Company will initially distribute a
significant portion of its cash flow to Shareholders. In the future, management
will have the ability to evaluate whether a greater return may be realized by
reinvesting excess cash flows, rather than increasing the rate of distributions.
 
     The Company expects to meet its short-term liquidity requirements,
including general and administrative and property expenses, scheduled principal
payment installment obligations and distribution objectives from cash generated
from operations and from existing cash balances. The CPA(R) Partnerships
maintained working capital reserves in order to fund their non-recurring needs,
including capital improvements and maturing debt. The Company's cash balance
after the Consolidation is expected to approximate $21,500. Such cash balance
may decrease in the future as the Company will have the opportunity to use lines
of credit to supplement cash flow from operations to fund short-term liquidity
needs.
 
                                       117
   129
 
                     MANAGEMENT FOLLOWING THE CONSOLIDATION
 
DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY
 
     The individuals who will serve as Directors and executive officers of the
Company upon completion of the Consolidation are listed below.
 


                   NAME                                               OFFICE
- -------------------------------------------    -----------------------------------------------------
                                            
Francis J. Carey...........................    Chairman of the Board, Chief Executive Officer and
                                               Director
Gordon F. DuGan............................    President, Chief Acquisitions Officer and Director
Steven M. Berzin...........................    Vice Chairman and Director
Donald E. Nickelson........................    Chairman of the Audit Committee and Director
William P. Carey...........................    Chairman of the Executive Committee and Director
Eberhard Faber, IV.........................    Director
Barclay G. Jones III.......................    Director
Dr. Lawrence R. Klein......................    Director
Charles C. Townsend Jr. ...................    Director
Reginald Winssinger........................    Director
Claude Fernandez...........................    Executive Vice President -- Financial Operations
John J. Park...............................    Executive Vice President, Chief Financial Officer and
                                               Treasurer
H. Augustus Carey..........................    Senior Vice President and Secretary
Samantha K. Garbus.........................    Vice President -- Asset Management
Susan C. Hyde..............................    Vice President -- Shareholder Services
Robert C. Kehoe............................    Vice President -- Accounting
Edward V. LaPuma...........................    Vice President -- Acquisitions

 
     The following is a biographical summary of the experience of the Directors
and executive officers of the Company.
 
     Francis J. Carey, age 71, was elected in 1997 as Chairman, Chief Executive
Officer and a Director of the Company, at which time he resigned his positions
as President and a Director of W.P. Carey & Co., CPA(R):10, CIP(TM) and
CPA(R):12. He had served as President of W.P. Carey since 1987 and as a Director
since its founding in 1973. Prior to 1987 he was senior partner in Philadelphia,
head of the real estate department nationally and a member of the executive
committee of the Pittsburgh-based firm of Reed Smith Shaw & McClay, counsel for
W.P. Carey & Co. and the Company. He served as a member of the executive
committee and Board of Managers of the Western Savings Bank of Philadelphia from
1972 until its takeover by another bank in 1982, and is former chairman of the
Real Property, Probate and Trust Section of the Pennsylvania Bar Association.
Mr. Carey served as a member of the Board of Overseers of the School of Arts and
Sciences at the University of Pennsylvania from 1983 to 1990. He has also served
as a member of the Board of Trustees and executive committee of the Investment
Program Association since 1990 and on the Business Advisory Council of the
Business Council for the United Nations since 1994. He holds A.B. and J.D.
degrees from the University of Pennsylvania and completed executive programs in
corporate finance and accounting at Stanford University Graduate School of
Business and the Wharton School of the University of Pennsylvania. Mr. Carey is
the father of H. Augustus Carey and the brother of William P. Carey.
 
     Gordon F. DuGan, age 31, was elected Executive Vice President and a
Managing Director of W.P. Carey & Co. in June 1997. Mr. DuGan rejoined W.P.
Carey as Deputy Head of Acquisitions in February 1997. Mr. DuGan was until
September 1995 a Senior Vice President in the Acquisitions Department of W.P.
Carey & Co. Mr. DuGan jointed W.P. Carey & Co. as Assistant to the Chairman in
May 1988, after graduating from the Wharton School at the University of
Pennsylvania where he concentrated in Finance. From October 1995 until February
1997, Mr. DuGan was Chief Financial Officer of Superconducting Core
Technologies, Inc., a Colorado-based wireless communications equipment
manufacturer.
 
                                       118
   130
 
     Steven M. Berzin, age 47, was elected Executive Vice President, Chief
Financial Officer and a Managing Director of W.P. Carey & Co. in July 1997. From
1993 to 1997, Mr. Berzin was Vice President -- Business Development of General
Electric Capital Corporation in the office of the Executive Vice President and,
more recently, in the office of the President, where he was responsible for
business development activities and acquisitions. From 1985 to 1992, Mr. Berzin
held various positions with Financial Guaranty Insurance Company, the last two
being Managing Director, Corporate Development, and Senior Vice President and
Chief Financial Officer. Mr. Berzin was associated with the law firm of Cravath,
Swaine & Moore from 1977 to 1985 and from 1976 to 1977, he served as law clerk
to the Honorable Anthony M. Kennedy, then a United States Circuit Judge. Mr.
Berzin received a B.A. and M.A. in Applied Mathematics from Harvard University,
a B.A. in Jurisprudence and an M.A. from Oxford University, and a J.D. from
Harvard Law School.
 
     Donald E. Nickelson, age 64, serves as Chairman of the Board and Director
of Greenfield Industries, Inc. and Director of Allied Healthcare Products, Inc.
Mr. Nickelson is Vice-Chairman and Director of the Harbor Group, a leverage
buy-out firm. He is also a Director of Sugen Corporation and D.T.I. Industries,
Inc. and Trustee of Mainstay Mutual Fund Group. From 1986 to 1988, Mr. Nickelson
was President of PaineWebber Incorporated, from 1988 to 1990 he was President of
the PaineWebber Group and a Director from 1980 to 1993. Prior to 1986, Mr.
Nickelson served in various capacities with affiliates of PaineWebber
Incorporated and its predecessor firm. From 1988 to 1989, Mr. Nickelson was a
Director of a diverse group of corporations in the manufacturing, service and
retail sectors, including Wyndham Baking Co., Inc., Hoover Group, Inc., Peebles,
Inc. and Motor Wheel Corporation. He is a former Chairman of National Car
Rentals, Inc. Mr. Nickelson is also a former Director of the Chicago Board
Options Exchange and is a former Chairman of the Pacific Stock Exchange.
 
     William P. Carey, age 67, has been active in lease financing since 1959 and
a specialist in net leasing of corporate real estate property since 1964. Before
founding W.P. Carey & Co., in 1973, he served as Chairman of the Executive
Committee of Hubbard, Westervelt & Mottelay (now Merrill Lynch Hubbard), head of
Real Estate and Equipment Financing at Loeb Rhoades & Co. (now Lehman Brothers),
head of Real Estate and Private Placements, Director of Corporate Finance and
Vice Chairman of the Investment Banking Board of duPont Glore Forgan Inc. A
graduate of the University of Pennsylvania's Wharton School of Finance, Mr.
Carey is a Governor of the National Association of Real Estate Investment Trusts
(NAREIT) and a Trustee of The Johns Hopkins University and of other educational
and philanthropic institutions. He has served for many years on the Visiting
Committee to the Economics Department of the University of Pennsylvania and
co-founded with Dr. Lawrence R. Klein the Economics Research Institute at that
university. Mr. Carey also serves as Chairman of the Board and Chief Executive
Officer of CPA(R):10, CIP(TM) and CPA(R):12. Mr. Carey is the brother of Francis
J. Carey and the uncle of H. Augustus Carey.
 
     Eberhard Faber, IV, age 61, is currently a Director of PNC Bank, Chairman
of the Board and Director of the Citizens Voice, a newspaper, a Director of
Ertley's Motorworld, Inc., Vice-Chairman of the Board of Kings College and a
Director of Geisinger Wyoming Valley Hospital. Mr. Faber served as Chairman and
Chief Executive officer of Eberhard Faber, Inc., from 1973 to 1987. Mr. Faber
also served as the Director of the Philadelphia Federal Reserve Bank, including
service as the Chairman of its Budget and Operations Committee from 1980 to
1986. Mr. Faber has served on the boards of several companies, including First
Eastern Bank from 1980 to 1993.
 
     Barclay G. Jones III, age 37, is Vice Chairman and a Managing Director of
W.P. Carey & Co. Mr. Jones joined W.P. Carey & Co. as Assistant to the President
in July 1982, after his graduation from the Wharton School of the University of
Pennsylvania where he majored in Finance and Economics. Mr. Jones has served as
a director of W.P. Carey & Co. since April 1992 and is a director of the Wharton
School Club of New York.
 
     Dr. Lawrence R. Klein, age 77, is Benjamin Franklin Professor Emeritus of
Economics and Finance at the University of Pennsylvania and its Wharton School,
having joined the faculty of the University in 1958. He is a holder of earned
degrees from the University of California at Berkeley and the Massachusetts
Institute of Technology and has been awarded the Alfred Nobel Memorial Prize in
Economic Sciences, as well as a number of honorary degrees. Founder of Wharton
Econometric Forecasting Associates, Inc., Dr. Klein has
 
                                       119
   131
 
been counselor to various corporations, governments and government agencies,
including the Federal Reserve Board and the President's Council of Economic
Advisers. Dr. Klein joined W.P. Carey & Co. in 1984 as Chairman of the Economic
Policy Committee and as a Director.
 
     Charles C. Townsend, Jr., age 69, currently is an Advisory Director of
Morgan Stanley & Co., having held such position since 1979. Mr. Townsend was a
Partner and a Managing Director of Morgan Stanley & Co. from 1963 to 1978 and
served as Chairman of Morgan Stanley Realty Corporation from 1977 to 1982. Mr.
Townsend holds a B.S.E.E. from Princeton University and an M.B.A. from Harvard
University. Mr. Townsend serves as director of CPA(R):10, CIP(R) and. CPA(R):12.
 
     Reginald Winssinger, age 55, is currently Chairman of the Board and
Director of Horizon Real Estate Group, Inc. Mr. Winssinger has managed
portfolios of diversified real estate assets exceeding $500 million throughout
the United States for more than 20 years. Mr. Winssinger is active in the
planning and development of major land parcels and has developed 20 commercial
properties. Mr. Winssinger is a native of Belgium with more than 25 years of
real estate practice, including 10 years based in Brussels, overseeing
appraisals, construction and management. Mr. Winssinger holds a B.S. in
Geography from the University of California at Berkeley and received a Degree in
Appraisal and Survey in Belgium. Mr. Winssinger presently serves as Honorary
Belgium Consul to the State of Arizona, a position he has held since 1991.
 
     Claude Fernandez, age 45, is a Managing Director, Executive Vice President
and Chief Administrative Officer of W.P. Carey & Co. Mr. Fernandez joined W.P.
Carey & Co. as Assistant Controller in March 1983, was elected Controller in
July 1983, and Vice President in April 1986, First Vice President in April 1987,
Senior Vice President in April 1989 and Executive Vice President in April 1991.
Prior to joining W.P. Carey & Co., Mr. Fernandez was associated with Coldwell
Banker, Inc. in New York for two years and with Arthur Andersen & Co. in New
York for over three years. Mr. Fernandez, a Certified Public Accountant,
received a B.S. degree in Accounting from New York University in 1975 and an
M.B.A. in Finance from Columbia University Graduate School of Business in 1981.
 
     John J. Park, age 33, is a Senior Vice President, Treasurer and a Managing
Director of W.P. Carey & Co. Mr. Park became a First Vice President of W.P.
Carey & Co. in April 1993 and Senior Vice President in October, 1995. Mr. Park
joined W.P. Carey & Co. as an Investment Analyst in December 1987 and became a
Vice President in July 1991. Mr. Park received B.S. in Chemistry from
Massachusetts Institute of Technology in 1986 and an M.B.A. in Finance from the
Stern School of New York University in 1991.
 
     H. Augustus Carey, age 40, is a Senior Vice President and a Managing
Director at W.P. Carey & Co. He returned to W.P. Carey & Co. as a Vice President
in August 1988 and was elected First Vice President in April 1992. Mr. Carey
previously worked for W.P. Carey & Co. from 1979 to 1981 as Assistant to the
President. From 1984 to 1987, Mr. Carey served as a loan officer in the North
American Department of Kleinwort Benson Limited in London, England. He received
his A.B. in Asian Studies from Amherst College in 1979 and a M.Phil. in
Management Studies from Oxford University in 1984. He is the son of Francis J.
Carey and the nephew of William P. Carey.
 
     Samantha K. Garbus, age 29, is a Vice President and Director of Property
Management of W.P. Carey & Co. Ms. Garbus became a Second Vice President of W.P.
Carey & Co. in April 1995 and Vice President in April 1997. Ms. Garbus joined
W.P. Carey & Co. as a Property Management Associate in January 1992. Ms. Garbus
received a B.A. degree in History from Brown University in 1990 and an M.B.A.
from The Stern School of New York University in January 1997.
 
     Susan C. Hyde, age 29, is a Vice President and Director of Investor
Relations of W.P. Carey & Co. Ms. Hyde joined W.P. Carey & Co. in 1990, became a
Second Vice President in April 1995 and Vice President in April 1997. Ms. Hyde
graduated from Villanova University in 1990 where she received a B.S. degree in
Business Administration with a concentration in marketing and a B.A. degree in
English.
 
     Robert C. Kehoe, age 37, a Vice President of W.P. Carey & Co., joined W.P.
Carey & Co. as a Senior Accountant in 1987. Mr. Kehoe became a Second Vice
President of W.P. Carey & Co. in April 1992 and Vice President in July 1997.
Prior to joining W.P. Carey & Co., Mr. Kehoe was associated with Deloitte
Haskins & Sells for three years and was Manager of Financial Controls at CBS
Educational and Professional Publishing
 
                                       120
   132
 
for two years. Mr. Kehoe received his B.S. degree in Accounting from Manhattan
College in 1982 and his M.B.A. from Pace University in 1993.
 
     Edward V. LaPuma, age 24, is a Vice President and Research Officer for W.P.
Carey & Co. and its Affiliate, Carey Institutional Properties. Mr. LaPuma joined
W.P. Carey & Co. as an Assistant to the Chairman in July 1995, became Second
Vice President in July 1996 and Vice President in April 1997. A graduate of the
University of Pennsylvania, Mr. LaPuma received a B.A. degree in Global Economic
Strategies from The College of Arts and Sciences and a B.S. degree in Economics
with a concentration in Finance from the Wharton School.
 
DIRECTORS AND PRINCIPAL OFFICERS OF THE MANAGER
 
     The Directors and principal officers of the Manager who will have
responsibility for providing services to the Company are as follows:
 


                      NAME                                            OFFICE
- ------------------------------------------------  ----------------------------------------------
                                               
William P. Carey................................  Chairman of the Board and Director
Barclay G. Jones, III...........................  President and Director
Frank J. Hoenemeyer.............................  Vice Chairman of the Investment Committee and
                                                  Director
Dr. Lawrence R. Klein...........................  Chairman of the Economic Policy Committee and
                                                  Director
George E. Stoddard..............................  Chairman of the Investment Committee and
                                                  Director
Steven M. Berzin................................  Executive Vice President, Chief Financial
                                                  Officer and Director
Gordon F. DuGan.................................  Executive Vice President
Claude Fernandez................................  Executive Vice President
H. Augustus Carey...............................  Senior Vice President and Secretary
Anthony S. Mohl.................................  Senior Vice President -- Property Management
John J. Park....................................  Senior Vice President and Treasurer
Michael D. Roberts..............................  First Vice President and Controller
Gordon J. Whiting...............................  First Vice President -- Acquisitions

 
     Information regarding Messrs. W. P. Carey, Jones, Klein, Berzin, DuGan,
Fernandez, Park and H.A. Carey is set forth under "Management -- Directors and
Principal Officers of the Company."
 
     George E. Stoddard, age 80, was until 1979 officer-in-charge of the Direct
Placement Department of The Equitable Life Assurance Society of the United
States ("Equitable") with responsibility for all activities related to
Equitable's portfolio of corporate investments acquired through direct
negotiation. Mr. Stoddard was associated with Equitable for over 30 years. He
holds an A.B. degree from Brigham Young University, an M.B.A. from Harvard
Business School and an LL.B. from Fordham University Law School. Mr. Stoddard
also serves as President and Managing Director of W.P. Carey & Co.
 
     Frank J. Hoenemeyer, age 77, is the former Vice Chairman and Chief
Investment Officer of the Prudential Insurance Company of America, where he was
responsible for Prudential's real estate and securities portfolio, now over $200
billion. Mr. Hoenemeyer was with Prudential of the University of Pennsylvania
for 37 years. He graduated with a B.S. from Xavier University and an M.A. from
the Wharton School.
 
     Anthony S. Mohl, age 35, is a Senior Vice President of W.P. Carey & Co. Mr.
Mohl joined W.P. Carey & Co. as Assistant to the President in September 1987
after receiving an M.B.A. from the Columbia University Graduate School of
Business and became a Second Vice President in January 1990. Mr. Mohl was
employed as an analyst in the strategic planning group of Kurt Salmon Associates
after receiving a B.A. degree in History from Wesleyan University.
 
                                       121
   133
 
     Michael D. Roberts, age 45, First Vice President and Controller of W.P.
Carey & Co., joined W.P. Carey & Co. in April 1989 as a Second Vice President
and Assistant Controller, was named Vice President and Controller in October
1989 and First Vice President in July 1990. From August 1980 to February 1983
and from September 1983 to April 1989, he was employed by Coopers & Lybrand and
held the position of Audit Manager at the time of his departure. A Certified
Public Accountant, Mr. Roberts received a B.A. degree in Sociology from Brandeis
University and an M.B.A. from Northeastern University.
 
     Gordon J. Whiting, age 31, is a First Vice President of W.P. Carey & Co.
Mr. Whiting became a First Vice President of W.P. Carey & Co. in April 1997 and
Vice President in October 1995. Prior to joining W.P. Carey & Co. as a Second
Vice President in September 1994, after Mr. Whiting received an M.B.A. from the
Columbia University Graduate School of Business where he concentrated in
finance, Mr. Whiting founded an import/export Company based in Hong Kong after
receiving a B.S. in Business Management and Marketing from Cornell University.
 
TERMS OF DIRECTORS OF THE COMPANY
 
     Pursuant to the Organizational Documents, the Board of Directors of the
Company is divided into three classes serving staggered three-year terms. The
terms of the first, second and third classes will expire in 1998, 1999 and 2000,
respectively. The term of Messrs. Berzin, DuGan and Winssinger will expire in
1998; the term of Messrs. F. Carey, Faber and Jones will expire in 1999; and the
term of Messrs. W. Carey, Klein, Townsend and Nickelson will expire in 2000.
Directors for each class will be chosen for a three-year term upon the
expiration of the current class' term beginning in 1998. The staggered terms for
Directors may affect the holder of Listed Shares ability to change control of
the Company, even if a change of control were in the interests of the
Shareholders. An individual who has been elected to fill a vacancy will hold
office only for the unexpired term of the Director being replaced.
 
     The Organizational Documents provide that the number of Directors of the
Company will be fixed by the Board of Directors, but must consist of not fewer
than five nor more than 15 members. One class of Directors will be elected
annually by the affirmative vote of the holders of at least a majority of the
Listed Shares present at a meeting at which a quorum is present. Directors can
be removed from office only by the affirmative vote of the holders of at least a
majority of the Listed Shares. In addition, any vacancy (other than a vacancy
created by an increase in the number of Directors) may be filled, at any regular
meeting or at any special meeting of the Directors called for that purpose, by
the affirmative vote of a majority of the remaining Directors, though less than
a quorum. A vacancy created by an increase in the number of Directors shall be
filled by a majority of the entire Board of Directors. Accordingly, the Board of
Directors could temporarily prevent any holder of Listed Shares from enlarging
the Board of Directors and filling the new Directorships with such holders' own
nominees.
 
     The Board of Directors expects to hold meetings at least quarterly and may
take action on behalf of the Company by unanimous written consent without a
meeting. Directors may participate in meetings by conference telephone or
similar communications equipment by means of which all persons participating in
the meeting can hear each other.
 
COMMITTEES OF THE BOARD OF DIRECTORS OF THE COMPANY
 
     Executive Committee.  The Executive Committee may authorize the execution
of contracts and agreements, including those related to the borrowing of money
by the Company. The Executive Committee will exercise, during intervals between
meetings of the Board of Directors and subject to certain limitations, all of
the powers of the full Board of Directors and will monitor and advise the Board
of Directors on strategic business planning for the Company.
 
     Audit Committee.  Promptly following the consummation of the Consolidation,
the Board of Directors will establish an audit committee that will consist of
two or more Independent Directors (the "Audit Committee"). (For purposes of the
Company's operations, the term "independent" as applied to a Director means a
person who (i) is not an officer of the Company and (ii) is, in the view of the
Company's Board of Directors, free of any relationship that would interfere with
the exercise of independent judgment.) The Audit
 
                                       122
   134
 
Committee will be established to make recommendations concerning the engagement
of independent public accountants, review with the independent public
accountants the plans and results of the audit engagement, approve professional
services provided by the independent public accountants, review the independence
of the independent public accountants, consider the range of audit and non-audit
fees and review the adequacy of the Company's internal accounting controls.
 
     The membership of the Committees of the Board of Directors will be
established after the Consolidation.
 
COMPENSATION OF THE BOARD OF DIRECTORS
 
     The Company intends to pay its Directors who are not officers of the
Company fees for their services as Directors. Such Directors will receive annual
compensation of $35,000. Initially, compensation will be paid in the form of
restricted Listed Shares and options to purchase Listed Shares. This
compensation may be changed by the Board of Directors. Officers or employees of
the Company or Manager who are Directors will not be paid any director fees.
 
EXECUTIVE COMPENSATION
 
     The Company was organized as a Delaware limited liability company in
October 1996 and will pay no compensation until the Consolidation is completed.
The following table sets forth the base compensation to be awarded to Francis J.
Carey, the Company's Chief Executive Officer on an annualized basis during 1997.
 
                           SUMMARY COMPENSATION TABLE
 


                                                               ANNUAL       LONG TERM COMPENSATION
                                                              SALARY(1)      AWARDS & OPTIONS(2)
                                                              ---------     ----------------------
                                                                      
Francis J. Carey............................................  $ 250,000             121,000
Chairman & Chief Executive Officer

 
- ---------------
(1) Amount specified is an annualized projection for fiscal year 1997, which
    ends December 31, 1997. It does not include bonuses that may be paid.
 
(2) Upon the effective date of the Consolidation, Mr. Carey will receive options
    to purchase 38,500 Listed Shares at $20 per share and a grant of 7,500
    Listed Shares as part of his annual compensation. The transferability of the
    Listed Shares will be restricted. Mr. Carey will also receive a one-time
    grant of options to purchase 75,000 Listed Shares at $20 per Listed Share.
 
                         OPTION GRANT IN FISCAL YEAR 1997(1)
 


                                                                                     POTENTIAL REALIZABLE
                                                                                             VALUE
                                     PERCENT OF                                    AT ASSUMED ANNUAL RATE OF
                                    TOTAL OPTIONS                                  SHARE PRICE APPRECIATION
                                     GRANTED TO       EXERCISE                          FOR OPTION TERM
                      OPTIONS       EMPLOYERS IN      PRICE PER     EXPIRATION     -------------------------
                     GRANTED(1)      FISCAL YEAR        SHARE          DATE            5%            10%
                     ----------     -------------     ---------     ----------     ----------     ----------
                                                                                
Francis J. Carey...    113,500           100%            $20             *         $1,427,591     $3,617,795

 
- ---------------
 *  Expiration Date will be 10 years from the date of grant, which will be the
    date the Consolidation is completed.
 
(1) The options will become exercisable for one-third of the covered shares on
    each of the first, second and third anniversary of the date of grant.
 
1997 LISTED SHARE INCENTIVE PLAN
 
     Prior to the Offering, the Board of Directors will adopt, and the initial
shareholders of the Company will approve, the 1997 Plan for the purpose of
attracting and retaining executive officers, Directors and employees. The 1997
Plan will be administered by the Compensation Committee of the Board of
Directors or its delegate. The Compensation Committee may not delegate its
authority with respect to grants and awards to individuals subject to Section 16
of the Exchange Act. As used in this summary, the term "Administrator" means the
Compensation Committee or its delegate, as appropriate.
 
                                       123
   135
 
     Officers and other employees of the Company and its Affiliates generally
will be eligible to participate in the 1997 Plan. The Administrator selects the
individuals who will participate in the 1997 Plan ("Participants").
 
     The 1997 Plan authorizes the issuance of up to 700,000 Listed Shares. The
Plan provides for the grant of (i) share options which may or may not qualify as
incentive stock options under Section 422 of the Code, (ii) performance shares,
(iii) dividend equivalent rights ("DERs"), issued alone or in tandem with
options, and (iv) restricted shares, which are contingent upon the attainment of
performance goals or subject to vesting requirements or other restrictions. The
Administrator shall prescribe the conditions which must occur for restricted
shares or performance shares to vest and incentive awards to be earned.
 
     In connection with the grant of options under the 1997 Plan, the
Administrator will determine the option exercise period and any vesting
requirements. The initial options granted under the Plan will have 10-year terms
and will become exercisable for one-third of the covered shares (disregarding
fractional shares, if any) on the first and second anniversaries of the date of
grant and, for the balance of the shares, on the third anniversary of the date
of grant subject to acceleration of vesting upon a change in control of the
Company (as defined in the 1997 Plan). An option may be exercised for any number
of whole shares less than the full number for which the option could be
exercised. A Participant will have no rights as a shareholder with respect to
Listed Shares subject to his or her option until the option is exercised. If a
Participant is terminated due to dishonesty or similar reasons, all unexercised
options, whether vested or unvested, will be forfeited. Any Listed Shares
subject to options which are forfeited (or expire without exercise) pursuant to
the vesting requirement or other terms established at the time of grant will
again be available for grant under the 1997 Plan. The exercise price of options
granted under the 1997 Plan may not be less than the fair market value of the
Listed Shares on the date of grant. Payment of the exercise price of an option
granted under the 1997 Plan may be made in cash, cash equivalents acceptable to
the Compensation Committee or, if permitted by the option agreement, by
exchanging Common Shares having a fair market value equal to the option exercise
price.
 
     On the effective date of the Offering, options for 113,500 Listed Shares
and 7,500 restricted Listed Shares will be granted to the sole employee of the
Company. The options will have an exercise price equal to $20 per Listed Share.
 
     No option, DER, restricted Listed Shares or performance shares may be
granted under the 1997 Plan after December 31, 2006. The Board may amend or
terminate the 1997 Plan at any time, but an amendment will not become effective
without shareholder approval if the amendment materially (i) increases the
number of shares that may be issued under the 1997 Plan (other than an
adjustment or automatic increase described above), (ii) changes the eligibility
requirements or (iii) increases the benefits that may be provided under the 1997
Plan. No amendment will affect a Participant's outstanding award without the
Participant's consent.
 
INCENTIVE COMPENSATION
 
     The Company may award incentive compensation to employees of the Company
and its subsidiaries, including incentive awards under the 1997 Plan that may be
earned on the attainment of performance objectives stated with respect to
criteria described above or other performance-related criteria. The Compensation
Committee may, in its discretion, approve bonuses to executive officers and
certain other officers and key employees if the Company achieves Company-wide,
regional and/or business unit performance objectives determined by it each year.
 
THE NON-EMPLOYEE DIRECTOR PLAN
 
     Prior to the issuance of the Listed Shares, the Board of Directors will
also adopt, and the Company's shareholders will approve, the Non-Employee
Directors' Plan to provide incentives to attract and retain Independent
Directors.
 
     The Directors' Plan provides for the grant of options and the award of
Listed Shares to each eligible Director of the Company. No Director who is an
employee of the Company or an employee of the Manager is eligible to participate
in the Non-Employee Directors' Plan.
 
                                       124
   136
 
     The Directors' Plan provides that each Independent Director who is a member
of the Board of Directors on the first day of trading of the Listed Shares will
be granted an option to purchase 4,000 Listed Shares at an exercise price of $20
per Listed Share and 1,250 Listed Shares. The exercise price of options granted
under the Directors' Plan may be paid in cash, acceptable cash equivalents,
Listed Shares or a combination thereof. Options issued under the Directors' Plan
are exercisable for ten years from the date of grant.
 
     The option granted under the Directors' Plan shall become exercisable for
1,333 Listed Shares on each of the first and second anniversaries of the date of
grant and for 1,334 Listed Shares on the third anniversary of the date of grant
provided that Trustee is a member of the Board of Directors on such anniversary
date. To the extent an option has become exercisable under the Directors' Plan,
it may be exercised whether or not the Trustee is a member of the Board on the
date or dates of exercise. An option may be exercised for any number of whole
shares less than the full number of which the option could be exercised. A
Trustee will have no rights as a Shareholder with respect to Listed Shares
subject to his or her option, until the option is exercised.
 
     In subsequent annual periods, each Independent Director may also receive
quarterly an award of options to purchase Listed Shares or Restricted Listed
Shares. Awards will be made on each April 1, July 1, October 1 and January 1
(each date, a "Quarterly Award Date") during the term of the Directors' Plan.
Each Independent Director may receive, on each Quarterly Award Date on which he
is a member of the Board of Directors, the number of options to purchase Listed
Shares or restricted Listed Shares having a fair market value on that date that
as nearly as possible equals, but does not exceed $6,250. Restrictions on the
exercisability of the options shall lapse or vest over a three year period. The
transfer of Listed Shares granted to Directors may be restricted, and the
restriction will lapse as specified at the time of the grant.
 
     The terms of outstanding options, the number of Listed Shares for which
options will thereafter be awarded and the number of Listed Shares to be awarded
on a Quarterly Award Date shall be subject to adjustment in the event of a share
dividend, share split, combination, reclassification, recapitalization or other
similar event.
 
     The Directors' Plan provides that the Board of Directors may amend or
terminate the Directors' Plan, but the Directors' Plan may not be amended more
than once every six months, other than to comply with changes in the Code, the
Employee Retirement Income Security Act of 1974 or the rules thereunder. An
amendment will not become effective without shareholder approval if the
amendment materially changes the eligibility requirements or increases the
benefits that may be provided under the Directors' Plan. No options for Listed
Shares may be granted, and no Listed Shares may be awarded under the Directors'
Plan after December 31, 2003.
 
THE MANAGER
 
     Carey Management LLC, the Manager, will serve as the manager of the
Company. The Manager is a limited liability company and its members are W.P.
Carey & Co., CCP, Seventh Carey, Eighth Carey and Ninth Carey. The Company has
entered into a management agreement with the Manager (the "Management
Agreement") pursuant to which the Manager will manage the Company's day-to-day
affairs. This will include the purchase and disposition of Company investments
and the management of the properties owned by the Company. The Manager and its
Affiliates will receive certain fees and compensation pursuant to the Management
Agreement. See "COMPENSATION, REIMBURSEMENT AND DISTRIBUTIONS TO THE GENERAL
PARTNERS AND MANAGER."
 
SHAREHOLDINGS
 
     Upon consummation of the Consolidation, the Manager will own 661,718 Listed
Shares, which constitutes approximately 3% of the outstanding Listed Shares as
of such date (assuming 100% Partnership Participation). Furthermore, any resale
of the 661,718 Listed Shares that the Manager will own and the resale of any
Shares which may be acquired by Affiliates of the Company are subject to the
provisions of Rule 144 promulgated under the Securities Act, which limits the
number of Shares that may be sold at any one time and the manner of such resale.
Although the Manager is not prohibited from acquiring additional Listed
 
                                       125
   137
 
Shares. There is no limitation on the ability of the Manager or its Affiliates
to resell any Shares they may acquire in the future.
 
     In addition, upon completion of the Consolidation, the Manager will receive
Warrants to purchase 2,284,800 Listed Shares at $21 per Listed Share and 725,930
Listed Shares at $23 per Listed Share.
 
MANAGEMENT DECISIONS
 
     The primary responsibility for the selection of Company investments and the
negotiation for such investments will reside in Francis J. Carey, Chairman and
Chief Executive Officer of the Company and Steven M. Berzin, William P. Carey,
Gordon F. DuGan, Barclay G. Jones III and George E. Stoddard, all of whom are
officers or Directors of the Manager. Each potential Company investment will be
submitted for review to the Investment Committee. George E. Stoddard, Chairman,
Frank J. Hoenemeyer and Lawrence R. Klein currently serve as members of the
Investment Committee. The Board of Directors of the Manager has empowered the
Investment Committee to authorize and approve Company investments on behalf of
the Manager. However, the Board of Directors of the Manager retains ultimate
authority to authorize and approve Company investments on behalf of the Manager
and may make such investments on behalf of the Company without the approval of,
and irrespective of any adverse recommendation by, the Investment Committee or
any other Person, except the Board of Directors of the Company.
 
LIMITATIONS ON LIABILITY OF DIRECTORS AND OFFICERS OF THE COMPANY
 
     Pursuant to the Organizational Documents, no Directors or officers of the
Company will be liable, responsible or accountable in damages or otherwise to
the Company or any of the Shareholders for any act or omission performed or
omitted by such Director or officer, except in the case of fraudulent or illegal
conduct of such person.
 
INDEMNIFICATION OF DIRECTORS AND OFFICERS
 
     According to the Organizational Documents, all Directors and officers of
the Company are entitled to indemnification from the Company. See "FIDUCIARY
RESPONSIBILITY AND INDEMNIFICATION -- Indemnification of Directors and Officers
of the Company."
 
MANAGEMENT SERVICES PROVIDED BY MANAGER
 
     The Manager will provide both strategic and day-to-day management for the
Company, including acquisition services, research, investment analysis, asset
management, capital funding services, disposition of assets and administrative
services. The Manager will also provide office and other facilities for the
Company's needs. Through the Manager and its Affiliates, the Company will
function as a fully integrated operating company.
 
     The Board has authorized the Manager to make investments in any property on
behalf of the Company. Certain types of transactions, however, require the prior
approval of the Board and a majority of the Independent Directors, including the
following: (i) the allocation of interests in investments made through joint
venture arrangements with Affiliates of the Manager that are public companies,
(ii) the terms of any investment made with the Manager or any affiliate of the
Manager that is not a public company, (iii) transactions that present issues
which involve conflicts of interest for the Manager (other than conflicts
involving the payment of fees or the reimbursement of expenses or joint
investments) and (iv) the lease of assets to the Manager, any Director or an
Affiliate of the Manager.
 
     The Company will reimburse the Manager for all of the costs that it incurs
in connection with the services it provides to the Company, including, but not
limited to: (i) expenses attributable to the Consolidation (including but not
limited to, advertising expenses, expense reimbursement, counsel and accounting
fees), (ii) the cost of goods and services used by the Company and obtained from
entities not affiliated with the Manager, including brokerage fees paid in
connection with the purchase and sale of securities, (iii) administrative
services (including personnel costs, provided, however that no reimbursement
shall be made for costs of personnel to the extent that such personnel are used
in transactions for which the Manager
 
                                       126
   138
 
receives a separate transactional fee), (iv) rent, depreciation, leasehold
improvement costs, utilities or other administrative items and (v) Acquisition
Expenses, which are defined to include expenses related to the selection and
acquisition of Properties.
 
     The term of the Management Agreement ends on December 31, 1998 and
thereafter will be automatically renewed for successive one-year periods, unless
either party shall give the other party notice of non-renewal not less than 60
days before the end of any such period. Additionally, the Management Agreement
may be terminated (a) immediately by the Company for "Cause" or upon the
bankruptcy of the Manager or a material breach of the Management Agreement by
the Manager or (b) immediately with "Good Reason" by the Manager. "Good Reason"
is defined in the Management Agreement to mean either (i) any failure to obtain
a satisfactory agreement from any successor to the Company to assume and agree
to perform the Company's obligations under the Management Agreement or (ii) any
material breach of the Management Agreement of any nature whatsoever by the
Company. "Cause" is defined in the Management Agreement to mean fraud, criminal
conduct, willful misconduct or willful or negligent breach of fiduciary duty by
the Manager or a breach of the Management Agreement by the Manager.
 
     Following the termination of the Management Agreement by the Company, the
Manager shall be entitled to receive payment of any earned, but unpaid,
compensation and expense reimbursements accrued as of such date and an incentive
fee based on the appraised value of the properties owned by the CPA(R)
Partnership. If the Management Agreement is terminated (i) in connection with a
Change of Control of the Company, (ii) by the Company for any reason other than
Cause or (iii) by the Manager for Good Reason, the Manager also shall be
entitled to the payment of the Termination Fee. The Manager shall be entitled to
receive all accrued, but unpaid, compensation and expense reimbursements and the
Termination Fee in cash within 30 days of the effective date of the termination.
 
     The Manager and its Affiliates expect to engage in other business ventures,
and, as such, their resources will not be dedicated exclusively to the business
of the Company. However, pursuant to the Management Agreement, the Manager must
devote sufficient resources to the administration of the Company to discharge
its obligations. The Management Agreement is not assignable or transferable by
either party without the consent of the other party, except that the Manager may
assign the Management Agreement to an Affiliate that has a net worth of
$3,000,000 or more or for whom the Manager agrees to guarantee its obligations
to the Company, and either the Manager or the Company may assign or transfer the
Management Agreement to a successor entity.
 
     The Manager or its Affiliates will be paid certain fees in connection with
services provided to the Company. In the event the Management Agreement is not
renewed by the Company or is terminated without Cause by the Company or with
Good Reason by the Manager, the Manager will be paid all accrued and unpaid fees
and expense reimbursements and, in certain circumstances, will also be paid a
Termination Fee. The Company will not reimburse the Manager or its Affiliates
for services for which the Manager or its Affiliates are entitled to
compensation in the form of a separate fee. See "COMPENSATION, REIMBURSEMENT AND
DISTRIBUTIONS TO THE GENERAL PARTNERS AND MANAGER."
 
                                       127
   139
 
           SECONDARY MARKET AND OWNERSHIP OF CPA(R) PARTNERSHIP UNITS
 
SALE PRICES OF UNITS
 
     The Units are not listed on any national or regional securities exchange or
quoted on the Nasdaq System, and there is no established public trading market
for the Units. Secondary sales activity for the Units has been limited and
sporadic. The General Partners monitor transfers of the Units (a) because the
admission of the transferee as a substitute investor requires the consent of the
General Partners under each of the Partnership Agreements and (b) in order to
track compliance with safe harbor provisions to avoid treatment of the CPA(R)
Partnerships as "publicly traded partnerships" for federal income tax purposes.
 
     Set forth in the table that follows is certain information regarding
transactions in the Units. Such information was obtained from the sources
indicated. The transactions reflected in the tables below represent only some of
the transactions in the Units. There have been other secondary transactions in
the Units, although specific information regarding such transactions is not
readily available to the General Partners. Because the information regarding
transactions in the Units included in the tables below is provided without
verification by the General Partners and because the information provided does
not reflect sufficient activity to cause the prices shown to be representative
of the values of the Units, such information should not be relied upon as
indicative of the ability of Unitholders to sell their Units in secondary
transactions or as to the prices at which such Units may be sold. Therefore, the
information presented should not necessary be relied upon by Unitholders in
determining whether or not to vote in favor of the Consolidation.
 
     The General Partners do not believe that the secondary sale prices of the
Units accurately reflect the value of the assets of the CPA(R) Partnerships,
because secondary sale prices are adversely affected by a variety of factors
unrelated to the value of the assets of a CPA(R) Partnership. Units are
generally traded on a sporadic basis. Sale prices can vary dramatically based on
the number of Units sold at one or over time. Additionally, the Tax Reform Act
of 1986 contained provisions which eliminated certain federal income tax
advantages associated with investments in limited partnerships and which caused
limited partnerships to place restrictions on transfers of interests in order to
avoid taxation of income at the partnership and partner levels. Accordingly,
limited partnerships have not been well received by investors and secondary sale
prices have been adversely affected.
 
     While the General Partners receive some information regarding the prices of
secondary transactions in the Units, the General Partners do not receive or
maintain comprehensive information regarding all activities of all
broker/dealers and others known to facilitate secondary sales of the Units. The
General Partners estimate, based solely on the transfer records of the CPA(R)
Partnership, that the number of Units transferred in sale transactions (i.e.,
excluding transactions believed to be between related parties, family members or
the same beneficial owner) were as follows:
 
                  SECONDARY MARKET PARTNERSHIP NET UNIT PRICES
                FROM JANUARY 1, 1997 THROUGH SEPTEMBER 30, 1997
                       AS TRACKED BY THE GENERAL PARTNER
 


                                                        WEIGHTED                      NUMBER OF    DOLLAR VALUE
                                                          UNIT                          UNITS       OF TRADES
                                                       SALES PRICE    HIGH    LOW      TRADED        TRACKED
                                                       -----------    ----    ----    ---------    ------------
                                                                                    
CPA(R):1.............................................    $   362      $390    $292        815       $  407,500
CPA(R):2.............................................        331       360     265        734           99,090
CPA(R):3.............................................        468       525     408        675          168,750
CPA(R):4.............................................        438       475     372        641          275,630
CPA(R):5.............................................        279       329     260      1,261          596,453
CPA(R):6.............................................        896       936     855      1,280        1,280,000
CPA(R):7.............................................        737       802     510        692          588,200
CPA(R):8.............................................        906       953     600      2,228        2,228,000
CPA(R):9.............................................        747       920     600      1,258        1,258,000

 
                                       128
   140
 
         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
 
    The following table sets forth certain information regarding the beneficial
ownership of Units as of June 30, 1997 by each director and executive officer of
each General Partner and by all Directors and executive officers of the Managing
General Partner and the Company as a group, and, upon consummation of the
Consolidation, the Listed Share ownership of such officers and Directors. The
business address of the individuals listed is 50 Rockefeller Plaza, New York, NY
10020.


                             CPA(R):1           CPA(R):2           CPA(R):3           CPA(R):4           CPA(R):5     CPA(R):6     
                         ----------------   ----------------   ----------------   ----------------   ---------------- --------
                                 LISTED             LISTED             LISTED             LISTED             LISTED
                         UNITS  SHARES(1)   UNITS  SHARES(1)   UNITS  SHARES(1)   UNITS  SHARES(1)   UNITS  SHARES(1)   UNITS
                         -----  ---------   -----  ---------   -----  ---------   -----  ---------   -----  ---------   -----
                                                                                       
W.P. Carey..............  205     5,289(4)   210     5,767(5)   211     7,955(6)   205     6,792(7)   210     3,786(8)   105
F.J. Carey..............   --        --       --        --       --        --       10       331       --        --       25
S. M. Berzin(10)........   --        --       --        --       --        --       --        --       --        --       --
G.F. DuGan(10)..........   --        --       --        --       --        --       --        --       --        --       --
E. Faber................   --        --       --        --       --        --       --        --       --        --       --
B.G. Jones(10)..........    4       103       --        --       --        --       --        --       --        --       --
L.R. Klein..............   --        --       --        --       --        --       --        --       --        --       --
D.E. Nickelson..........   --        --       28       769       --        --       --        --       --        --       --
C.C. Townsend Jr........   --        --       --        --       --        --       --        --       --        --       --
R. Winssinger...........   --        --       --        --       --        --       --        --       --        --       --
All Directors & officers
 as a group ( members)..  209     5,392      258     7,085      253     9,538      215     7,123      210     3,786      150
 

                                                                                                              TOTAL LISTED
                                                                                                                 SHARES
                          CPA(R):6        CPA(R):7            CPA(R):8            CPA(R):9                    BENEFICIALLY
                         ----------   ----------------    ----------------    ----------------               OWNED AFTER THE
                           LISTED             LISTED              LISTED              LISTED        THE       CONSOLIDATION
                          SHARES(1)   UNITS  SHARES(1)    UNITS  SHARES(1)    UNITS  SHARES(1)    COMPANY        (2)(3)
                          ---------   -----  ---------    -----  ---------    -----  ---------    -------    ---------------
                      <                                                           
W.P. Carey..............    7,141(9)   110      6,047(10)  108     7,530(11)   108     5,671(12)  733,134(13)     793,956
F.J. Carey..............    1,700       13        715       15     1,046        15       788       7,500          12,080
S. M. Berzin(10)........       --       --         --       --        --        --        --          --              --
G.F. DuGan(10)..........       --       --         --       --        --        --        --          --              --
E. Faber................       --       --         --       --        --        --        --       1,250           1,250
B.G. Jones(10)..........       --        4        220       --        --        --        --          --             323
L.R. Klein..............       --       --         --       --        --        --        --       1,250           1,250
D.E. Nickelson..........       --       70      3,848       15     1,046        24     1,260       1,250           8,173
C.C. Townsend Jr........       --       --         --       --        --        --        --       1,250           1,250
R. Winssinger...........       --       --         --       --        --        --        --       1,250           1,250
All Directors & officers
 as a group ( members)..    9,473      222     12,204      158    11,016       164     8,719      751,778        826,186

 
- ---------------
 
 (1) Listed Share numbers represent the number of Listed Shares each would
     receive after the Consolidation when the Units are converted to Listed
     Shares. Conversion rates can be found on page 12 of this Consent
     Solicitation/Prospectus.
 
 (2) Unless otherwise indicated, each person has sole voting and investment
     power with respect to all Units and Listed Shares owned by such person.
 
 (3) Assuming that all CPA(R) Partnerships participate in the Consolidation.
 
 (4) Of these amounts, 5,026 Listed Shares are owned by W.P. Carey & Co., a
     corporation in which Mr. W.P. Carey owns a majority of the outstanding
     shares.
 
 (5) Of these amounts, 5,208 Listed Shares are owned by W.P. Carey & Co., a
     corporation in which Mr. W.P. Carey owns a majority of the outstanding
     shares.
 
 (6) Of these amounts 7,121 Listed Shares are owned by W.P. Carey & Co., a
     corporation in which Mr. W.P. Carey owns a majority of the outstanding
     shares.
 
 (7) Of these amounts, 6,462 Listed Shares are owned by CCP, a corporation in
     which Mr. W.P. Carey owns a majority of the outstanding shares.
 
 (8) Of these amounts, 3,419 Listed Shares are owned by CCP, a corporation in
     which Mr. W.P. Carey owns a majority of the outstanding shares.
 
 (9) Of these amounts 6,796 Listed Shares are owned by CCP, a corporation in
     which Mr. W.P. Carey owns a majority of the outstanding shares.
 
(10) Of these amounts 5,238 Listed Shares are owned by Seventh Carey, a
     corporation in which Mr. W.P. Carey owns a majority of the outstanding
     shares.
 
(11) Of these amounts, 6,827 Listed Shares are owned by Eighth Carey, a
     corporation in which Mr. W.P. Carey owns a majority of the outstanding
     shares.
 
(12) Of these amounts, 5,103 Listed Shares are owned by Ninth Carey, a
     corporation in which Mr. W.P. Carey owns a majority of the outstanding
     shares.
 
(13) Of this amount, 661,718 Listed Shares will be owned by the Manager, a
     limited liability company in which Mr. W.P. Carey owns a majority of the
     interests.
 
(14) Messrs. Berzin, DuGan & Jones own an interest in the Listed Shares owned by
     the Manager, W.P. Carey & Co. and its Affiliates through the W.P. Carey &
     Co. Partnership Equity Plan.
 
                                       129
   141
 
     No person or group is known by the General Partners to be the beneficial
owner of more than 5% of the outstanding Units of any CPA(R) Partnership at June
30, 1997.
 
     There exists no arrangement known to the CPA(R) Partnerships, the operation
of which may at a subsequent date result in a change of control of the
Partnerships.
 
             DESCRIPTION OF SHARES AND SUBSIDIARY PARTNERSHIP UNITS
 
     The following summary of certain provisions of the Organizational Documents
does not purport to be complete. Reference is made to the full text of the
Organizational Documents for their entire terms. See "COMPARISON OF UNITS,
LISTED SHARES AND SUBSIDIARY PARTNERSHIP UNITS" for additional information about
the Listed Shares and the Subsidiary Partnership Units.
 
LISTED SHARES
 
     In the Consolidation, the Listed Shares will not be issued in series.
Accordingly, the holders of Units of all nine CPA(R) Partnerships who acquire
Listed Shares in the Consolidation will receive identical Listed Shares. The
holders of the Listed Shares will bear the expenses of the formation of the
Company and the Consolidation. The performance of, and distributions with
respect to, the Listed Shares will be based upon the performance of the entire
portfolio of the Company's assets.
 
     The Company will pay distributions to holders of the Listed Shares when
declared by its Board of Directors out of funds legally available therefor.
While the initial policy of the Company will be to make quarterly distributions
to the holders of Listed Shares, the level and timing of distributions will
depend on, among other things, the cash flow and earnings of the Company, its
financial condition, debt covenants, reinvestment policies and such other
factors as the Board of Directors deems relevant. Distributions to the holders
of Listed Shares may be subject to preferences on distributions on securities
which may be issued by the Company in the future. The Company does not intend to
distribute to the holders of Listed Shares net cash receipts from sales or
refinancings of assets, but, instead, to retain such funds to make new
investments or for other purposes, taking into account the income tax impact, if
any, of reinvesting such proceeds rather than distributing them. These policies
are within the discretion of the Board of Directors and may be changed from time
to time. It is expected that the Board of Directors, in setting the level of the
distributions to the holders of Listed Shares, will take into account, among
other things, the Company's financial performance, need of funds for working
capital reserves, capital improvements, tax consequences to holders of Listed
Shares and new investment opportunities. See "DISTRIBUTION POLICY."
 
     The Listed Shares are not redeemable, except pursuant to certain
anti-takeover provisions adopted by the Company. See "Restricting Changes in
Control and Business Combination Provisions."
 
     Upon the liquidation of the Company, the holders of Listed Shares will be
entitled to share ratably in any assets remaining after satisfaction of
obligations to creditors, payment of expenses and any liquidation preferences on
any Shares that may then be outstanding. Therefore, holders of Listed Shares
will be entitled to a distribution based proportionately on their ownership of
the Company.
 
     Any matter submitted to the holders of Listed Shares generally requires the
affirmative vote of holders of a majority of the Listed Shares for approval.
There are no cumulative voting rights with respect to the election of Directors.
Listed Shareholders have voting rights with respect to (i) the election and
removal of Directors, (ii) the sale or disposition of all or substantially all
of the assets of the Company at any one time (other than sales or dispositions,
the proceeds of which are needed to redeem the Partnership Shares), (iii) the
merger or consolidation of the Company (where the Company is not the surviving
entity), (iv) the dissolution of the Company and (v) certain anti-takeover
provisions. The holders of Listed Shares will be entitled to one vote for each
Listed Share owned. Any action that may be taken at a meeting may be taken by
written consent in lieu of a meeting executed by holders of Shares sufficient to
authorize such action at a meeting. At any meeting, a holder of Listed Shares
may vote in person, by written proxy or by a signed writing directing the
 
                                       130
   142
 
manner in which his vote should be cast. Proxies are revocable at the pleasure
of the holder of Listed Shares executing it.
 
     No holders of any Listed Shares have any preemptive rights or any rights to
convert their Listed Shares into any other securities of the Company. Since a
public market for the Listed Shares is a condition to the consummation of the
Consolidation, the Company has applied for listing of the Listed Shares on the
NYSE.
 
SUBSIDIARY PARTNERSHIP UNITS
 
     The Subsidiary Partnership Units have been structured so that their
economic interests and legal rights are substantially the same as the terms and
conditions of the Units. A series of Subsidiary Partnership Units will be issued
by each of the Subsidiary Partnerships to correspond with the nine CPA(R)
Partnerships. A Subsidiary Partnership Unit will represent a direct ownership
interest in a Subsidiary Partnership as a limited partner. The performance of,
and distributions with respect to, each series of Subsidiary Partnership Units
will be based solely upon the performance of the Subsidiary Partnership that
issued such series. Thus, the performance of, and the distributions to the
holders with respect to, each series of Subsidiary Partnership Units will be
measured by reference to the performance of the CPA(R) Partnership relating to
that series as they existed prior to the Consolidation. See "DISTRIBUTION
POLICY."
 
     A liquidating distribution will be made with respect to a series of
Subsidiary Partnership Units in the following situations: (i) sale of a Property
which is owned by a Subsidiary Partnership (which does not include the pledge of
a Property in connection with the leveraging of such Property) or (ii) as soon
as practicable after appraisals are performed on the CPA(R) Partnerships'
properties no later than the dates listed below.
 


                                 CPA(R)                          APPRAISAL DATE
            -------------------------------------------------  ------------------
                                                            
            CPA(R):1.........................................  December 31, 1998
            CPA(R):2.........................................  December 31, 1998
            CPA(R):3.........................................  December 31, 1998
            CPA(R):4.........................................  December 31, 1998
            CPA(R):5.........................................  December 31, 2001
            CPA(R):6.........................................  December 31, 2001
            CPA(R):7.........................................  December 31, 2001
            CPA(R):8.........................................  December 31, 2002
            CPA(R):9.........................................  December 31, 2002

 
     The above provision providing for a partial liquidation upon the sale of a
Property and the redemption of the Subsidiary Partnership Units is designed to
be consistent with the expectations of a Unitholder that the liquidation of the
CPA(R) Partnerships would begin no later than a certain date. Such expectation
results from a provision in each of the Partnership Agreements. Thus, that
provision essentially tracks the Partnership Agreement provisions.
 
     Upon the liquidation of a Subsidiary Partnership, after satisfaction of all
of the Subsidiary Partnership's creditors, the holders of each series of
Subsidiary Partnership Units will be entitled to receive out of the assets of
the Subsidiary Partnerships available for distribution therefor, an amount in
cash or in kind equal to the total appraised value on such date of all assets of
the Subsidiary Partnership to the extent such Subsidiary Partnership has not yet
been the subject of a redemption event, minus the related selling expenses which
would be incurred in such a sale (based on local conditions existing at the
time). After payment of the full amount of the liquidation distributions to
which they are entitled, the holders of the Subsidiary Partnership Units will
not be entitled to any further participation in any distribution of assets of
the Company.
 
     The holders of Subsidiary Partnership Units have voting rights with respect
to the following matters relating to the Subsidiary Partnership in which they
own Units: (i) removal of any General Partner and (ii) the sale or all or
substantially all of the assets of the Subsidiary Partnership (except for sales
made in connection with the liquidation of the Subsidiary Partnership). Holders
of each class of Subsidiary Partnership Units will be entitled to the same
percentage vote as they would have been entitled to as Limited Partners on
 
                                       131
   143
 
matters relating to the CPA(R) Partnership in which they own Units. The
remaining percentage vote will be cast by the Company, which is expected to own
the Subsidiary Partnership Units not owned by Unitholders.
 
     Any action that may be taken at a meeting may be taken by written consent
in lieu of a meeting executed by holders of Subsidiary Partnership Units
sufficient to authorize such action at a meeting. At any meeting, a holder of
Subsidiary Partnership Units may vote in person, by written proxy or by a signed
writing directing the manner in which his vote should be cast. Proxies are
revocable at the pleasure of the holder of Subsidiary Partnership Units
executing it.
 
     Each Subsidiary Partnership is prohibited from issuing any equity
securities without the approval of the holders of the Subsidiary Partnership
Units as long as the Subsidiary Partnership Units are outstanding. No holders of
any Subsidiary Partnership Units have any preemptive rights or any rights to
convert their Subsidiary Partnership Units into any securities of the Company.
 
     The Subsidiary Partnership Units will not be listed on any national
securities exchange and will not be listed on the Nasdaq National Market, and no
public market for the Subsidiary Partnership Units is expected to develop.
 
RESTRICTING CHANGES IN CONTROL AND BUSINESS COMBINATION PROVISIONS
 
     Certain provisions of the Organizational Documents and the Shareholder
Rights Plan could make more difficult a change of control of the Company by
means of a tender offer, a proxy contest or otherwise. These provisions are
intended to enhance the likelihood of continuity and stability in the
composition of the Company's Board of Directors and management and in the
policies formulated by the Board of Directors and to discourage an unsolicited
takeover of the Company, if the Board of Directors determines that such takeover
is not in the best interests of the Company and its Shareholders. However, these
provisions could have the effect of discouraging certain attempts to acquire the
Company or remove incumbent management, even if some or a majority of
Shareholders deemed such an attempt to be in their best interests.
 
     Additional Classes and Series of Shares.  The Organizational Documents of
the Company authorize the Board of Directors (subject to certain restrictions)
to provide for the issuance of Shares in other classes or series, to establish
the number of Shares in each class or series and to fix the preference,
conversion and other rights, voting powers, restrictions, limitations as to
distributions, qualifications or terms or conditions of redemption of such class
or series. The Company believes that the ability of the Board of Directors to
issue one or more classes or series will provide the Company with increased
flexibility in structuring possible future financing and acquisitions and in
meeting other needs which might arise. The additional classes or series, as well
as the Listed Shares and Partnership Shares, will be available for issuance
without further action by the Company's Shareholders, unless such action is
required by applicable law or the rules of any stock exchange or automated
quotation system on which the Company's securities may be listed or traded.
Although the Board of Directors has no intention at the present time of doing
so, it could issue a class or series that could, depending on the terms of such
class or series, impede a merger, tender offer or other transaction that some or
a majority of the Shareholders might believe to be in their best interests or in
which the Shareholders might receive a premium for their Shares over the then
current market price of such Shares.
 
     Staggered Board of Directors.  Pursuant to the Organizational Documents,
the Board of Directors of the Company is divided into three classes, serving
staggered three-year terms. See "MANAGEMENT." The terms of the first, second and
third classes will expire in 1998, 1999 and 2000, respectively. Directors for
each class will be chosen for a three-year term upon the expiration of the
current class's term, beginning in 1998. The staggered terms for Directors may
affect the Company's Shareholders' ability to change control of the Company even
if a change of control were in the interests of the Shareholders. An individual
who has been elected to fill a vacancy will hold office only for the unexpired
term of the Director he is replacing.
 
     Number of Directors; Removal; Filling Vacancies.  The Organizational
Documents provide that the number of Directors of the Company will be fixed by
the Board of Directors, but must consist of not fewer than five nor more than 15
Directors. After consummation of the Consolidation, the Board will consist of 11
Directors. One class of Directors will be elected annually by the affirmative
vote of the holders of at least a
 
                                       132
   144
 
majority of the then-outstanding Listed Shares present at a meeting at which a
quorum is present. Directors can be removed from office only by the affirmative
vote of the holders of at least a majority of the then-outstanding Listed
Shares. In addition, any vacancy (other than a vacancy created by an increase in
the number of Directors) may be filled, at any regular meeting or at any special
meeting of the Directors called for that purpose, by the affirmative vote of a
majority of the remaining Directors, though less than a quorum. A vacancy
created by an increase in the number of Directors shall be filled by a majority
of the entire Board of Directors.
 
     Business Combination Provisions.  The Organizational Documents of the
Company contain certain business combination provisions (the "Business
Combination Provisions"). The Business Combination Provisions, in general,
provide that the transactions described in paragraphs (i) through (vi) below
(each, a "Business Combination") involving an Interested Party (as defined
below) are not permitted earlier than five years following the most recent date
on which an Interested Party became an Interested Party (the "Five-Year Tolling
Period"), unless either (A) the Business Combination or the transaction which
resulted in the Interested Party becoming an Interested Party is approved by the
Board of Directors prior to the most recent date on which the Interested Party
became an Interested Party (the "Determination Date") or (B) on or subsequent to
the Determination Date, but before the expiration of the Five-Year Tolling
Period, the transaction is approved by two-thirds of the Board of Directors and
two-thirds in interest of the Listed Shareholders other than the Interested
Party.
 
     In addition, the Business Combination Provisions provide that, following
the Five-Year Tolling Period, unless the Business Combination was approved by
the Board of Directors prior to the Determination Date, or the minimum price
criteria and procedural requirements described in paragraphs (a) and (b) below
have been met (collectively, the "Fair Price and Procedural Requirements"), a
Business Combination is permitted only if the Business Combination is
recommended to the Shareholders by the Board of Directors and then approved by
(i) 80% in interest of the Listed Shareholders and (ii) two-thirds in interest
of the Listed Shareholders other than the Interested Party (the voting
requirements of clauses (i) and (ii) to be referred to herein as the "Special
Approval Vote").
 
     An "Interested Party" is defined as any person (other than (a) the Company,
(b) any subsidiary of the Company, (c) the General Partners, and (d) the
Original Shareholders and (e) any affiliate or associate of any person in (c) or
(d) above) that (i) is the beneficial owner, directly or indirectly, of 10% or
more of the voting power of the then outstanding Shares, (ii) is an affiliate or
associate of the Company and within two years prior to the date in question was
the beneficial owner, directly or indirectly, of 10% or more of the then
outstanding Shares or (iii) is an affiliate or associate of any person described
in clauses (i) or (ii) above.
 
     A "Business Combination" includes the following transactions:
 
          (i) Unless the merger, consolidation or exchange of interests does not
     alter the contractual rights of the Shares as expressly set forth in the
     Company Organizational Documents or change or convert in whole or in part
     the outstanding Shares, any merger, consolidation or exchange of interests
     of the Company or any subsidiary with (a) any Interested Party or (b) any
     other entity (whether or not itself an Interested Party) which is, or after
     the merger, consolidation or exchange of interests will be, an affiliate of
     an Interested Party that was an Interested Party prior to the transaction;
 
          (ii) Any sale, lease, transfer or other disposition, other than in the
     ordinary course of business, in one transaction or a series of transactions
     in any 12-month period to any Interested Party or any affiliate of any
     Interested Party (other than the Company or any of its subsidiaries) of any
     assets of the Company or any subsidiary having, measured as of the time the
     transaction or transactions are approved by the Board of Directors of the
     Company, an aggregate book value as of the end of the Company's most
     recently ended fiscal quarter of 10% or more of the total market value of
     the outstanding Shares or of its net worth as of the end of its most
     recently ended fiscal quarter;
 
          (iii) The issuance or transfer by the Company or any subsidiary, in
     one transaction or a series of transactions, of any of the Shares or any
     equity securities of a subsidiary which have an aggregate market value of
     5% or more of the total market value of the outstanding Shares to any
     Interested Party or any
 
                                       133
   145
 
     affiliate of any Interested Party (other than the Company or any of its
     subsidiaries) except pursuant to the exercise of warrants or rights to
     purchase securities offered pro rata to all Shareholders or any other
     method affording substantially proportionate treatment to the Shareholders;
 
          (iv) The adoption of any plan or proposal for the liquidation or
     dissolution of the Company in which anything other than cash will be
     received by an Interested Party or any affiliate of any Interested Party;
 
          (v) Any reclassification of securities or recapitalization of the
     Company, or any merger, consolidation or exchange of Shares with any of its
     subsidiaries which has the effect, directly or indirectly, in one
     transaction or a series of transactions, of increasing by 5% or more of the
     total number of outstanding Shares, the proportionate amount of the
     outstanding Shares or the outstanding number of any class of equity
     securities of any subsidiary which is directly or indirectly owned by any
     Interested Party or any affiliate of any Interested Party; or
 
          (vi) The receipt by any Interested Party or any affiliate of any
     Interested Party (other than the Company or any of its subsidiaries) of the
     benefit, directly or indirectly (except proportionately as a Shareholder),
     of any loan, advance, guarantee, pledge or other financial assistance or
     any tax credit or other tax advantage provided by the Company or any of its
     subsidiaries.
 
     (a) Minimum Price Criteria.  A Business Combination proposed by an
Interested Party after the expiration of the Five-Year Tolling Period must
obtain the Special Approval Vote unless the Interested Party complies with the
Fair Price and Procedural Requirements or the Board of Directors approves the
Business Combination or the transaction in which the Interested Party became an
Interested Party prior to the Determination Date.
 
     The Fair Price and Procedural Requirements provide that, in a Business
Combination involving cash or other consideration being paid to the
Shareholders, the consideration will be required to be either in cash or in the
same form as the Interested Party paid in acquiring the largest number of Shares
that it has acquired in any one transaction or series of related transactions,
except to the extent that the Shareholders otherwise elect in connection with
their approval of the proposed transaction. In addition, the transaction
constituting the Business Combination must provide for payment of consideration
per Share at least equal to the highest of the following: (i) the highest per
Share price paid by the Interested Party for any of the Shares of the same class
or series acquired by it (A) within the five-year period immediately prior to
the first public announcement of the proposed Business Combination (the
"Announcement Date") or (B) within the five-year period immediately before the
Determination Date, (ii) the highest preferential amount per Share to which the
holders of the Shares of such class or series are entitled in the event of any
voluntary or involuntary liquidation, dissolution or winding up of the Company,
(iii) the fair market value per Share of the same class or series on the
Announcement Date or the Determination Date, whichever is higher or (iv) the
price per Share equal to the fair market value per Share on the Announcement
Date or on the Determination Date, whichever is higher, multiplied by a fraction
equal to (A) the highest per Share price paid by the Interested Party for any of
the Shares of the same class or series acquired by it within the five-year
period immediately prior to the Announcement Date over (B) the fair market value
per Share of the same class or series on the first day in such five-year period
on which the Interested Party acquired any of the Shares.
 
     For purposes of the Fair Price and Procedural Requirements, the fair market
value of the Shares on the Announcement Date or the Determination Date will be
the highest closing sale price during the 30-day period immediately preceding
the date in question of a Share of the same class or series on the composite
tape for NYSE-listed stocks, or, if Shares of the same class or series are not
quoted on the composite tape, on the NYSE, or, if the Shares of the same class
or series are not listed on the NYSE, on the principal United States securities
exchange registered under the Exchange Act on which the Shares of the same class
or series are listed, or, if the Shares of the same class or series are not
listed on any such exchange, the highest closing bid quotation with respect to a
Share of the same class or series during the 30-day period preceding the date in
question on the NASD automated quotation system or any system then in use, or,
if no such quotations are available, the fair market value on the date in
question of a Share of the same class or series as determined by the Board of
Directors in good faith.
 
                                       134
   146
 
     (b) Procedural Requirements.  The Fair Price and Procedural Requirements
also provide that, in order to avoid the Special Approval Vote, after an
Interested Party becomes an Interested Party, it will have to comply with
certain procedural requirements, as well as the minimum price requirements,
unless the Business Combination is approved by the Board of Directors prior to
the Determination Date.
 
     Under the Fair Price and Procedural Requirements, the Special Approval Vote
applies after the expiration of the Five Year Tolling Period (unless the Board
of Directors approves the Business Combination prior to the Determination Date)
if the Company, after the Interested Party has proposed a Business Combination
and after the Determination Date but prior to consummation of such Business
Combination, (A) fails to pay in a timely manner the full amount of any
distributions on any preferred Shares (including any Partnership Shares) then
outstanding, (B) fails to increase the annual rate of distributions made with
respect to any Shares to reflect any recapitalization, reorganization or similar
transaction which has the effect of reducing the number of outstanding Shares or
(C) reduces the annual rate of distributions paid on any class or series of
Shares that are not preferred. The provisions of clauses (A), (B) and (C) do not
apply if no Interested Party or an affiliate or associate of an Interested Party
voted as a member of the Board of Directors in a manner inconsistent with
clauses (A), (B) and (C) and the Interested Party, within 10 days after any act
or failure to act inconsistent with such items, notifies the Board of Directors
that the Interested Party disapproves thereof and requests in good faith that
the Board of Directors rectify such act or failure to act. This provision is
designed to prevent an Interested Party who controls the necessary voting power
from attempting to depress the market price of the Shares prior to consummating
a Business Combination by reducing distributions thereon and thereby reducing
the consideration required to be paid pursuant to the minimum price criteria.
 
     The Special Approval Vote also applies to a proposed Business Combination
after the expiration of the Five Year Tolling Period (unless the Board of
Directors approves the Business Combination prior to the Determination Date) if
the Interested Party acquired any additional Shares (except as part of the
transaction in which it became an Interested Party or by virtue of proportionate
Share splits or distributions) in any transaction subsequent to the time it
proposes a Business Combination. This provision is intended to prevent an
Interested Party from purchasing additional Shares at prices that are lower than
those set by the minimum price criteria after it proposes a Business
Combination.
 
     The Interested Party will be required to meet the Fair Price and Procedural
Requirements with respect to each class or series of Shares, whether or not the
Interested Party owned Shares of that class or series prior to proposing the
Business Combination. If the Fair Price and Procedural Requirements are not met
with respect to each class or series of Shares, the Special Approval Vote will
be applicable unless the Business Combination was approved by the Board of
Directors prior to the Determination Date. In addition, if the transaction is
not of a type which involves the receipt of any cash, securities or other
consideration by Shareholders generally, such as a sale of assets or an issuance
of Company interests to an Interested Party, the minimum price criteria
discussed in paragraph (a) above could not be met and the Special Approval Vote
will be applicable unless the transaction were approved by the Board of
Directors prior to the Determination Date.
 
     Advantages and Disadvantages of the Business Combination Provisions.  The
Business Combination Provisions are designed to prevent certain of the potential
inequities of Business Combinations that involve two or more steps. In the first
instance, in order to complete a Business Combination within the Five-Year
Tolling Period, the Interested Party must either (i) obtain the approval by the
Board of Directors prior to the Determination Date or (ii) obtain the approval
of two-thirds of the Board of Directors and two-thirds in interest of the
Shareholders (excluding the vote of the Interested Party). The effect of these
provisions is to place a veto power over certain transactions in the hands of
the Board of Directors and Shareholders, other than the Interested Party.
 
     In the second instance, after the expiration of the Five-Year Tolling
Period, the Interested Party must either assure itself of obtaining the
affirmative votes of at least (i) 80% in interest of all Shareholders and (ii)
two-thirds in interest of the Shareholders (excluding the vote of the Interested
Party) prior to the vote on the Business Combination, or be prepared to meet the
Fair Price and Procedural Requirements. The Fair Price and Procedural
Requirements are designed to protect those Shareholders who have not tendered or
 
                                       135
   147
 
otherwise sold their Shares to a third party who is attempting to acquire
control, by helping to assure that at least the same price and form of
consideration is paid to such Shareholders in a Business Combination as were
paid to Shareholders in the initial step of the acquisition. In the absence of
these provisions, an Interested Party who acquires control of the Company could
subsequently, by virtue of such control, force minority Shareholders to sell or
exchange their Shares at a price that may not reflect any premium the Interested
Party may have paid in order to acquire its interest. Such a price could be
lower than the price paid by the Interested Party in acquiring control and could
also be in a less desirable form of consideration (e.g., equity or debt
securities of the Interested Party instead of cash).
 
     In many situations, the Fair Price and Procedural Requirements will require
that an Interested Party pay Shareholders a higher price for their Shares and/or
structure the transaction differently from what would be the case without the
provision. Accordingly, the Board of Directors believes that, to the extent a
Business Combination is involved as part of a plan to acquire control of the
Company, the Business Combination Provisions may increase the likelihood that an
Interested Party will negotiate directly with the Board of Directors. The Board
of Directors believes that it is in a better position than individual
Shareholders of the Company to negotiate effectively on behalf of all
Shareholders, in that the Board of Directors is likely to be more knowledgeable
than most individual Shareholders in assessing the business and prospects of the
Company. Therefore, the Board of Directors is of the view that negotiations
between the Board of Directors and an Interested Party will increase the
likelihood that Shareholders in general will receive a higher price for their
Shares than otherwise might be obtained.
 
     Although some substantial acquisitions of equity securities are made
without the objective of effecting a subsequent Business Combination, in many
cases a purchaser acquiring control desires to have the option to consummate
such a Business Combination. Assuming that to be the case, the Business
Combination Provisions will tend to deter a potential purchaser whose objective
is to seek control of the Company at a relatively low price, since acquiring the
remaining equity interest will not be assured unless the applicable voting
requirements were met, the Fair Price and Procedural Requirements were satisfied
or the Board of Directors were to approve the transaction prior to the
Determination Date. The Business Combination Provisions also should help to
deter the accumulation of large blocks of the Shares, which the Board of
Directors believes to be potentially disruptive to the stability of the Company
and which could precipitate a change of control of the Company on terms
unfavorable to other Shareholders.
 
     Tender offers or other non-open market acquisitions of equity securities
usually are made at prices above their prevailing market price. In addition,
acquisitions of equity securities by persons attempting to acquire control
through market purchases may cause the market price of the securities to reach
levels that are higher than might otherwise be the case. The presence of the
Business Combination Provisions may deter such purchases, particularly those of
less than all of the Shares, and may, therefore, deprive the Company's
Shareholders of an opportunity to sell their Shares at a temporarily higher
market price. Because of the Special Approval Vote for approval of any
subsequent Business Combination and the possibility of having to pay a price to
other Shareholders in such a Business Combination that is not less than the
price paid for its initial holdings, the Business Combination Provisions may
make it more costly for a third party to acquire control of the Company. It
should be noted that the Business Combination Provisions will not necessarily
deter persons who might be willing to seek control by acquiring a substantial
portion of the Shares when they have no intention of acquiring the remaining
Shares.
 
     In certain cases, the Fair Price and Procedural Requirements' minimum price
provisions, while providing objective pricing criteria, could be arbitrary and
not indicative of value. In addition, an Interested Party may be unable, as a
practical matter, to comply with all of the procedural requirements. In these
circumstances, unless an Interested Party were assured of obtaining the required
number of affirmative votes from the other Shareholders, it will be forced
either to negotiate with the Board of Directors and offer terms acceptable to
the Board of Directors or to abandon such proposed Business Combination.
 
     Amendments to Business Combination Provisions.  The Organizational
Documents provide that the Business Combination Provisions may be amended or
repealed only by a vote of 80% in interest of all Listed
 
                                       136
   148
 
Shareholders, voting together as a single class, excluding Shares held by any
Interested Party or any affiliate of an Interested Party.
 
     Control Share Acquisition Provisions.  The Organizational Documents also
contain control Share acquisition provisions (the "Control Share Acquisition
Provisions"). The Control Share Acquisition Provisions, in general, provide that
any person or entity that acquires one-fifth or more of the outstanding Shares
of any class or series acquires voting rights with respect to the acquired
Shares only to the extent approved by the affirmative vote of two-thirds in
interest of the Listed Shareholders, but excluding any votes cast with respect
to Shares in respect of which the acquirer is entitled to exercise or direct the
exercise of the voting power.
 
     The Control Share Acquisition Provisions provide that a person or entity
acquires Control Shares whenever it acquires Shares that, but for the operation
of the Control Share Acquisition Provisions, will bring its voting power within
any of the following ranges: (i) one-fifth to one-third, (ii) one-third to a
majority or (iii) a majority or more. A "Control Share Acquisition" generally
means the acquisition of Shares that will entitle the acquiring person
immediately after the acquisition to exercise or direct the exercise of the
voting power of Shares within one of these ranges of voting power. Excepted from
the definition of Control Share Acquisition is an acquisition of Shares from any
person whose previous acquisition of Shares was pursuant to the laws of descent
or distribution or the satisfaction of a pledge or other security interest
created in good faith and not for the purpose of circumventing the Control Share
Acquisition Provisions or a merger, consolidation or exchange of interests if
the Company is a party thereto. Subject to certain exceptions, a Control Share
Acquisition does not include the acquisition of Shares in good faith and not for
the purpose of circumventing the Control Share Acquisition Provisions by or from
any person whose voting rights have previously been authorized by the Listed
Shareholders in compliance with the Control Share Acquisition Provisions or any
person whose previous acquisition of the Shares will have constituted a Control
Share Acquisition but for the exclusions in the preceding sentence. In addition,
a Control Share Acquisition does not include the acquisition of Shares by (a)
any subsidiary of the Company, (b) the General Partners and the Original
Shareholders and (c) any affiliate or associate of any person in (b) above.
 
     Voting Rights of Control Shares.  Under the Control Share Acquisition
Provisions, a person or entity that acquires Control Shares pursuant to a
Control Share Acquisition acquires voting rights with respect to those control
Shares only to the extent approved by the affirmative vote of two-thirds in
interest of the Listed Shareholders, but excluding any votes cast with respect
to Shares in respect of which the acquirer is entitled to exercise or direct the
exercise of the voting power.
 
     The acquirer may require the Company to hold a meeting of the Listed
Shareholders for the purpose of considering the status of its voting rights by
complying with the requirements of the Organizational Documents. The acquirer
must deliver to the Company an acquiring person statement, which must set forth,
among other things, the terms of the proposed acquisition and representations
that the proposed Control Share Acquisition, if consummated, will not be
contrary to law, and that the acquirer has the financial capacity to make such
acquisition. If the acquirer so requests at the time of delivery of the
acquiring person statement and gives a written undertaking to pay the expenses
of a meeting, the Board of Directors is generally required to call and hold,
within 50 days after receipt of the acquiring person statement and undertaking,
a meeting of the Listed Shareholders to consider the voting rights to be
accorded the Shares to be acquired in the Control Share Acquisition. In
connection with calling the meeting, the Company must send a notice to the
Listed Shareholders which includes or is accompanied by both the acquiring
person statement and a statement by the Board of Directors setting forth its
position or recommendation or stating that it is taking no position or making no
recommendation with respect to the issue of voting rights to be accorded the
Shares acquired in the Control Share Acquisition.
 
     Redemption of Control Shares.  If an acquiring person statement has been
delivered on or before the tenth day after the Control Share Acquisition and the
Listed Shareholders do not vote to approve voting rights to the Control Shares,
the Company may redeem the Control Shares from the acquirer at any time during
the 60-day period commencing on the day of a meeting at which the voting rights
of the Control Shares were considered and not approved. If the acquirer fails to
deliver an acquiring person statement on or before the tenth day after the
Control Share Acquisition, the Company may redeem the Control Shares (except
Control
 
                                       137
   149
 
Shares for which voting rights have been approved) at any time during the period
commencing on the 11th day after the Control Share Acquisition and ending 60
days after the acquiring person statement has been delivered. Any redemption of
Control Shares shall be at the fair value of the Control Shares as of the date
of the last acquisition of Control Shares by the acquirer or, if a meeting is
held to consider the voting rights of the Control Shares, as of the date of the
meeting.
 
     Advantages and Disadvantages of the Control Share Acquisition
Provisions.  The Control Share Acquisition Provisions will permit the Listed
Shareholders to review, on a collective basis, the merits of a proposed
acquisition of control of the Company without the time pressure and coercive
atmosphere often present with tender offers and other non-negotiated
transactions. Although a change of control may in certain circumstances be
beneficial to security holders, the Control Share Acquisition Provisions are
intended to provide the Listed Shareholders with the continued ability to make a
reasoned, thoughtful decision on proposed acquisitions of significant voting
power. It also may enhance the Company's bargaining power with a potential
acquirer.
 
     The Control Share Acquisition Provisions also may make it more difficult or
costly for another party to acquire and exercise control of the Company. To the
extent that it has the effect of discouraging a future takeover attempt, it
could prevent Shareholders from realizing any premium over the prevailing market
price that might be involved in any such transaction. The Control Share
Acquisition Provisions also may discourage gradual market purchases by an
acquirer, thereby depriving some Listed Shareholders of an opportunity to sell
their Shares at a temporarily higher market price, though the provisions of the
Control Share Acquisition Provisions may force an acquirer to pay a higher price
for control and Shareholders will thereby benefit. Finally, to the extent that
the Control Share Acquisition Provisions enable the Company to resist a takeover
or a change of control or removal of the Board of Directors, it could make it
more difficult to remove the existing management of the Company, even if such
removal will be beneficial to the Shareholders.
 
     Amendments to Control Share Acquisition Provisions.  The Organizational
Documents provide that the Control Share Acquisition Provisions may be amended
or repealed only by a vote of 80% in interest of all Listed Shareholders,
excluding any votes cast with respect to Control Shares held by an acquirer.
 
     Shareholder Rights Plan.  The Company intends to enter into the Shareholder
Rights Plan with a rights agent that will provide for the issuance of one right
(a "Right") for each outstanding Share to the Company's Listed Shareholders of
record on a record date to be established by the Board of Directors (the "Rights
Record Date"). Each Right will entitle the holder thereof to buy one Share at a
specified exercise price, which will be subject to adjustment.
 
     Set forth below is a description of the proposed terms of the Listed
Shareholder Rights Plan.
 
     Distribution Date.  Until the close of business on the tenth day after the
earlier to occur of (i) the date a person (an "Acquiring Person") (other than
the Company, any subsidiary of the Company, the General Partners, any Affiliate
of the General Partners, the Original Shareholders and any employee benefit plan
of the Company) alone or together with affiliates and associates, has become the
beneficial owner of 5% or more of the outstanding Shares or (ii) the date of the
commencement of, or announcement of, an intention to make a tender offer or
exchange offer the consummation of which will result in the beneficial ownership
by a person or group (other than the Company, any subsidiary of the Company, the
General Partners, any Affiliate of the General Partners, the Original
Shareholders and any employee benefit plan of the Company) of 10% or more of the
outstanding Shares (the earlier of (i) or (ii) being called the "Rights
Distribution Date"), the Rights will be evidenced by the Shares registered in
the name of the holders of the Shares and not be separate Right certificates.
 
     The Shareholder Rights Plan is expected to provide that, until the Rights
Distribution Date, the Rights will be transferred with and only with the Shares.
Until the Rights Distribution Date (or earlier termination or expiration of the
Rights), the transfer of any Shares outstanding as of the Rights Record Date
will also constitute the transfer of the Rights associated with such Shares. As
soon as practicable following the Rights Distribution Date, separate
certificates evidencing the Rights (a "Rights Certificate") will be mailed to
 
                                       138
   150
 
holders of record of the Shares as of the close of business on the Rights
Distribution Date and such separate Rights Certificates alone will evidence the
Rights.
 
     The Rights are not exercisable until the Rights Distribution Date. The
Rights will expire on the tenth anniversary of the Rights Record Date (the
"Final Expiration Date") unless the Final Expiration Date is extended or unless
the Rights are earlier redeemed by the Company, as described below.
 
     Adjustments to Purchase Price.  The purchase price payable (the "Exercise
Price"), and the number of the Shares or other securities or property issuable,
upon exercise of the Rights are subject to adjustment from time to time to
prevent dilution in the event the Company (i) declares or pays any distribution
on the Shares payable in Shares or other securities, (ii) subdivides or splits
the outstanding Shares into a greater number of interest or (iii) combines or
consolidates the outstanding Shares into a smaller number of interests or
effects a reverse split of the outstanding Shares.
 
     Exercise of Rights.  In the event that on or after the Rights Distribution
Date, the Company is acquired in a merger or other business combination
transaction or 50% or more of its consolidated assets or earning power are sold
(in one transaction or a series of transactions other than in the ordinary
course of business), proper provision will be made so that each holder of a
Right will thereafter have the right to receive, upon the exercise thereof at
the then current Exercise Price, that number of partnership interests, common
shares or other equity securities of the acquiring entity which at the time of
such transaction will have a market value of two times the Exercise Price. In
the event that any person, together with its affiliates and associates, becomes
the beneficial owner of 5% or more of the Shares then outstanding, unless such
acquisition is approved by the Board of Directors, each holder of a Right, other
than Rights beneficially owned by the Acquiring Person (which will thereafter be
void), will thereafter have the right to receive upon exercise thereof and
payment of the Exercise Price, the greater of (i) the number of Shares for which
such Right was exercisable immediately prior to such event or (ii) that number
of Shares having a market value of two times the Exercise Price.
 
     Redemption of Rights.  At any time prior to the earlier to occur of (i) the
acquisition by a person, together with its affiliates and associates of
beneficial ownership of 5% or more of the outstanding Shares or (ii) the Final
Expiration Date, the Board of Directors may cause the Company to redeem the
Rights in whole, but not in part, at a redemption price of $.01 per Right.
Immediately upon any redemption of the Rights, all rights relating to the Rights
(except the right to receive the redemption price for each Right), including the
right to exercise the Rights, will terminate.
 
     Amendment of Rights Plan.  The terms of the Rights may be amended by the
Board of Directors in any manner without the consent of the holders of the
Rights, except that from and after such time as any person becomes an Acquiring
Person, no such amendment may adversely affect the interest of the holders of
the Rights (other than Acquiring Persons).
 
     Effect of the Rights Plan.  Although the Rights will not prevent a takeover
of the Company, the Rights may have certain anti-takeover effects. The Rights
could cause substantial dilution to a person or group that attempts to acquire
the Company in a manner or on terms not approved by the Board of Directors. The
Rights, however, should not deter any prospective offerer willing to negotiate
in good faith with the Company.
 
RESALE OF SHARES
 
     The Listed Shares to be received by the General Partners and their
affiliates as a substitute for a portion of their general partner interests in
the CPA(R) Partnerships will be restricted shares which may only be resold
pursuant to an effective registration statement or pursuant to Rule 144 under
the Securities Act. The General Partners and their affiliates will have the
ability to compel the Company to register the Listed Shares they receive in the
Consolidation. The costs of this registration would be borne by the Company.
 
     Shares received by persons who may be deemed to be "affiliates" of the
Company may be sold by those persons only in accordance with the provisions of
Rule 144 under the Securities Act, pursuant to an effective registration under
the Securities Act, or in transactions that are exempt from registration under
the Securities Act. Rule 144 provides, in general, that those Shares may be sold
by the affiliate only if (i) the number of Shares sold within any three-month
period does not exceed the greater of 1% of the total number of
 
                                       139
   151
 
outstanding Shares or the average weekly trading volume of the shares during the
four calendar weeks immediately preceding the date on which the notice of sale
is filed with the SEC and (ii) the Shares are sold in transactions directly with
a "market maker" or in "brokers' transactions" within the meaning of Rule 144
under the Securities Act.
 
TRANSFER AGENT AND REGISTRAR
 
     The Transfer Agent and Registrar for the Shares will be ChaseMellon
Shareholder Services L.L.P.
 
              COMPENSATION, REIMBURSEMENT AND DISTRIBUTIONS TO THE
                          GENERAL PARTNERS AND MANAGER
 
COMPENSATION PAYABLE BY THE CPA(R) PARTNERSHIPS
 
     Under the Partnership Agreements, the General Partners are entitled to
receive fees in connection with managing the affairs of each CPA(R) Partnership.
The Partnership Agreements also provide that the General Partners are to be
reimbursed for their expenses for services performed for each Partnership, such
as legal, accounting, transfer agent, data processing and duplicating services.
 
     The General Partners are currently entitled to receive the following fees
and distributions from the CPA(R) Partnerships:
 


                                                                            PREFERRED
                                                                            RETURN ON         MAXIMUM
                                                           PERCENTAGE         SALE         PERCENTAGE OF
   CPA(R)                                                    OF CASH           OF         GAIN ON SALE OF
   PROGRAM          PROPERTY MANAGEMENT/LEASING FEE       DISTRIBUTIONS    PROPERTY(1)      PROPERTY(2)
- -------------   ----------------------------------------  -------------   -------------   ---------------
                                                                              
CPA(R):1.....   5% of Adjusted Cash from Operations(3)           1%             3%               10%
CPA(R):2.....   5% of Adjusted Cash from Operations(3)           1%             3%               10%
CPA(R):3.....   5% of Adjusted Cash from Operations(3)           2%             3%               10%
CPA(R):4.....   1% of gross lease payments(4)                    6%             3%               12%
CPA(R):5.....   1% of gross lease payments(4)                    6%             3%               12%
CPA(R):6.....   1% of gross lease payments(4)                    6%             3%               12%
CPA(R):7.....   1% of gross lease payments(4)                    6%             3%               10%
CPA(R):8.....   3% of gross lease payments over first           10%             3%               15%
                five years of original term of each
                lease
CPA(R):9.....   3% of gross lease payments over first           10%             3%               15%
                five years of original term of each
                lease

 
- ---------------
 
(1) Preferred returns on the sale of property only after investors receive from
    the sale of properties 100% of the amount invested in the CPA(R) Program
    plus for CPA(R):1, CPA(R):2 and CPA(R):3, a cumulative annual return of six
    percent to nine percent with payments pro rated on the basis of the return
    achieved, for CPA(R):4, CPA(R):5 and CPA(R):6, a cumulative annual return of
    six percent and for CPA(R):7, CPA(R):8 and CPA(R):9, a cumulative annual
    return of eight percent.
 
(2) Represents maximum share of gain on the sale of a property after all
    subordination provisions are satisfied. The General Partners' share of the
    gain on the sale of properties is payable only after investors receive from
    the sale of properties 100 percent of the amount invested in the CPA(R)
    Program plus an annual return of between six percent and nine percent. In
    addition, certain of the CPA(R) Partnerships have subordination provisions
    relative to the total cash returned to investors.
 
                                       140
   152
 
(3) "Adjusted Cash from Operations" does not include cash proceeds realized from
    the sale, exchange or other disposition of assets of the Partnership or from
    financing of Partnership property or the refinancing of any Partnership
    indebtedness.
 
(4) The management fee for properties not subject to leases with an initial term
    of 10 years or more is (i) 6% of the gross revenues of such leases where
    such Affiliate performs leasing, re-leasing and leasing related services, or
    (ii) 3% of gross revenues of such leases where such services are not
    performed; provided, however, that in no event shall such management fee
    exceed an amount which is competitive for similar services in the same
    geographic area and further provided that bookkeeping services and fees paid
    to non-Affiliates for management services shall be included in the
    management fee.
 
     The general partners of the CPA(R) Partnerships have earned the following
payments over the past three years:
 


                                                         PARTNERSHIP       DISTRIBUTIONS
                                        MANAGEMENT       REIMBURSED        OF CASH FROM
      CPA(R) PROGRAM         YEAR          FEES           EXPENSES          OPERATIONS          TOTAL
- ---------------------------  ----       ----------       -----------       ------------       ----------
                                                                               
CPA(R):1...................  1994        $ 44,581         $  51,607          $ 12,699         $  108,887
                             1995          72,881            44,250            13,135            130,266
                             1996          66,815            43,956            12,919            123,690
 
CPA(R):2...................  1994          57,148            56,265            14,590            128,003
                             1995         254,174            51,138            14,917            320,229
                             1996         101,644            51,394            13,322            166,360
 
CPA(R):3...................  1994         162,711            84,839            93,127            340,677
                             1995         930,191            86,183            94,447          1,110,821
                             1996         218,507            84,519            62,206            365,232
 
CPA(R):4...................  1994          98,187           160,125           292,697            551,009
                             1995          91,564            95,644           286,854            474,062
                             1996         210,254           148,728           221,872            580,854
 
CPA(R):5...................  1994         156,947           178,840           351,738            687,525
                             1995         116,825           117,584           345,833            580,242
                             1996          76,763           113,288           222,848            412,899
 
CPA(R):6...................  1994          97,849           154,562           280,823            533,234
                             1995         156,629           152,795           282,718            592,142
                             1996         111,048           115,128           229,831            456,007
 
CPA(R):7...................  1994         135,794           113,171           194,804            443,769
                             1995         102,753           123,492           214,536            440,781
                             1996         101,181           110,024           174,151            385,356
 
CPA(R):8...................  1994         199,664           101,761           635,791            937,216
                             1995          26,777            87,856           641,394            756,027
                             1996          22,037           135,221           590,134            747,392
 
CPA(R):9...................  1994         346,802            90,304           558,971            996,077
                             1995         131,703            93,245           561,616            786,564
                             1996           7,354           109,085           508,557            624,996

 
                                       141
   153
 
AMOUNTS PAYABLE TO THE MANAGER AFTER THE CONSOLIDATION
 
  Amounts Payable by the Company.
 
     The following is a description of the fees payable by the Company to the
Manager in connection with the services to be provided by the Manager.
 
     Management Fee.  The Manager will be paid a monthly management fee at an
annual rate of .5% of the Total Capitalization of the Company. The Management
Fee and Performance Fee will each be reduced by one-half of the amount received
by the Manager from the Subsidiary Partnerships for property management or
leasing fees and distributions of Cash from Operations. The Total Capitalization
of the Company will be measured each month by adding (i) the average of total
principal amount of the debt owed by the Company (measured as of the first and
last day of each month) and (ii) the Average Market Capitalization of the
Company (measured by multiplying the closing price of the Listed Shares on each
trading day of the month by the total number of Listed Shares issuable in the
Consolidation outstanding each trading day, adding the product for each day and
dividing the sum by the number of trading days in the month).
 
     Performance Fee.  The Manager will be paid a monthly Performance Fee at an
annual rate of .5% of the Total Capitalization of the Company. This fee will be
paid in the form of restricted Listed Shares which will vest ratably over five
years. Before such shares are vested, the restricted Listed Shares will not be
transferable and will be subject to forfeiture in the event the Manager is
terminated for cause or resigns. The restricted Listed Shares will vest
immediately in the event of a change of control and certain other circumstances.
The Management Fee and Performance Fee will each be reduced by one-half of the
amount received by the Manager from the Subsidiary Partnerships for property
management or leasing fees and distributions of Cash from Operations. The sale
of the Listed Shares will be restricted pursuant to Rule 144 of the '33 Act. The
fee amount will be divided by the closing price of the Listed Shares on the last
trading day of the month to determine the number of Listed Shares to be paid to
the Manager.
 
     Termination Fee.  If the Management Agreement is terminated in connection
with a change of control, by the Company without cause or by the Manager with
Good Reason, the Manager will be entitled to receive a Termination Fee. The
Termination Fee equals the sum of (A) any fees that would be earned by the
Manager upon the disposition of the assets of the Company and the Subsidiary
Partnerships at their appraised value as of the date the Management Agreement is
terminated (the "Termination Date") and (B)(1) if the agreement is terminated by
the Company after a change in control, $50 million if the change in control
occurs on or before December 31, 1998 and thereafter, five times the total fees
paid to the Manager by the Company and the Subsidiary Partnerships in the 12
months preceding the change in control and (2) if the agreement is terminated
without cause or for Good Reason, $50 million if the agreement is terminated
before December 31, 1999; $40 million if the agreement is terminated before
December 31, 2000; $30 million if the agreement is terminated before December
31, 2001; $20 million if the agreement is terminated before December 31, 2002
and $10 million if the agreement is terminated before December 31, 2003.
 
     The Manager may also be paid fees on a transactional basis for
acquisitions, dispositions and other similar transactions. The terms of such
fees will be negotiated with the Board of Directors.
 
  Amounts Payable by the Subsidiary Partnerships.
 
     After the Consolidation, the general partner interest held by the Manager
in each Subsidiary Partnership will be converted to a limited partner interest.
The Manager will be entitled solely to the distributions from the respective
Subsidiary Partnerships described below. Distributions paid to the Manager by
the Subsidiary Partnerships described in the following table will reduce the
management fee and performance fee otherwise payable to the Manager by the
Company each by one-half of the amount paid by the Subsidiary Partnership:
 


                                                                          PERCENTAGE OF DISTRIBUTIONS
    SUBSIDIARY PARTNERSHIP         PROPERTY MANAGEMENT/ LEASING FEE         OF CASH FROM OPERATIONS
- -------------------------------  -------------------------------------    ---------------------------
                                                                    
CPA(R):1.......................  5% of Adjusted Cash from Operations                   1%
CPA(R):2.......................  5% of Adjusted Cash from Operations                   1%
CPA(R):3.......................  5% of Adjusted Cash from Operations                   2%

 
                                       142
   154
 


                                                                          PERCENTAGE OF DISTRIBUTIONS
    SUBSIDIARY PARTNERSHIP         PROPERTY MANAGEMENT/ LEASING FEE         OF CASH FROM OPERATIONS
- -------------------------------  -------------------------------------    ---------------------------
                                                                    
CPA(R):4.......................  1% of gross lease payments(1)                                     6%
CPA(R):5.......................  1% of gross lease payments(1)                                     6%
CPA(R):6.......................  1% of gross lease payments(1)                                     6%
CPA(R):7.......................  1% of gross lease payments(1)                                     6%
CPA(R):8.......................  3% of gross lease payments over first                            10%
                                 five years of original term of each
                                 lease
CPA(R):9.......................  3% of gross lease payments over first                            10%
                                 five years of original term of each
                                 lease.

 
- ---------------
(1) The management fee for properties not subject to leases with an initial term
    of less than 10 years is (i) 6% of the gross revenues of such leases where
    such Affiliate performs leasing, re-leasing and leasing related services, or
    (ii) three percent of gross revenues of such leases where such services are
    not performed; provided, however, that in no event shall such management fee
    exceed an amount which is competitive for similar services in the same
    geographic area and further provided that bookkeeping services and fees paid
    to non-Affiliates for management services shall be included in the
    management fee.
 
     Incentive Fee.  The Manager will be paid an Incentive Fee equal to 15
percent of the amount of the net proceeds received from the sale of a property
previously held by a CPA(R) Partnership in excess of the appraised value of the
equity interest in such property used in the Consolidation less an adjustment
for the share of such net proceeds in excess of the appraised value of the
equity interest attributable to the Manager's interest in the Listed Shares.
 
FEES PAYABLE OVER PAST THREE YEARS
 
     The following table sets forth the actual amounts of compensation and
distributions paid by the CPA(R) Partnerships on a combined basis to the General
Partners for the last three fiscal years and the amounts that would have been
payable to the Manager and its affiliates over the same period if the
Consolidation had taken place effective January 1, 1994. This comparison assumes
that the Company would have conducted its business the same way as the CPA(R)
Partnerships conducted their business over the same period. This is not expected
to be the case if the Consolidation is consummated.
 
                    GENERAL PARTNERS'/MANAGER'S COMPENSATION
 


                                 HISTORICAL                              PRO FORMA FOR CONSOLIDATION(1)
              -------------------------------------------------  -----------------------------------------------
              PARTNERSHIP                  TOTAL      GENERAL                  TOTAL
               LEASING/                     CASH     PARTNERS'                  CASH     PERFORMANCE    TOTAL
              MANAGEMENT   PARTNERSHIP    COMPEN-    PREFERRED   MANAGEMENT   COMPEN-       FEE-       COMPEN-
                 FEES     DISTRIBUTIONS  SATION(2)   RETURN(3)     FEE(4)      SATION     STOCK(4)    SATION(5)
              ----------  -------------  ----------  ----------  ----------  ----------  -----------  ----------
                                                                              
1994......... $1,299,683   $ 2,435,240   $3,734,923   $ 849,593  $4,150,000  $4,150,000  $   830,000  $4,980,000
1995.........  1,883,497     2,455,450    4,338,947     962,591   3,940,000   3,940,000    1,618,000   5,558,000
1996.........    915,603     2,035,838    2,951,441     803,813   3,695,000    3,695,00    2,357,000   6,052,000

 
- ---------------
 
(1) Reflects estimated management fees that would have been paid to the Manager
    if the Consolidation had been completed as of January 1, 1994, assuming
    maximum participation without the issuance of Subsidiary Partnership Units.
    Actual fees would have depended on the market price of the Listed Shares
    (see Note 4).
 
(2) Each CPA(R) Partnership is subject to a maximum allowable leverage
    percentage ranging from 67 percent to 80 percent of the purchase price of
    properties. Assuming the CPA(R) Partnerships had achieved the maximum
    allowable leverage, additional management fees and distributions of
    $884,000, $1,198,000 and $1,044,000 would have been received for 1994, 1995
    and 1996 respectively. Achievement of the maximum allowable leverage would
    have resulted in an increase in average outstanding debt, and corresponding
    assets, of $158,000,000 in 1994, $167,000,000 in 1995 and $204,000,000 in
    1996.
 
(3) Reflects the General Partners' Interest in their subordinated preferred
    return related to asset sales consummated in 1994, 1995 and 1996. Pursuant
    to the CPA(R) Partnership Agreements, the General Partners may be entitled
    to receive
 
                                       143
   155
 
    a subordinated preferred return, measured based upon the cumulative proceeds
    arising from the sale of partnership assets. The preferred return is payable
    only after the limited partners receive 100 percent of their initial
    investment from the proceeds of asset sales and a cumulative annual return
    ranging from six percent to nine percent since the inception of the
    Partnership. A Partnership's ability to satisfy the requirement may not be
    determinable until liquidation of a substantial portion of the Partnership's
    assets has been made. For purposes of this presentation, it is assumed that
    this requirement has been satisfied.
 
(4) Management fees and Performance Fees are equal to 0.5 percent of the
    Company's Total Capitalization payable in cash and 0.5% thereof payable in
    the form of Listed Shares of the Company, respectively, but shall not in any
    event be less than the total amount of leasing fees and distributions
    otherwise paid to the General Partners of the CPA Partnerships. Total
    Capitalization equals the Company's average market capitalization plus the
    average outstanding debt for the relevant period. For purposes of the
    presentation, in the absence of applicable market values for the Listed
    Shares, pro forma Total Capitalization is deemed to be equal to the sum of
    the Total Exchange Value and the average outstanding debt of the CPA(R)
    Partnerships. The Company's actual market capitalization may increase or
    decrease depending on the Company's operating performance and market
    conditions; management fees actually paid would increase or decrease
    accordingly. The performance fee will be paid in the form of restricted
    Listed Shares which will vest ratably over five years. The sale of the
    Listed Shares by the Manager will be restricted pursuant to Rule 144 of the
    '33 Act. The amounts shown under "Performance Fee -- Stock" represent
    amounts of restricted Listed Shares that would have vested in each of the
    years 1994, 1995 and 1996.
 
(5) Assuming the Company had utilized leverage of 67 percent, additional
    management fees, paid in cash, of $613,000, $686,000 and $748,000 and the
    vested portion of performance fees, paid in Listed Shares, of $340,000,
    $1,192,000 and $2,018,000 for the years ended December 31, 1994, 1995 and
    1996 respectively would have been paid. Achievement of this level of
    leverage would have resulted in an increase in average outstanding debt, and
    corresponding assets, of $132,000,000 in 1994, $142,000,000 in 1995 and
    $168,000,000 in 1996.
 
GENERAL PARTNERS PREFERRED RETURN
 
     The General Partners may be entitled to receive a subordinated preferred
return, measured based upon the cumulative proceeds arising from the sale of the
CPA(R) Partnerships' assets. Pursuant to the provisions of the partnership
agreements of the CPA(R) Partnerships, the preferred return may be paid only
after the limited partners of a CPA(R) Partnership receive 100% of their initial
investment from the proceeds of assets sales and a cumulative annual return
ranging from six percent to nine percent since the inception of the affected
Partnership although for certain CPA(R) Partnerships the preferred return can be
paid on a pro rata basis in proportion to the percentage attainment of limited
partner cumulative annual return preferences after certain minimum return
thresholds have been met. The General Partners' interest in such preferred
return amounts to approximately $5,111,000 based upon the cumulative proceeds
from the sale of assets since the inception of the CPA(R) Partnerships through
June 30, 1997, assuming the Limited Partners preferred return has been
satisfied. This amount has been determined based on the terms of each
Partnership Agreement and reflects the preferred return payable to the General
Partners solely in connection with properties which have previously been sold by
the CPA(R) Partnerships and for which such preferred returns were not paid to
the General Partners. The preferred return payable on account of CPA(R):5 was
discounted for purposes of calculating Total Exchange Value to take into account
that the Trigger Price for CPA(R):5 exceeds $20. The CPA(R) Partnerships'
ability to satisfy the subordination provisions of the partnership agreements
may not be determinable until liquidation of a substantial portion of a
Partnership's assets have been made.
 
     To determine whether or not the subordination provisions have been achieved
with respect to the payment of preferred returns relating to properties
previously sold, after the Consolidation, the subordination provision that must
be satisfied for the payment of the preferred return will be deemed satisfied if
the Listed Shares achieve a closing price equal to or in excess of the Trigger
Price indicated in the table below for five consecutive trading days. This price
will provide Unitholders the opportunity to liquidate their interest and to have
received the cumulative annual return required in the CPA(R) Partnership
Agreement before the preferred return may be paid. If any Cash From Sales or
Cash From Financings from transactions involving properties held by a particular
CPA(R) Partnership are distributed, the subordination requirement will be
reduced by the Cash From Sales and Cash From Financings distributed on account
of such transaction and the per share price of the Listed Shares for the
satisfaction of the subordination provision will be recalculated.
 
                                       144
   156
 
     The following table outlines the preferred return the General Partners may
be entitled to receive as of June 30, 1997 and the Listed Share trigger price
that must be achieved before such return will be paid:
 
           CALCULATION OF REQUIRED LISTED SHARE PRICE FOR PAYMENT OF
                       GENERAL PARTNERS' PREFERRED RETURN
 


                                                                  CASH FROM
                                                                  SALES AND
                                              TOTAL CASH        FINANCINGS TO     TOTAL SHARES     TRIGGER PRICE TO
             GENERAL                        FROM SALES AND      BE "RETURNED"     ISSUABLE TO       BE ACHIEVED TO
             PARTNER          TOTAL           FINANCINGS         TO SATISFY       PARTNERSHIP          SATISFY
 CPA(R)     PREFERRED        CAPITAL        DISTRIBUTED TO      SUBORDINATION       LIMITED         SUBORDINATION
PARTNERSHIP   RETURN        INVESTED       LIMITED PARTNERS     PROVISION(1)        PARTNERS          PROVISION
- ---------  -----------     -----------     ----------------     -------------     ------------     ----------------
                                                                                 
CPA(R):1   $   133,823     $20,000,000       $    324,724        $ 19,675,276       1,051,836           $18.71
CPA(R):2     1,048,845      27,500,000         23,631,006           3,868,994       1,534,681             2.52
CPA(R):3       731,823      33,000,000         28,164,538           4,835,462       2,503,103             1.93
CPA(R):4       857,754      42,784,000          9,600,704          33,183,296       2,819,409            11.77
CPA(R):5     1,067,133(2)   56,600,000          8,553,965          48,046,035       2,079,320            23.11
CPA(R):6        18,099      47,950,000          2,266,012          45,683,988       3,308,420            13.81
CPA(R):7       805,015      45,274,000          9,185,813          39,729,962       2,503,997            15.87
CPA(R):8        53,055      67,582,000                 --          67,582,000       4,700,512            14.38
CPA(R):9        29,830      59,915,000          2,154,618          58,525,519       3,153,620            18.56

 
- ---------------
(1) Includes cash required to satisfy the cumulative return provisions of the
    CPA Partnership Agreements where applicable.
(2) Reflects a discount to account for the Trigger Price exceeding $20.
 
INVESTMENT BANKING FEE
 
     If the Consolidation is completed, W.P. Carey & Co. will receive
compensation for investment banking services in the form of warrants to purchase
Listed Shares. If all the CPA(R) Partnerships participate in the Consolidation,
W.P. Carey & Co. will receive warrants to purchase 2,284,800 Listed Shares at
$21 per Share and 725,930 Listed Shares at $23 per Share. The warrants will be
exercisable 10 years beginning one year after the date the Consolidation is
completed.
 
     The following number of warrants will be payable upon the participation of
the listed CPA(R) Partnership in the Consolidation:
 


         IF CPA(R) PARTNERSHIP PARTICIPATES   WARRANTS EXERCISABLE AT     WARRANTS EXERCISABLE AT
                  IN CONSOLIDATION             $21 PER LISTED SHARE        $23 PER LISTED SHARE
        ------------------------------------  -----------------------     -----------------------
                                                                    
          CPA(R):1..........................           116,300                     37,000
          CPA(R):2..........................           125,400                     39,800
          CPA(R):3..........................           159,500                     50,700
          CPA(R):4..........................           209,900                     66,700
          CPA(R):5..........................           188,600                     59,900
          CPA(R):6..........................           344,100                    109,300
          CPA(R):7..........................           235,000                     74,700
          CPA(R):8..........................           480,600                    152,700
          CPA(R):9..........................           425,400                    135,130
                                                     ---------                    -------
                                                     2,284,800                    725,930
                                                     =========                    =======

 
                                       145
   157
 
                        APPRAISALS AND FAIRNESS OPINION
 
GENERAL
 
     Total Exchange Values were determined as of June 30, 1997 and have been
assigned to each of the CPA(R) Partnerships solely to establish a consistent
method of allocating the Listed Shares and Subsidiary Partnership Units for
purposes of the Consolidation. The Total Exchange Values were determined by the
General Partners based primarily on the Independent Appraisal of each CPA(R)
Partnership's portfolio of real estate by the Independent Appraiser. The General
Partner engaged the Independent Appraiser to render an opinion that the
allocation of Listed Shares among the Partnerships is fair to the Unitholders
from a financial point of view. The Independent Appraisals and the Fairness
Opinion rendered by the Independent Appraiser as set forth in Appendix A and
Appendix B. Additionally, copies of the Independent Appraisals and Fairness
Opinion may be obtained without charge upon written request to: Susan C. Hyde,
Director of Shareholder Services, Carey Diversified LLC, 50 Rockefeller Plaza,
New York, NY 10020. The General Partners did not impose any limitations, other
than as described in this Prospectus, on the scope of the investigations
conducted by the Independent Appraiser to enable them to render their
Independent Appraisal and Fairness Opinion. The General Partners have not made
any contacts, other than as described in this Prospectus, with any outside party
regarding the preparation by the outside party of an opinion as to the fairness
of the Consolidation, an appraisal of the CPA(R) Partnerships or their assets or
any other report with respect to the Consolidation.
 
EXPERIENCE OF INDEPENDENT APPRAISER
 
     Since its founding in 1978, the Independent Appraiser, Robert A. Stanger &
Co., Inc., has provided information, research, investment banking and consulting
services to clients throughout the United States, including major NYSE firms and
insurance companies and over 70 companies engaged in the management and
operation of Partnerships and REITs. The investment banking activities of the
Independent Appraiser include financial management services, asset and
securities valuations, industry and company research and analysis, litigation
support and expert witness services, and due diligence investigations in
connection with both publicly registered and privately placed securities
transactions.
 
     The Independent Appraiser, as part of its investment banking business, is
regularly engaged in the valuation of businesses, their securities, and/or their
assets in connection with mergers, acquisitions, reorganizations and for estate,
tax, corporate and other purposes. The Independent Appraiser's valuation
practice principally involves partnerships, partnership securities and the
assets typically held through partnerships, such as real estate, oil and gas
reserves, cable television systems and equipment leasing assets. The General
Partners selected the Independent Appraiser because of its experience and
reputation in connection with real estate partnerships and real estate assets
and its familiarity with the Properties. The General Partners have engaged the
Independent Appraiser to appraise the real estate portfolios of a number of the
CPA(R) Programs annually since 1989.
 
INDEPENDENT APPRAISAL
 
     The Independent Appraiser was engaged by the CPA(R)Partnerships to appraise
the real estate portfolios of each CPA(R) Partnership and has delivered a
written summary of its analysis, based upon the review, analysis, scope and
limitations described therein, as to the fair market value of each CPA(R)
Partnership's portfolio of Properties as of March 31, 1997 (the "Independent
Appraisal"). The Independent Appraisal, which contains a description of the
assumptions and qualifications made, matters considered and limitations on the
review and analysis is set forth in Appendix B and should be read in its
entirety. Certain of the material assumptions, qualifications and limitations to
the Independent Appraisal are described below. The Independent Appraiser has
consented to the use of the Independent Appraisal in this Consent/Solicitation
Statement.
 
     Summary of Methodology.  Due to the type of real estate assets held by the
CPA(R) Partnerships and the nature of lease terms, the Independent Appraiser was
engaged to value the portfolio of Properties based on the income approach,
utilizing primarily a discounted cash flow analysis as encumbered by current
leases and financing. Such an approach estimates a property's capacity to
produce income through an analysis of the
 
                                       146
   158
 
rental stream, operating expenses, net income and residual value. The General
Partners believe that use of the income approach in estimating the market value
of the CPA(R) Partnerships' real estate portfolios, is the most appropriate way
of assessing the value of the real estate assets owned by the CPA(R)
Partnerships because that is the method generally used by purchasers valuing
income producing property. The Independent Appraiser concluded that the use of
the income approach was reasonable and appropriate.
 
     In conducting the Independent Appraisal, representatives of the Independent
Appraiser reviewed and relied upon, without independent verification, certain
information supplied by the General Partners and the CPA(R)Partnerships,
including, but not limited to: lease abstracts; renewal and purchase option
status and information relating to the creditworthiness of tenants; financial
schedules of current lease rates, income, expenses, debt service, cash flow and
related financial information; property descriptive information and physical
condition of improvements; information relating to mortgage encumbrances; and,
where appropriate, proposed sales terms and related documentation concerning
certain properties in the portfolios.
 
     Representatives of the Independent Appraiser also performed site
inspections on all of the Properties in the portfolios during 1995 and 1996 in
the context of a prior appraisal of the portfolios. In the course of these site
visits, the physical facilities of the Properties were inspected and information
on the local market, the subject property and the tenant was gathered.
Information gathered during the site inspection was supplemented and updated by
a review of published information concerning economic, demographic and real
estate trends in local, regional and national markets and by information updates
provided by management and obtained through telephonic interviews of local
market information sources.
 
     In addition, the Independent Appraiser discussed with management of the
General Partners the condition of each Property (including any deferred
maintenance, renovations, reconfigurations and other factors affecting the
physical condition of the improvements), competitive conditions in net lease
property markets, tenant credit trends affecting the Properties, certain lease
and financing terms, and historical and anticipated lease revenues and expenses.
 
     The Independent Appraiser also reviewed the acquisition criteria and
parameters used by real estate investors utilizing published information and
information derived from interviews conducted by the Independent Appraiser with
buyers, owners and managers of net lease properties and with financing sources
for net lease property transactions.
 
     The Independent Appraiser then estimated the value of each portfolio of
Properties based solely on the income approach to valuation. Specifically, the
discounted cash flow method, or, where appropriate, the income capitalization
method, was used to determine the value of the leased fee interest in each
Property based upon the lease and financing that encumber the Property. The
value indicated by the income approach represents the amount an investor would
probably pay for the expectation of receiving the net cash flow from the
Property after payment of debt service on existing financing assumed by the
buyer during the subject lease term and the proceeds (after repayment of debt)
from the ultimate sale of the Property.
 
     In applying the discounted cash flow method, the Independent Appraiser
utilized pro forma statements of operations for each Property reflecting the
leases and financing which currently encumber the Properties. Rental revenue
projections were developed for each Property based on the terms of existing
leases (or, in the case of property not subject to long-term net leases, based
on analysis of market rents and historical rents achieved at the subject
property). Property management fees and, where appropriate, vacancy and
collection losses were factored into the analysis. Finally, debt service
payments were deducted from net operating income for each Property, consistent
with the terms of the existing financing encumbering such Property. Where a
capital expense reserve, deferred maintenance or extraordinary capital
expenditure was required, the cash flows (and value) were adjusted accordingly.
Expenses relating solely to investor reporting and accounting were excluded from
the analysis.
 
     The Independent Appraiser assumed that the Properties would be sold after
the expiration of the lease terms and that tenants would renew their leases when
any renewal terms were deemed favorable to the tenants (i.e., where the tenant
has an option to renew at a rental rate below the projected market rate rent at
that time).
 
                                       147
   159
 
     The reversion value of the Property to be realized upon sale was estimated
based on the current economic rental rate which would be reasonable for the
subject Property, escalated at a rate indicative of current expectations in the
marketplace. The market rate net income of the Property in the twelve months
following the sale was then capitalized at an appropriate rate to determine the
reversionary value of the Property. Net proceeds to equity owners were
determined by deducting the appropriate costs of sale and balances due on the
Property's mortgage debt in the projected year of sale based on each mortgage's
amortization schedule. For Properties on which the tenant holds a contractual
purchase option, the terms of the option were reviewed and residual values were
adjusted accordingly.
 
     Distinct discount rates were then applied to the operating cash flow
projections and the reversion values. The selection of the appropriate discount
rate for determining the present value of future operating cash flow streams
from each net leased Property was based on such factors as the creditworthiness
of the tenant, the length of the lease term and the general interest rate
environment.
 
     Specifically, the Independent Appraiser conducted an analytical review of
the available financial statements of the tenants and/or guarantors under the
subject leases, focusing primarily on the balance sheet, profit and loss
statement, cash flow statement and management's discussion of capital resources
and liquidity. Measures of financial strength were derived and considered in
determining the tenant's ability to fulfill the lease obligation. These factors
included size, leverage of capital structure, profitability, cash flow and
liquidity. The Independent Appraiser also reviewed each tenant's and/or
guarantor's corporate debt ratings, if any, issued by such nationally recognized
statistical ratings organizations as Standard & Poor's Corporation and Moody's
Investors Service, Inc., and/or Value Line financial strength ratings.
 
     The Independent Appraiser then reviewed the interest rate environment as of
the date of the Independent Appraisal, including yields-to-maturity among
corporate bonds based on various maturities and credit ratings. This analysis
was conducted to arrive at a base discount rate, determined by the marketplace,
to reflect the risk of holding corporate debt with credit quality commensurate
with the tenant's/guarantor's creditworthiness and a term approximately equal to
the remaining lease term for each Property. Premiums deemed appropriate were
then added to the base rate to reflect real estate, leverage and above-market
lease rate risk.
 
     Discount rates applied to the reversion value of the real estate upon sale
were based on acquisition criteria and projection parameters for various
property types (e.g. industrial/warehouse, retail, office, etc.) in use in the
marketplace by real estate investors, after adjusting for such factors as
property age, quality, anticipated functional and/or economic obsolescence, and
competitive position.
 
     Finally, the discounted present value of the equity cash flow stream from
operations after debt service, the discounted present value of net proceeds from
property sales, and the balance as of March 31, 1997 of outstanding debt
encumbering the Property were aggregated for each Property to arrive at the
appraised value of the Properties. The resulting property values were adjusted
for any joint venture interests based on information provided by the General
Partners and the Partnership and were then added to determine a total estimated
portfolio valuation.
 
                                       148
   160
 
     Conclusion as to Appraised Value.  Based on the valuation methodology
described above, the Independent Appraiser estimated the value of the portfolio
of Properties held by each CPA(R) Partnership as follows:
 


                                                                    REAL ESTATE
                           PARTNERSHIP NAME                  PORTFOLIO VALUE CONCLUSION
            -----------------------------------------------  --------------------------
                                                          
              CPA(R):1.....................................         $ 33,390,000
              CPA(R):2.....................................           40,680,000
              CPA(R):3.....................................           52,750,000
              CPA(R):4.....................................           49,880,000
              CPA(R):5.....................................           54,640,000
              CPA(R):6.....................................          104,300,000
              CPA(R):7.....................................           70,300,000
              CPA(R):8.....................................          136,670,000
              CPA(R):9.....................................          139,890,000
                                                                    ------------
            TOTAL..........................................         $682,500,000
                                                                    ============

 
     Assumptions, Limitations and Qualifications of the Independent
Appraisal.  The appraisal report has been prepared on a limited summary basis in
conformity with the departure provisions of the Uniform Standards of
Professional Appraisal Practice. As such, the report differs from a
self-contained appraisal report in that (i) the data is limited to the summary
data and conclusions presented and (ii) the Cost and Market Approaches were
excluded, and the conclusions were based upon the Income Approach.
 
     The Independent Appraiser utilized certain assumptions to determine the
Appraised Value of the Portfolios. The Independent Appraisal reflects the
Independent Appraiser's valuation of the real estate portfolios of the CPA(R)
Partnerships as of March 31, 1997 in the context of the information available on
such date. Events occurring after March 31, 1997 and before the Closing could
affect the properties or assumptions used in preparing the Independent
Appraisal. The Independent Appraiser has no obligation to update the Independent
Appraisal on the basis of subsequent events. In connection with preparing the
Independent Appraisal, the Independent Appraiser was not engaged to, and
consequently did not prepare any written report or compendium of its analysis
for internal or external use beyond the analysis set forth in Appendix B. The
Independent Appraiser will not deliver any additional written summary of the
analysis.
 
     See Appendix B for a discussion of the specific assumptions, limitations
and qualifications of the Independent Appraisal.
 
     Compensation and Material Relationships.  The Independent Appraiser has
been paid an aggregate fee of $475,000 by the CPA(R) Partnerships for preparing
the Independent Appraisal. In addition, the Independent Appraiser is entitled to
reimbursement for reasonable legal, travel and out-of-pocket expenses incurred
in making site visits and preparing the valuations, subject to an aggregate
maximum of $20,000 and is entitled to indemnification against certain
liabilities, including certain liabilities under federal securities laws. The
fee was negotiated between the General Partners and the Independent Appraiser
and payment thereof is not dependent upon completion of the Consolidation. The
General Partners or an affiliate has engaged the Independent Appraiser to
appraise the portfolios of a number of the CPA(R) Programs, including the CPA(R)
Partnerships, annually since 1989, and together, during the past two years, have
paid the Independent Appraiser aggregate fees of approximately $774,000. The
CPA(R) Programs, the Company and affiliates may engage the Independent Appraiser
to provide appraisal and other services in the future. There is no contract,
agreement or understanding between the Company, the CPA(R) Programs or the
Advisor and the Independent Appraiser regarding any future engagement.
 
FAIRNESS OPINION
 
     General.  The Independent Appraiser was engaged by the General Partners to
conduct an analysis of the allocation of Listed Shares among the CPA(R)
Partnerships pursuant to the Consolidation and has delivered a written summary
of its determination, based on the review, analysis, scope and limitations
described therein,
 
                                       149
   161
 
as to the fairness of the allocations of Listed Shares among the CPA(R)
Partnerships, from a financial point of view, pursuant to the Consolidation (the
"Fairness Opinion"). The full text of the Fairness Opinion, which contains a
description of the assumptions and qualifications made, matters considered and
limitations imposed on the review and analysis is set forth in Appendix A and
should be read in its entirety. Certain of the material assumptions,
qualifications and limitations to the Fairness Opinion are described below. The
summary set forth below does not purport to be a complete description of the
analyses used by the Independent Appraiser in rendering the Fairness Opinion.
Arriving at a fairness opinion is a complex analytical process not necessarily
susceptible to partial analysis or amenable to summary description.
 
     Except for certain assumptions described more fully below, which the CPA(R)
Partnerships advised the Independent Appraiser that it will be reasonable to
make, the CPA(R) Partnerships imposed no conditions or limitations on the scope
of the Independent Appraiser's investigation or the methods and procedures to be
followed in rendering the Fairness Opinion. The CPA(R) Partnerships have agreed
to indemnify the Independent Appraiser against certain liabilities arising out
of the Independent Appraiser's engagement to prepare and deliver the fairness
opinion. Upon consummation of the Consolidation, such indemnity obligations with
respect to the Participating Partnerships will be obligations of the Company.
 
     Selection of the Independent Appraiser.  The Partnership selected the
Independent Appraiser because of its experience in providing similar services to
other parties in connection with transactions comparable to the Consolidation,
the Independent Appraiser's reputation in connection with real estate
partnerships and real estate assets and the Independent Appraiser's prior
experience in the valuation of the Partnerships' assets. The General Partners
have engaged the Independent Appraiser to appraise the real estate portfolios of
a number of CPA(R) Partnerships annually since 1989. The compensation payable by
the CPA(R) Partnerships to the Independent Appraiser in connection with the
rendering of the Fairness Opinion is not contingent on the approval or
completion of the Consolidation.
 
     Summary of Materials Considered.  The Independent Appraiser's analysis of
the Consolidation involved the following: (i) review of a draft of this Consent
Solicitation Statement/Prospectus in substantially the form which will be filed
with SEC and provided to Unitholders; (ii) review of the financial statements of
the CPA(R) Partnerships contained in Forms 10-K, as amended, filed with the SEC
for the CPA(R) Partnerships' 1995 and 1996 fiscal year, and Forms 10-Q, as
amended, filed with the SEC for the quarter ended June 30, 1997; (iii) review of
certain operating and financial information (including property level financial
data) relating to the business, financial condition and results of operations of
the CPA(R) Partnerships, and discussions with management of the CPA(R)
Partnerships regarding the operations and business plan, and the historical
financial statements, budgets and future prospects of the CPA(R)Partnerships;
(iv) review of the Appraisals of the portfolio of properties of each CPA
Partnership; (v) review of the methodology used by the General Partners to
allocate Listed Shares among the Partnerships; and (vi) conduct of such other
studies, analyses, inquiries and investigations as the Independent Appraiser
deemed appropriate.
 
     Analysis and Conclusions.  The General Partners of the Partnerships
requested that the Independent Appraiser opine as to the fairness, from a
financial point of view, of the allocation of Listed Shares among the
Partnerships assuming all Partnerships elect to participate in the Consolidation
(the "Maximum Participation" scenario) and assuming the minimum number of
Partnerships participate in the Consolidation comprised of CPA(R):1, CPA(R):2,
CPA(R):3, CPA(R):5 and CPA(R):7 (the "Minimum Participation" scenario).
 
     The Independent Appraiser's evaluation of the fairness from a financial
point of view of the allocations of Listed Shares pursuant to the Consolidation
employed, but was not limited to, comparisons of the Exchange Value to be
contributed to the Company by each Partnership to the Exchange Value of the
Partnerships as a group.
 
     In its evaluation of the fairness of the allocation of Listed Shares among
the CPA(R) Partnerships, the Independent Appraiser observed that the Exchange
Values were assigned to the CPA(R) Partnerships by the General Partners based
on: Independent Appraisals provided by the Independent Appraiser of the
estimated value of the real estate portfolio of each Partnership as of March 31,
1997; valuations made by the General Partners of other Partnership assets and
liabilities as of June 30, 1997; and adjustments made by the General Partners to
the foregoing values to reflect cash distributions made by the CPA Partnerships
in July 1997, the
 
                                       150
   162
 
General Partners' 1% interest in sale/refinancing proceeds which will be
retained in the Consolidation, certain returns due to the General Partners
relating to properties which have previously been sold by the CPA Partnerships,
estimates of the realizable value of certain litigation claims of the CPA
Partnerships, the estimated change in value of two properties as a result of
material events occurring subsequent to the appraisal date, and estimated
transfer taxes associated with each CPA Partnership's portfolio; and costs of
the Consolidation to be allocated among the Partnerships in proportion to their
Total Exchange Value before such cost allocation. The Independent Appraiser also
observed that the General Partners intend to make such pre-consolidation cash
distributions to Limited Partners in each CPA(R) Partnership as may be necessary
to cause the relative Total Exchange Values of the Participating Partnerships as
of the closing date to be substantially equivalent to the relative estimated
Total Exchange Values as shown in the Consent Solicitation Statement/Prospectus.
 
     Relying on these Total Exchange Values, the Independent Appraiser observed
that the allocation of Listed Shares offered to each CPA(R) Partnership reflects
the net value of the assets contributed to the Company by each CPA(R)
Partnership after deducting a pro rata share of the costs associated with the
Consolidation. The Independent Appraiser believes that basing such allocations
on the value of net assets contributed to the Company is fair from a financial
point of view.
 
     Based on the foregoing, the Independent Appraiser concluded that, based
upon its analysis and the assumptions, limitations and qualifications thereto,
and as of the date of the information considered in the Fairness Opinion, the
allocation of Listed Shares offered pursuant to the Consolidation among the
CPA(R) Partnerships in the Maximum Participation and Minimum Participation
scenarios is fair, from a financial point of view, to the Unitholders.
 
     Assumptions.  In rendering its opinion, the Independent Appraiser relied,
without independent verification, on the accuracy and completeness of all
financial and other information contained in the Consent Solicitation
Statement/Prospectus or that was otherwise publicly available or furnished or
otherwise communicated to the Independent Appraiser. The Independent Appraiser
has not made an independent evaluation or appraisal of the determinations of the
non-real estate assets and liabilities of the Partnerships. The Independent
Appraiser relied upon the balance sheet value determinations for the
Partnerships and the adjustments made by the General Partners to the real estate
Independent Appraisals to arrive at the Exchange Values. The Independent
Appraiser also relied upon the assurance of the CPA(R) Partnerships and the
General Partners that the calculations made to determine all allocations among
each CPA(R) Partnership and, within each Partnership between the General
Partners and the Unitholders, are consistent with the provisions of each
Partnership Agreement relating to cash distributions rules, that any financial
projections or pro forma statements or adjustments provided to the Independent
Appraiser were reasonably prepared and adjusted on bases consistent with actual
historical experience and reflect the best currently available estimates and
good faith judgments, that no material changes have occurred in the
Partnerships' values subsequent to valuation dates cited above or in the real
estate portfolio values subsequent to March 31, 1997 which are not reflected in
the Partnerships' Exchange Values herein, and that the CPA(R) Partnerships and
the General Partners are not aware of any information or facts regarding the
CPA(R) Partnerships that would cause the information supplied to the Independent
Appraiser to be incomplete or misleading.
 
     Limitations and Qualifications of Fairness Opinion.  The Independent
Appraiser was not asked to and therefore did not perform an analysis with
respect to any combinations of CPA(R) Partnership participation other than those
noted above. Further, the Independent Appraiser is not opining as to whether or
not any specified combination will result from the Consolidation. The
Independent Appraiser was not requested to and did not: (a) select the method of
determining the allocation of the Listed Shares or Subsidiary Partnership Units
or establish the allocations; (b) make any recommendations to the Unitholders,
General Partners or the CPA(R) Partnerships with respect to whether to approve
or reject the Consolidation or whether to elect to receive Listed Shares or
Subsidiary Partnership Units; or (c) express any opinion as to (i) the impact of
the Consolidation with respect to combinations of Participating Partnerships
other than those specifically identified in the Fairness Opinion; (ii) the tax
consequences of the Consolidation for Unitholders or for the Company, (iii) the
potential impact of any preferential return to holders of Subsidiary Partnership
Units or the Company's fee structure on the cash flow received from, or the
market value of, Listed Shares of the
 
                                       151
   163
 
Company received by Participating Partnerships; (iv) the potential capital
structure of the Company or its impact on the financial performance of the
Listed Shares or the Subsidiary Partnership Units; (v) the potential impact on
the fairness of the allocations of any subsequently discovered environmental or
contingent liabilities; or (vi) whether or not alternative methods of
determining the relative amounts of Listed Shares and Subsidiary Partnership
Units to be issued would have also provided fair results or results
substantially similar to those of the allocation methodology used.
 
     Further, the Independent Appraiser did not express any opinion as to (a)
the fairness of any terms of the Consolidation (other than the fairness of the
allocations for the combinations of Participating Partnerships as described
above) or the amounts or allocations of Consolidation costs or the amounts of
Consolidation costs borne by Unitholders at various levels of participation in
the Consolidation; (b) the relative value of the Listed Shares and the
Subsidiary Partnership Units to be issued in the Consolidation; (c) the prices
at which the Listed Shares or Subsidiary Partnership Units may trade following
the Consolidation or the trading value of the Listed Shares or Subsidiary
Partnership Units to be received compared with the current fair market value of
the Partnerships' portfolios or other assets if liquidated in real estate
markets; and (d) alternatives to the Consolidation.
 
     In connection with preparing the Fairness Opinion, the Independent
Appraiser was not engaged to, and consequently did not, prepare any written
report or compendium of its analysis for internal or external use beyond the
analysis set forth in Appendix A. The Independent Appraiser will not deliver any
additional written summary of the analysis.
 
     Compensation and Material Relationships.  The Independent Appraiser has
been paid a fee of $475,000 by the Partnerships for preparing the Fairness
Opinion. In addition, the Independent Appraiser will be reimbursed for all
reasonable out-of-pocket expenses, including legal fees, up to a maximum of
$20,000 and indemnified against certain liabilities, including certain
liabilities under the federal securities laws. The fee was negotiated between
the Partnerships and the Independent Appraiser. Payment of the fee to the
Independent Appraiser is not dependent upon completion of the Consolidation. The
Independent Appraiser has rendered consulting and appraisal services to the
General Partners and their affiliates and the Partnerships in the past. In
addition, the General Partners and affiliates have paid certain nominal amounts
to Independent Appraiser for subscriptions to publications of the Independent
Appraiser. The Independent Appraiser has been compensated for preparing the
Independent Appraisals and the compensation for such services is summarized
above under "Real Estate Independent Appraisals by the Independent
Appraiser -- Compensation and Material Relationships." Such engagements were
made by the Partnerships pursuant to separate agreements.
 
                            INCOME TAX CONSEQUENCES
 
     The following is a discussion of the material tax considerations that may
be relevant to a prospective Shareholder. It is impractical to set forth in this
Prospectus all aspects of federal, state, local and foreign tax law which may
impact upon a Shareholder's participation in the Company. Furthermore, the
discussion of various aspects of federal, state, local and foreign taxation
contained herein is based on the Internal Revenue Code of 1986 (the "Code"),
existing laws, judicial decisions and administrative regulations
("Regulations"), rulings and practice, all of which are subject to change. Any
change could be retroactive so as to apply to the Company and/or its properties.
 
     The following discussion is generally directed to the federal tax treatment
of a U.S. resident individual Shareholder subject to regular federal income tax.
Separate sections herein describe in summary form the federal tax treatment of
certain other classes of potential Shareholders including IRAs, Keoghs,
corporate pension and profit-sharing trusts and other tax-exempt entities. There
is no discussion of the federal tax treatment of non-resident aliens and foreign
corporations. The discussion herein of the particular tax concerns of these
classes of potential Shareholders is only a general summary.
 
     To the extent that the discussion involves matters of law, it represents
the opinion of Reed Smith Shaw & McClay as to all material federal income tax
aspects of the Consolidation. The Company has received an opinion from its
counsel Reed Smith Shaw & McClay, LLP (i) that the Company and each
Participating
 
                                       152
   164
 
Partnership will be classified as partnerships for federal tax purposes,
provided, (a) that each Participating Partnership is not a publicly traded
partnership for Federal income tax purposes or 90 percent or more of its gross
income consists of qualifying income as defined in Code Section 7704(d) and 90
percent or more of the Company's gross income consists of qualifying income as
described in Code Section 7704(d), and (b) the Company and each Participating
Partnership is organized as described in and operates in compliance with its
governing agreements and, (ii) that the Consolidation will be a non-taxable
transaction with respect to Unitholders who become holders of Listed Shares
except for any amount by which (a) the excess of (1) a Unitholder's share of his
Participating Partnership's liabilities immediately before the Consolidation
over (2) that Unitholder's share of the liabilities of the Company immediately
after the Consolidation exceeds (b) the Unitholder's basis in his Partnership
interest immediately before the Consolidation, (iii) that the Consolidation will
be a non-taxable transaction with respect to Subsidiary Partnership Unitholders
except for any amount by which (a) the excess of (1) a Subsidiary Partnership
Unitholder's share of his Participating Partnership's liabilities immediately
before the Consolidation over (2) that Subsidiary Partnership Unitholder's share
of the liabilities of his Participating Partnership immediately after the
Consolidation exceeds (b) the Subsidiary Partnership Unitholder's basis in his
Partnership interest immediately before the Consolidation, (iv) which confirms
the opinions attributed to it in this Prospectus, and (v) which concludes that
in the aggregate, the remaining federal income tax consequences of owning Shares
in the Company referred to in this Prospectus will occur or be realized by the
Shareholders. No rulings have been sought from the IRS with respect to any of
the tax matters described in this Prospectus. The opinions of counsel are
dependent upon the present provisions of the Code, Regulations and existing
administrative and judicial interpretations thereof, all of which are subject to
change. A copy of the opinion of counsel filed as exhibit 8.1 to the Company's
Registration Statement filed with the Commission on               (333-      ),
can be obtained without charge by contacting Susan C. Hyde -- Director of
Shareholder Services of Carey Diversified LLC, 50 Rockefeller Plaza, New York,
NY 10020 or by calling 1-800-733-8481 ext. CPA.
 
     UNITHOLDERS SHOULD CONSULT THEIR TAX ADVISORS CONCERNING THEIR INDIVIDUAL
TAX SITUATIONS WITH RESPECT TO THE FEDERAL, STATE AND LOCAL TAX CONSEQUENCES
ARISING FROM OWNING SHARES.
 
NEW TAX LAW PROVISIONS
 
     The Taxpayer Relief Act of 1997 (the "1997 Tax Act") became law on August
6, 1997. Among the changes relevant to Unitholders are the following:
 
     -     The maximum capital gain rate applicable to the sale of a capital
asset (not including gain attributable to depreciation on real estate) held for
more than 18 months is 20%;
 
     -     The maximum capital gain rate applicable to the sale of a capital
asset held for more than 12 months but not more than 12 months is 28%;
 
     -     In general, gain attributable to depreciation on real estate is
subject to tax at a maximum rate of 25%;
 
     -     A large partnership, like the Company, beginning in 1998, may elect
to be an "electing large partnership." In general, an electing large partnership
separately reports to its partners its (a) passive activity income and loss, (b)
income and loss from other than passive activities, (c) net capital gain
allocable to (i) passive activity sources and (ii) other sources, (d) tax exempt
interest, (e) net alternative minimum tax adjustments separately reported for
passive activity loss limitations, other activities and credits, (f) income tax
credits, (g) cancellation of indebtedness income, and (h) other items as to be
provided in IRS Regulations.
 
     Other special rules also will apply to electing large partnerships. Seventy
percent of an electing large partnership's deductions that would be
miscellaneous itemized deductions are disallowed and the remaining 30 percent
pass through to the partners and are not subject to the 2% floor. See
"Deductibility of Fees," below. An electing large partnership will not terminate
if 50% or more of its interests are sold or exchanged in a 12-month period.
Also, if the IRS changes an item of partnership income, gain, loss, deduction,
or credit, the partnership generally will be liable for interest and penalties,
and (i) the change will affect the partners in the year the IRS makes the change
as opposed to the partners in the year the partnership originally reported the
item (thus, a partner's prior year's return would not be affected), or (ii) the
partnership can pay tax on the
 
                                       153
   165
 
item at the highest rate (corporate or individual). In addition, the
partnership's K-1s must be mailed to its partners by March 15th of each year.
 
     The Company currently is evaluating whether to elect to be treated as an
electing large partnership; and
 
     *     For tax years beginning in 1998, a partnership's tax year will close
with respect to a partner on the date of that partner's death. As a result, a
portion of the partnership's items of income, loss, gain, deduction or credit
flow through to the decedent's last life time income tax return and the
remainder of the partnership's items are included on the estate's and/or
beneficiaries' income tax returns.
 
     The 1997 Tax Act is complicated and many of its provisions potentially are
subject to varying interpretation. There are no judicial decisions,
administrative regulations, rulings, or practice addressing the 1997 Tax Act
yet. As a result, there are uncertainties concerning interpretations of the 1997
Tax Act.
 
CLASSIFICATION AS "PARTNERSHIPS"
 
     The federal income tax consequences of owning Shares in the Company
described herein are dependent upon the classification of the Company and the
Participating Partnerships as partnerships for federal income tax purposes
rather than as associations taxable as corporations. For federal tax purposes, a
limited liability company, like the Company, is treated as a partnership and its
shareholders are treated as partners if certain conditions are satisfied. The
Company intends to satisfy those conditions and, therefore, with certain
exceptions, a Shareholder's federal income tax treatment will be substantially
similar to that of a Unitholder.
 
     No ruling will be sought from the IRS that the Company or the Participating
Partnerships will be treated as partnerships for federal income tax purposes.
Further, it is not likely that the Company or the Participating Partnerships
would receive a ruling that they would be treated as partnerships for federal
income tax purposes if they sought such a ruling because they do not satisfy all
of the IRS criteria for obtaining such a ruling. The Company and the
Participating Partnerships will rely on an opinion of counsel that they will be
classified as partnerships for federal tax purposes. The opinion of counsel is
not binding on the IRS or the courts.
 
     Counsel's opinion as to partnership status assumes and is conditioned on
the following: (1) the Company is organized and will operate throughout its
existence in compliance with the Delaware LLCL and in accordance with the terms
and provision of the Operating Agreement; (2) the Participating Partnerships
were organized and will continue to operate throughout their existence in
substantial compliance with applicable state statutes concerning limited
partnerships and in accordance with the terms and provisions of their
partnership agreements, all as presently in effect and as amended. The Company
believes that such conditions will be satisfied.
 
     If for any reason any Participating Partnership were treated for federal
income tax purposes as an association taxable as a corporation in any taxable
year: (1) the income, deductions and losses of such Participating Partnership
would not pass through to the Company and then the Shareholders; (2) the
Participating Partnership would be required to pay federal income taxes on its
taxable income at rates up to a maximum of 35%, thereby substantially reducing
the amount of cash available for distribution to the Company and then the
Shareholders; (3) state and local taxes also could be imposed on such
Participating Partnership; and (4) any distributions to the Company from such
Participating Partnership would be treated as taxable dividends to the extent of
the current and accumulated earnings and profits of that Participating
Partnership. In addition, the change in a Participating Partnership's status for
tax purposes could be treated by the IRS as a taxable event, in which case the
Company and the Shareholders could have a tax liability under circumstances in
which they would not receive any cash distributions. Similar consequences would
result if the Company were treated as a corporation in any taxable year.
 
     Effective January 1, 1997, in general, a noncorporate domestic entity with
two or more owners will be treated as partnership for federal income tax
purposes unless the entity affirmatively elects to be treated as a corporation.
Neither the Company nor any Participating Partnership will elect to be treated
as a corporation.
 
     An entity qualifying as a partnership could be taxed as a corporation under
special rules applicable to a publicly traded partnership. If a publicly traded
partnership does not satisfy income tests set forth in the Code,
 
                                       154
   166
 
it will be taxed as a corporation. The Company will be a publicly traded
partnership, but the Participating Partnerships are not expected to be publicly
traded partnerships.
 
     For federal income tax purposes, a publicly traded partnership is treated
as a corporation unless 90 percent or more of its gross income for each tax year
of its existence is "qualifying income." Qualifying income, in relevant part,
includes: rents from real property, gain from the sale or other disposition of
real property, gain from the sale or disposition of a capital asset or
depreciable property held for more than one year, real property held for more
than one year used in the trade or business that is not inventory, all interest
and dividends and gain from the sale or other disposition of stock, securities
or foreign currencies, or other income, including but not limited to, gains from
options, futures or forward contacts derived with respect to the business of
investing in such stock, securities or currencies.
 
     With few exceptions, the properties owned by the Participating Partnerships
produce income that will be qualifying income for the Company. Because it
anticipates that at least 90 percent of its gross income will be qualifying
income, the Company anticipates that it will be taxable for federal income tax
purpose as a partnership and not as a corporation.
 
TAX CONSEQUENCES OF THE CONSOLIDATION
 
     Counsel has rendered an opinion that except to the limited extent discussed
below, the Consolidation will be a non-taxable transaction with respect to the
Unitholders who become Shareholders and with respect to Subsidiary Partnership
Unitholders.
 
     The Consolidation will involve a merger of the Subsidiary Partnerships into
each Participating Partnership, pursuant to which, among other things, the
Unitholders who become Shareholders will receive Shares in the Company in
exchange for their limited partner interests in the Participating Partnerships.
Subsidiary Partnership Unitholders will continue to own their interest(s) in
their respective Subsidiary Partnership(s). While different federal income tax
characterizations of these transactions are possible, assuming that the
Participating Partnerships and the Company are treated as partnerships (see
"Classification as 'Partnerships'," above), the substance and effect of the
Consolidation should be a contribution by the Unitholders who become
Shareholders of their Participating Partnership interests to the Company in
exchange for Shares in the Company.
 
     However, a Unitholder who becomes a Shareholder or who remains a Subsidiary
Partnership Unitholder would recognize taxable income in the amount by which (a)
the excess of (i) a Unitholder's share of his Participating Partnership's
liabilities immediately before the Consolidation over (ii) that Unitholder's
share of the liabilities of the Company or the Subsidiary Partnership, as the
case may be, immediately after the Consolidation exceeds (b) the Unitholder's
basis in his Partnership interest immediately before the Consolidation. In
addition, to the extent such liability reduction is disproportionate as among
the Partners in the particular Participating Partnership, a Unitholder will
recognize ordinary income to the extent any reduction in his or her share of
liabilities is attributable to the Participating Partnership's "substantially
appreciated inventory" and "unrealized receivables" (including the Participating
Partnership's previously allowed depreciation and cost recovery deductions
subject to recapture) as those terms are defined in Section 751 of the Code. The
Company anticipates that the Participating Partnerships will have no or an
insignificant amount of unrealized receivables or substantially appreciated
inventory items. Any gain will generally be treated as gain from the sale of a
capital asset. See "Treatment of Gain or Loss on Disposition of Shares," below
and "New Tax Law Provisions," above. The Company does not anticipate that any
Unitholder who acquired his or her CPA Partnership Interest from such CPA
Partnership will recognize any gain or loss as a result of the Consolidation.
 
     The Manager will receive a percentage of the Listed Shares issued in the
Consolidation in consideration for its contribution to the Company of a portion
of its interests in the Participating Partnerships. See "Historical Cash
Distributions and Assigned Exchange Value -- Allocation of Listed Shares Between
Limited Partners and General Partners." The issuance by the Company of Shares to
the Manager may reduce the percentage of the Company's nonrecourse debt that is
allocated to the Shareholders. Any such reduction will be treated as a deemed
distribution to the Shareholders, reducing their basis in the Shares received in
the
 
                                       155
   167
 
Consolidation. To the extent that any such deemed distribution exceeds a
Shareholder's adjusted basis for the Shares received in the Consolidation, gain
will be recognized by such Shareholder. See "Treatment of Cash Distributions
from the Company," below. In addition, the IRS may contend that the adjustment
of the relative rights among the Manager and Shareholders may be viewed as a
taxable disposition of a portion of the Unitholders who become Shareholders
interests in such Participating Partnerships.
 
     The tax basis of the Shares received by a Shareholder will equal the
adjusted tax basis of his limited partner interest immediately prior to the
Consolidation (i) increased by his share, if any, of the liabilities of the
Company (which include the Company's share of the liabilities of the
Participating Partnership) and the taxable gains, if any, on the Consolidation
and (ii) decreased (but not below zero) by his share, if any, of the
Participating Partnership's liabilities immediately prior to the Consolidation.
The holding period of the Shares will include the holding period of such
Shareholder for his limited partnership interest. A Subsidiary Partnership
Unitholder will calculate his basis in this same manner using his Subsidiary
Partnership as the reference and his holding period for his Units will not
change.
 
     The Participating Partnerships will be deemed terminated for federal income
tax purposes as a result of the Consolidation. If the Consolidation occurs on
any day other than December 31, this will result in a short taxable year for
these Partnerships. Each Unitholder in a Participating Partnership must report,
in his or her taxable year that includes the date on which the Consolidation is
consummated, an allocable share of all income, gain, loss and deduction of such
Participating Partnership for the period January 1 of the year in which the
Consolidation occurs until the consummation of the Consolidation. A Unitholder
whose taxable year differs from that of the Participating Partnership could have
"bunching" of income because of the termination. However, a Unitholder whose
taxable year is the calendar year will not experience any "bunching" of income.
In addition, as a consequence of the termination of each Participating
Partnership, each Participating Partnership will begin a new depreciation period
for its assets (39 years for its depreciable real property) thereby reducing the
annual depreciation deductions.
 
TAX CONSEQUENCES OF CONSOLIDATION TO SUBSIDIARY PARTNERSHIP UNITHOLDERS
 
     Subsidiary Partnership Unitholders will be treated as owners of interests
in their Subsidiary Partnership. Subsidiary Partnership Unitholders will receive
an IRS Form K-1 from their Subsidiary Partnership reporting their share of the
Subsidiary Partnership's items of income, deduction, gain and loss.
 
SHAREHOLDERS OR SUBSIDIARY PARTNERSHIP UNITHOLDERS, NOT PARTNERSHIP, SUBJECT TO
TAX
 
     The Company and each Subsidiary Partnership, is required to report to the
IRS each item of its income, gain, loss, deduction and items of tax preference,
if any. The Company and each Subsidiary Partnership will file a federal and may
file a Delaware partnership return of income but the Company will not itself be
subject to any federal or Delaware income taxes. See "Classification as a
Partnership," above and "State and Local Tax Consequences," below.
 
     Each Shareholder will report on his personal income tax return his
distributive share of each item of the Company's income, gain, loss, deduction,
credit and tax preference. Each Shareholder will be taxed on his pro rata share
of the Company's taxable income, whether or not he has received or will receive
any cash distributions from the Company. A Shareholder's share of the taxable
income of the Company and the income tax payable by such Shareholder with
respect to such taxable income may exceed the cash actually distributed to him.
A Subsidiary Partnership Unitholder is taxed on the same manner with respect to
his Subsidiary Partnership.
 
     The income tax returns of the Company or a Subsidiary Partnership may be
audited by the IRS, and such audit may result in the audit of the returns of the
Shareholders or the Subsidiary Partnership Unitholders. Various deductions
claimed by the Company or the Subsidiary Partnership Unitholders on its returns
could be disallowed in whole or in part on audit, which would result in an
increase in the taxable income or a decrease in the taxable loss of the Company
or the Subsidiary Partnership with no associated increase in distributions with
which to pay any resulting increase in tax liabilities of the Shareholders or
Subsidiary Partnership Unitholders.
 
                                       156
   168
 
     Each Shareholder is required to treat partnership items on his return
consistently with their treatment on the Company's return, unless a Shareholder
files a statement with the IRS identifying the inconsistency. Failure to satisfy
this requirement could result in an adjustment to conform the treatment of the
items by such Shareholder with its treatment on the Company's return, and may
cause such Shareholder to be subject to penalties. The same rules apply to a
Subsidiary Partnership Unitholder with respect to his Subsidiary Partnership.
 
     Audits of partnership items are conducted at the Company level in a single
proceeding, rather than in separate proceedings with each Shareholder.
Administrative adjustment of determinations of the Company items made on audit
can be initiated by the Tax Matters Partners (the "TMP") or by any other
Shareholder. Suits challenging IRS determinations may be brought by the Manager,
who has been designated by the Company as the TMP or, if the TMP fails to act,
by other Shareholders owning certain minimum interests. Only one such action may
be litigated. All Shareholders generally will be bound (subject to certain
exceptions) by the outcome of final partnership administrative adjustments by
the IRS resulting from an audit handled by the TMP, as well as by the outcome of
judicial review of such adjustments. The Company will be the TMP of each
Participating Partnership and these audit rules apply to such Partnerships in
the same manner as they apply to the Company. See "New Tax Law Provisions" above
for a discussion of electing large partnerships.
 
ALLOCATIONS OF PROFITS AND LOSSES
 
     A portion of each Participating Partnership's income, gain, loss, and
deduction will be allocated to the Manager as limited partner of each
Participating Partnership and the remainder will be allocated to the Company and
the Subsidiary Partnership Unitholders. Items allocated by the Company to the
owners of Listed Shares will be shared among them according to the respective
number of Listed Shares owned by each Shareholder. These allocation provisions
will be recognized for federal income tax purposes only if they are considered
to have "substantial economic effect" and are not retroactive allocations or are
determined to be in accordance with the partners' interests in the Partnership.
 
     Certain special allocations are required by the Code and Regulations for
contributed property (Section 704(c) allocations) and other tax compliance items
such as the basis adjustments required under a Code Section 754 election. See
"Tax Elections," below. Allocations under Section 704(c) of the Code will
require gain inherent in contributed property to be allocated to the person or
persons who contributed it and may require the allocation of depreciation
deductions from property contributed or deemed to be contributed to a
partnership, or property whose book value is adjusted by a partnership on
admission of new partners, away from the contributing or previously admitted
partner where there is unrealized gain inherent in such property. As a
consequence of the Consolidation, the Shareholders will be deemed to have
contributed their partnership Units to the Company. The Manager will select the
method for making allocations under Section 704(c) of the Code. See, "Tax
Consequences of the Consolidation," above.
 
     The Company will allocate its taxable income and losses among the
Shareholders in proportion to the number of Shares owned by them based on the
number of months during the year for which the Shareholder was a record owner of
the Shares. The Company will treat the Shareholder who is the record owner of
such Share as of the close of business on the last day of the month as having
been the owner of such Share for the entire month. Hence, in the case of a sale
or other transfer of a Share recorded before the last day of a calendar month,
the transferor Shareholder will not be allocated any taxable income for the
month in which the record transfer occurs, and the transferee Shareholder will
be allocated all taxable income for such month. Therefore, taxable income or
loss may be allocated to a Shareholder even though such income or loss was not
actually realized by such Shareholder. Furthermore, transferees of Shares may
recognize income during a period for which they did not receive distributions.
 
     The Code generally requires that items of partnership income and deduction
be allocated among transferors and transferees of partnership interests, as well
as among partners whose interests otherwise vary during a taxable period, on a
daily basis. The Company's proposed allocation method will not comply with this
requirement. In the event a monthly convention is not allowed by Regulations (or
only applies to transfers of
 
                                       157
   169
 
less than all of a partner's interest), the IRS may contend that taxable income
or losses of the Company must be reallocated among the Shareholders. If the IRS
were to sustain any such contention, the Shareholders respective tax liabilities
would be adjusted to the possible detriment of certain Shareholders. The Manager
is authorized to revise the Company's method of allocation between transferors
and transferees (as well as among partners whose interests otherwise vary during
a taxable period) to comply with any future Regulations. Similarly, the IRS
could challenge the allocations made by the Subsidiary Partnerships.
 
     The Company believes that the allocations under the Participating
Partnership Agreements and the Operating Agreement should be regarded as meeting
the standards of Section 704(b) of the Code. Counsel is unable to opine to that
effect, however, because, among other things, allocations to preserve uniformity
as among Shares are not in technical compliance with the Regulations.
 
PASSIVE ACTIVITY LOSS LIMITATIONS
 
     The Code provides that deductions from passive trade or business
activities, to the extent they exceed income from all such passive activities
(exclusive of portfolio income), generally may not be deducted against other
income of individuals, estates, trusts, closely held C corporations or personal
service corporations.
 
     Passive income, gain, losses and credits from a publicly traded
partnership, such as the Company, may only be applied against other items of
income, gain and loss from that publicly traded partnership. Any unused passive
activity losses and credits are treated as suspended losses and credits, and can
be carried forward and treated as deductions and credits from passive activities
in the next taxable year. Suspended losses and credits attributable to passive
trade or business activities are allowed in full upon a fully taxable
disposition of the taxpayer's entire interest in the activity to an unrelated
party. Suspended passive activity losses of a publicly traded partnership, such
as the Company, are allowed only upon a disposition of all of a Shareholder's
interest in the publicly traded partnership. If an interest in a passive
activity is transferred by reason of death, the amount of suspended passive
activity losses that may be deducted are reduced to the extent of any step-up in
the basis of the interest in the passive activity which occurs at the time. A
gift of an interest in a passive activity does not trigger recognition of
suspended passive activity losses, but permits the donee to increase his basis
in the interest by the amount of those losses up to the fair market value of
such interest.
 
     Pursuant to the legislative history of the legislation that included the
passive activity loss rules in the Code, income generated by the Company will
constitute portfolio income to the Shareholders, not passive activity income.
Shareholders will not be able to offset passive activity losses from other
sources with income generated by the Company. See "Investment and Other
Limitations on the Deduction of Interest" below. However, suspended passive
activity losses from the Company can offset passive income from the Company. In
contrast, passive activity income allocated by a Subsidiary Partnership to a
Subsidiary Partnership Unitholder will be passive activity income so long as the
Subsidiary Partnership is not a publicly traded partnership. The Company does
not anticipate that the Subsidiary Partnerships will be publicly traded
partnerships.
 
DEDUCTIBILITY OF FEES
 
     All expenditures of the Company and the Participating Partnerships must
constitute ordinary and necessary business expenses in order to be deductible,
unless the deduction of any such item is otherwise expressly permitted by the
Code (e.g., interest and certain taxes). In addition, all expenditures for
personal services must be reasonable in amount and, in order to be deductible,
must represent payment for services actually rendered during the current taxable
year rather than in future years.
 
     The Company and the Participating Partnerships intend to claim deductions
both for property management fees and for expense reimbursements payable to the
Manager or its affiliates. The Company believes, on advice of counsel, that the
management fees and reimbursements payable to the Manager will be deductible as
ordinary and necessary business expenses by the Company and/or the Participating
Partnerships. However, because the Company's belief depends upon essentially
factual determinations, no assurance can be given that the deduction of any of
the fees paid to the Manager will not be successfully challenged by the IRS.
These issues are essentially questions of fact with respect to which counsel
cannot opine. If all or a portion of such
 
                                       158
   170
 
deductions were to be disallowed, the Company's taxable income would be
increased or its losses would be reduced.
 
     The Company may pay acquisition fees to the Manager, its Affiliates or
others in connection with the acquisition of properties. The Company intends to
add Acquisition Fees paid to the basis of the property acquired. Also, the
Participating Partnership Agreements permit and the Operating Agreement permits
the Participating Partnerships and the Company to pay a fee to the Manager or
its Affiliates in connection with the sale of a partnership property. The
Participating Partnerships and the Company intend to treat these expenses as
expenses of sale of the property involved, thereby decreasing any gain or
increasing any loss recognized thereupon.
 
     The Code limits the deductibility of an individual's miscellaneous itemized
deductions, including investment expenses, to the amount by which such
deductions exceed 2% of his adjusted gross income. Individual Shareholders and
Subsidiary Partnership Unitholders will be subject to this limitation in
determining their deductibility of their allocable share of the Company's
management fees and other expenses unless the Company or the Participating
Partnerships are deemed to be engaged in a trade or business. If the Company
elects to be treated as an electing large partnership, this limitation no longer
will apply to Shareholders. See "New Tax Law Provisions", above. Subsidiary
Partnership Unitholders remain subject to this rule.
 
ORGANIZATION AND CONSOLIDATION EXPENSES
 
     The Participating Partnerships and the Company will incur expenses in
connection with the Company's organization and the Consolidation. Expenses of
organizing the Company ("organization expenses") or of issuing and marketing
Shares in the Company ("syndication expenses") may not be deducted by the
Company, any Shareholder or any Subsidiary Partnership Unitholder. However, an
election is permitted to amortize organization expenses (but not syndication
expenses) over a period of not less than 60 months. Organization expenses are
defined as expenditures that are (i) incident to the creation of a partnership;
(ii) chargeable to capital accounts; and (iii) of a character that, if expended
incident to the creation of a partnership having an ascertainable life, would be
amortized over such life. The Company and each Subsidiary Partnership intends to
make such an election. Syndication expenses are defined as expenditures
connected with the issuing and marketing of interests in the Company.
Registration fees, printing costs, selling and promotional material costs and
legal fees for securities and tax advice pertaining to registration of the
Shares with the SEC are syndication expenses and, therefore, do not qualify for
amortization.
 
START-UP EXPENDITURES
 
     Section 195 of the Code provides that "start-up expenditures" may, at the
election of the taxpayer, be amortized ratably over a period of not less than 60
months (beginning with the month that the business begins). The determination of
whether an item is a start-up expenditure is based on the facts and
circumstances in each case.
 
     The Company may seek to deduct certain expenses incurred by it prior to the
commencement of any rental activity or of its ownership interest in the
Participating Partnerships. The IRS may disallow any such deductions as not
having been incurred in connection with an existing trade or business of the
Participating Partnerships and/or the Company. If the IRS were successful in
such disallowance, such disallowed expenses would be available as deductions
only through amortization over the applicable start-up expenditure period (to
the extent a proper election is in place and such expenses qualify as start-up
expenditures).
 
     The Participating Partnerships and the Company intend to take steps to
preserve their right to amortize start-up expenses commencing with the date of
the Consolidation, in the event it is ultimately determined that the Company
began business at that time. Although the Participating Partnerships and the
Company are advised by counsel and tax accountants, because of the uncertainty
that presently surrounds these matters, no opinion of counsel will be received
with respect to these deductions and there can be no assurance that, despite the
Participating Partnerships' or the Company's best efforts, they will be able to
preserve their right to amortize the above described expenses.
 
                                       159
   171
 
TAX AND "AT RISK" BASIS OF SHARES
 
     The manner of calculating a Shareholder's initial adjusted basis for his
Shares has been discussed above. See "Tax Consequences of the Consolidation,"
above. Each Shareholder's initial adjusted basis for his Share(s) will be
increased by the amount of (i) his share of items of income and gain of the
Company and (ii) any increase in his proportionate share of the Company's share
of nonrecourse indebtedness to which the Participating Partnerships' or the
Company's properties are subject (limited to the fair market value of the
property securing such indebtedness), and reduced, but not below zero, by (a)
the amount of his share of items of the Company loss and deduction and
expenditures which are neither properly deductible nor properly chargeable to
his capital account, (b) the amount of any cash distributions (including any
decrease in his or her share of liabilities) and (c) the basis of any property
distributions received by such Shareholder. Subsidiary Partnership Unitholders
calculate their basis for their Subsidiary Partnership Units in the same manner
with reference to the Subsidiary Partnership's liabilities, items of income,
loss, deduction, gain, and credit and distributions. See "Treatment of Gain or
Loss on Disposition of Shares" and "New Tax Law Provisions."
 
     The amount of the Company's losses that may be deducted by a Shareholder is
limited to the adjusted basis of the Shareholder's Shares. Any excess losses are
carried over until the Shareholder has sufficient basis to deduct such losses.
Deductibility of a Shareholder's share of the Company's losses is further
limited by his "at risk" basis as determined pursuant to the "at risk" rules
found in Section 465 of the Code. The "at risk" rules provide that a taxpayer
may not deduct losses from an activity for a taxable year to the extent such
losses exceed the aggregate amount for which the taxpayer is considered "at
risk" with respect to the activity. Any loss in excess of a taxpayer's amount
"at risk" will be allowed as a deduction in succeeding taxable years if and to
the extent the taxpayer is "at risk" with respect to the activity in such
subsequent year. The "at risk" rules apply to essentially all Shareholders
except those that are C corporations owned by more than five individuals during
the last half of the corporation's taxable year. If the Company's "at risk"
basis in the Participating Partnerships or a Shareholder's "at risk" basis in
the Company is decreased below zero in any year (e.g., due to the Company's or
the Shareholder's receipt of a cash distribution or a decrease in its or his
share of liabilities included in its or his "at risk" basis), the Company and
the Shareholder will recognize income to the extent his or its "at risk" basis
is below zero. However, the amount of income which must be recognized in these
circumstances is limited to the net losses previously allowed to the Company
from the Participating Partnerships or to the Shareholder from the Company.
 
     A Shareholder will be deemed to be "at risk" with respect to its share of
qualified nonrecourse financing secured by real property. However, a Shareholder
will not be considered to have amounts "at risk" to the extent he is protected
against losses through guarantees, stop-loss agreements or other similar
arrangements. To the extent that any borrowing by a Participating Partnership or
the Company is qualified nonrecourse financing, the "at risk" rules should not
limit the deductibility of any Participating Partnership and/or Company losses,
if any. However, to the extent that any borrowings by a Participating
Partnership or the Company is not qualified nonrecourse financing, the "at risk"
rules could apply to limit the deductibility of losses by the Company or
Shareholders, respectively. The same rules apply to Subsidiary Partnership
Unitholders.
 
     The passive activity loss limitations are applied after the "at risk" rules
are applied. Therefore, a loss not currently deductible under the "at risk"
rules would be suspended pursuant to the "at risk" rules, not the passive
activity loss rules. Any such suspended losses could later become subject to the
passive activity loss rules when they would otherwise be deductible under the
"at risk" rules. See "Passive Activity Loss Limitations," above.
 
TREATMENT OF CASH DISTRIBUTIONS FROM THE COMPANY
 
     Cash distributions (which are considered to include any reduction in
Participating Partnership and/or the Company nonrecourse indebtedness) made to
Shareholders, other than those in exchange for or in redemption of all or part
of their Share(s), generally will not affect a Shareholder's distributive share
of income or loss from the Company. Such distributions may represent
distributions of income, returns of capital or both. A
 
                                       160
   172
 
distribution of income or a return of capital generally does not result in any
recognition of gain or loss for federal income tax purposes but reduces a
Shareholder's adjusted basis in his Shares. Cash distributions in excess of a
Shareholder's adjusted basis in his Shares will result in the recognition of
gain to the extent of such excess. Ordinarily, any such recognized gain will be
treated as gain from the sale or exchange of Shares. Cash distributions from
operations or in redemption of all or part of that Subsidiary Partnership
Unitholder's interest in the Subsidiary Partnership made by a Subsidiary
Partnership to a Subsidiary Partnership Unitholder will be taxable as described
above. A cash distribution made by a Subsidiary Partnership to a Subsidiary
Partnership Unitholder in redemption of all of that Subsidiary Partnership
Unitholder's interest in the Subsidiary Partnership also could result in
recognition of loss by such Subsidiary Partnership Unitholder if the Subsidiary
Partnership Unitholder's basis for his interest in the Subsidiary Partnership
exceeds the sum of the cash received and his allocable share of nonrecourse
indebtedness. See "Tax Consequences of the Consolidation" and "Tax and 'At Risk'
Basis of Shares," above and "Treatment of Gain or Loss on Disposition of
Shares," below.
 
TREATMENT OF GAIN OR LOSS ON DISPOSITION OF SHARES OF UNITS
 
     Any gain or loss recognized by a Shareholder upon the sale or exchange of
his Shares will generally be treated as capital gain or loss, except that the
portion of any proceeds of sale which is attributable to any unrealized
receivables (which term includes, for these purposes, allocable depreciation
recapture attributable to underlying partnership property (see "Depreciation
Recapture," below) or appreciated inventory items (to the extent that the value
of such inventory items of the Company exceeds the basis of such property, had
such property been disposed of by the Company prior to the sale of such
Shareholder's share) will generally be treated as ordinary income. See "New Tax
Law Provisions" above for a discussion of capital gains tax rates. Shareholders
which are corporations or trusts are taxable on amounts representing
depreciation recapture attributable to underlying Participating Partnership or
Company property upon distribution of Shares to their shareholders or
beneficiaries.
 
     The installment method of reporting income or gain is not available for a
sale or exchange of Listed Shares because the Code prohibits use of the
"installment method" to report gain on the sale or exchange of publicly traded
property. Additionally, gains, if any, on sale of a Subsidiary Partnership
Unitholder's interest sold on the installment method, are taxable in the year of
sale or exchange to the extent of any ordinary income realized, even if the sale
or exchange is otherwise reported on the "installment method." See "Installment
Sales" and "Depreciation Recapture," below.
 
     In determining the amount received upon the sale or exchange of a Share, a
Shareholder must include, among other things, his allocable share of
non-recourse indebtedness. Therefore, it is possible that the gain or other
income recognized on the sale of a Share may exceed the cash proceeds of the
sale and, in some cases, the income taxes payable with respect to the sale may
exceed such cash proceeds. The same rules apply to the sale by a Subsidiary
Partnership Unitholder of his Units.
 
     The IRS has ruled that a partner must maintain an aggregate adjusted tax
basis in his aggregate partnership interest (consisting of all interests
acquired in separate transactions). On the sale of a portion of such aggregate
interest, a partner would be required to allocate, on the basis of the relative
fair market values of such interests on the date of sale, his aggregate tax
basis between the portion of the interest sold and the portion of the interest
retained. This requirement, if applicable to the Company, effectively would
preclude a Shareholder owning Shares that were purchased at different prices on
different dates from controlling the timing of the recognition of the inherent
gain or loss in his Shares by selecting the specific Shares that he would sell.
The ruling does not address whether this aggregation requirement, if applicable,
results in the tacking of the holding period of older Shares on the holding
period of more recently acquired Shares. Because the application of this ruling
in the context of a publicly traded partnership, such as the Company, is not
clear, a person acquiring Shares and considering the subsequent purchase of
additional Shares should consult his professional tax advisor as to the possible
tax consequences of the ruling.
 
     When a Shareholder or Subsidiary Partnership Unitholder subject to the
passive activity loss limitations disposes of his entire interest in the
Partnership in a fully taxable disposition to an unrelated party, his
 
                                       161
   173
 
suspended passive activity losses, if any, from the Partnership will be
deductible. If a Shareholder or Subsidiary Partnership Unitholder subject to the
passive activity loss limitations disposes of less than his entire interest in
his respective partnership or disposes of his interests in a transaction which
is not fully taxable, any suspended passive activity will remain suspended. See
"Passive Activity Loss Limitations," above.
 
TREATMENT OF GIFTS OF SHARES
 
     Generally, no gain or loss is recognized for income tax purposes as a
result of a gift of property. However, in the event that a gift of a Share is
made at a time when a Shareholder's allocable share of nonrecourse indebtedness
exceeds the adjusted basis for his Share, such Shareholder will recognize gain
upon the transfer of such Share to the extent of such excess. Any such gain will
generally be treated as capital gain. Gifts of Shares may also be subject to a
gift tax imposed pursuant to the rules generally applicable to all gifts of
property. The same rules also apply to gifts of Subsidiary Partnership Units.
 
     A gift of a Share or Subsidiary Partnership Unit will not cause any
suspended passive activity losses to be deductible. The donee's basis for the
Subsidiary Partnership Unit Share is the donor's basis immediately before the
gift plus any suspended passive activity losses allocable to the gifted Share.
However, the donee's basis for purposes of determining loss on a later
disposition cannot exceed the fair market value of the Share or Unit on the date
of the gift. Consequently, if the sum of the donor's basis for the Share or Unit
and suspended passive activity losses exceed the Share's or Unit's fair market
value, a portion of the suspended passive activity losses could be lost and
would never be deductible.
 
ISSUANCE OF ADDITIONAL SHARES
 
     The Company may issue new Shares to finance the acquisition of additional
properties or for other purposes. On any issuance of additional Shares, the
capital accounts of the existing Shareholders will be adjusted to reflect a
revaluation of the Company's properties (based on their then fair market value,
net of liabilities, to which they are then subject). Any resulting unrealized
gain or loss will be allocated among the existing Shareholders and subsequent
allocations of taxable income, gain, loss and deduction will be made in
accordance with the Regulations. See "Allocations of Profits and Losses," above.
 
     The issuance of additional Shares also could result in a decrease in a
Shareholder's share of nonrecourse debt. Any such reduction would be treated as
a distribution of cash. See "Treatment of Cash Distributions from the Company,"
above.
 
TREATMENT OF GAIN OR LOSS ON SALE OF PROPERTY
 
     Gains or losses realized by the Company on sales of property held for more
than one year will be treated as long-term capital gain or loss, (i) unless it
is determined that the Company or the Participating Partnership that owns the
property is a "dealer" in real estate for federal income tax purposes, (ii)
except to the extent that the properties sold constitute Section 1231 Assets
(real property assets used in a trade or business and held for more than one
year), and (iii) except to the extent the company sells personal property and
has depreciation recapture. See "New Tax Law Provisions," above "Section 1231
Assets" include depreciable real property of the type which the Company and/or
the Participating Partnerships own and intend to acquire. If the properties sold
constitute Section 1231 assets, a Shareholder's or Subsidiary Partnership
Unitholder's proportionate share of gains and losses from the sale of such
assets would be combined with any other Section 1231 gains or losses recognized
by him during the year. The net Section 1231 gain would be taxed as capital
gain, except that if the Shareholder or Subsidiary Partnership Unitholder has
reported net Section 1231 losses in any of the five years prior to such sale,
any net Section 1231 gains would be reported as ordinary income to the extent of
such reported losses. Net Section 1231 losses would be taxed as ordinary losses.
See "New Tax Law Provisions" for a discussion of capital gains rates.
 
     In the event that the entity owning the property is determined to be a
"dealer," any gain or loss on the sale or other disposition of a property by
such entity would be treated as ordinary income or loss. Although none of the
Participating Partnerships nor the Company anticipates being deemed a "dealer"
in real estate, there can be no assurance that the proposed course of activities
of the Company may not result in it being
 
                                       162
   174
 
deemed "dealer." The Company intends to conduct its activities, and to consult
with a tax professional from time to time with regard to the structuring of its
operations and transactions, to avoid being deemed a "dealer." However, since
the determination of "dealer" status is essentially factual and will depend upon
the nature of the properties acquired and the conduct of activities by the
Company, counsel is unable to express an opinion as to whether the Company or
any Participating Partnership might be deemed a "dealer."
 
     A foreclosure of a mortgage on a property or the acceptance of a deed in
lieu of foreclosure is deemed to be a disposition of such property. In such
transactions, the Company or a Participating Partnership may recognize gain in
an amount equal to the excess, if any, of the outstanding mortgage over the
adjusted basis of such property.
 
     In certain other circumstances, the gain allocable to the Shareholders or
Subsidiary Partnership Unitholders upon a sale, exchange or other disposition of
Partnership property may exceed any resulting cash distributable to the
Shareholders or Subsidiary Partnership Unitholders and in some cases the income
taxes payable by the Shareholders or Subsidiary Partnership Unitholders with
respect to such gain may exceed the cash distributable, if any, to such
Shareholders or Subsidiary Partnership Unitholders.
 
SALE-LEASEBACK TRANSACTIONS
 
     Many of the Participating Partnerships Investments are and a number of the
Company's investments may be in the form of sale-leaseback transactions wherein
the Participating Partnership or the Company either (i) purchased or will
purchase property free of encumbrances, net lease such property back to the
seller and obtain separate mortgage financing or (ii) purchase property subject
to a mortgage and/or an existing net lease. If a Sale-Leaseback transaction were
recharacterized as a financing arrangement, the Participating Partnership or the
Company, as the case may be, would not be entitled to depreciation deductions
with respect to the property, and the lease payments received by the
Participating Partnership or the Company and, in certain circumstances, any gain
on the sale of such property could be treated, at least in part, as interest
income. Such a recharacterization could increase a Shareholder's or a Subsidiary
Partnership Unitholder's share of ordinary income and decrease such
Shareholder's or a Subsidiary Partnership Unitholder's share of capital gain.
The Participating Partnerships and the Company will attempt to structure each
net lease transaction to be recognized as a leasing arrangement for federal
income tax purposes and not treated as a financing arrangement or conditional
sale.
 
     On June 3, 1996, the IRS proposed regulations under Code Section 467. Code
Section 467 applies to rental agreements that have increasing or decreasing
rents or prepaid or deferred rents. For lease-backs or long term agreements
entered into for tax avoidance purposes ("disqualified lease-backs or long term
agreements"), the proposed Regulations under Code Section 467 provide that the
rent effectively must be leveled and accrued economically. Both rent and
interest would be accrued for each period similar to a mortgage. These
Regulations do not define what constitutes a tax avoidance purpose. For leases
other than disqualified lease-backs or long term agreements, the Regulations
under Code Section 467 provide that rent properly allocated to each period must
be accrued in that period and interest is deemed to be paid or earned on any
deferred on prepaid rent. These Regulations are proposed to apply to
disqualified lease-backs and long term agreements entered into after June 3,
1996 and other leases entered into after the date final regulations are issued.
 
     The Company and the Participating Partnerships engage in long-term sale
lease-back transactions; however, based on current law and interpretations
thereof, neither the Company nor the Participating Partnerships believe that
their typical transactions would be found to have a tax avoidance purpose. Also,
neither the Company nor the Participating Partnerships anticipate having any
significant deferred or prepaid rent. However, because these Regulations are new
and not entirely clear, neither the Company nor the Participating Partnerships
can determine with any assurance how these Regulations, if adopted, might apply
to them.
 
                                       163
   175
 
ACQUISITION OF STOCK, OPTIONS AND WARRANTS
 
     The Company currently owns (directly or through the Participating
Partnerships) and may invest in the stock of, or other interests in, or warrants
or other rights to purchase the stock of or other interests (an "Equity
Interest") in any tenant or the parent or controlling person of any tenant of
the Company. If the acquisition of such Equity Interest occurs contemporaneously
with the purchase of property in a Sale-Leaseback transaction or the execution
of a lease and no separate consideration is provided for such acquisition, the
purchaser will be required to allocate the price paid between the property and
the Equity Interest based upon the relative fair market values of each, or in
the case of a lease, the lessor may be required to recognize rental income equal
to the value of the Equity Interest. Upon the sale or exchange of such Equity
Interest, the gain or loss will generally be capital gain or loss and will be
short-term or long-term depending on the property's holding period. Upon the
exercise of an option or warrant, the price paid for the option or warrant will
be added to the exercise price to determine the Participating Partnership's or
the Company's basis in the stock or other interest acquired. The holding period
for the stock or other interest acquired through such an exercise will commence
on the day after the date of exercise of the option or warrant. Should an option
or warrant owned by the Participating Partnerships or the Company expire or
lapse unexercised, the Participating Partnerships or the Company, respectively
will sustain a loss equal to the amount paid for the option or warrant. Such
loss will generally be a capital loss and will be short-term or long-term
depending on the Participating Partnership's or the Company's holding period.
 
TAX ELECTIONS
 
     The Company and the Participating Partnerships may make various elections
for federal income tax reporting purposes which could result in various items of
income, gain, loss, deduction and credit being treated differently for tax
purposes than for accounting purposes.
 
     The Code provides for optional adjustments to the basis of partnership
property for measuring both depreciation and gain upon distributions of
partnership property (Section 734) and transfers of Shares (Section 743)
provided that a partnership election has been made pursuant to Section 754. The
Operating Agreement and the Participating Partnership Agreements each require
that a Section 754 election be made. Any such election, once made, is
irrevocable without the consent of the IRS.
 
     The IRS has ruled that under the Code and applicable Regulations, the
Section 754 election will generally allow a Shareholder who purchases Shares
from another Shareholder in the open market to increase his share of the tax
basis in the Participating Partnership's properties to reflect the purchaser's
purchase price for such Shares, as if such purchaser had acquired a direct
interest in the Company's assets and of its proportionate share of the Company's
assets. If a Shareholder's adjusted basis in his Shares is less than his
proportionate share of the adjusted basis of the Company's property at the time
of acquisition of such Shares, such Shareholder's basis in his share of the
Company's property must be reduced by such an amount resulting in adverse
consequences to such Shareholder.
 
     The Company will calculate the basis adjustment for subsequent purchasers
who furnish certain information to the Company. For purchasers who do not
furnish this information, the Company intends to provide information to enable
them to calculate the basis adjustment for themselves.
 
     The calculations and adjustments in connection with any Section 754
election would depend, among other things, on the day on which a transfer occurs
and the price at which the transfer occurs. In order to help reduce the
complexity of these calculations and the resulting administrative cost to the
Company, the Operating Agreement provides that the Company will apply the
following methods in making the necessary adjustments: (i) the price paid by a
transferee for his Shares will be deemed to be the lowest quoted trading price
of the Shares during the month in which the transfer was deemed to occur,
irrespective of the actual price paid; and (ii) the transfer will be deemed to
occur at the close of business on the last day of the calendar month in which
the transfer occurs, irrespective of when the transfer actually occurs. The
application of these conventions would yield a less favorable tax result, as
compared to adjustments based on actual price, to a transferee who paid more
than the lowest quoted trading price for his Shares.
 
                                       164
   176
 
     The calculations under Section 754 are highly complex, and there is little
legal authority dealing with the mechanics of the calculations, particularly in
the context of large, publicly-held partnerships. It is possible the IRS might
take the position that the adjustments made by the Company do not meet the
requirements of the Code or the Regulations, particularly given the special
assumptions to be applied by the Company for administrative convenience. If the
IRS were to sustain such a position, any increased depreciation deductions
allowable to a transferee of Shares as the result of the Section 754 election
might be reduced, and any gain allocable to a transferee on the sale of the
Company's and the Participating Partnerships' properties might be increased.
Similar rules will apply with respect to any transfer of Units in a
Participating Partnership or a Subsidiary Partnership Unitholder.
 
     The Manager is authorized by the Operating Agreement and by the
Participating Partnership Agreements to cause the Participating Partnerships and
the Company to make or revoke any election required or allowed to be made by
partnerships under the Code. Such election(s) may increase or decrease taxable
income or loss. See "New Tax Law Provisions" above for a discussion of electing
large partnerships.
 
DEPRECIATION
 
     Current tax law provides for an accelerated cost recovery system ("ACRS")
of depreciation. Under this system, the cost of eligible nonresidential real
property, whether new or used, generally must be depreciated over a 39-year
period using the straight-line method.
 
     Furthermore, under ACRS, eligible personal property is divided into six
classes, i.e., 3-year, 5-year, 7-year, 10-year, 15-year, and 20-year property.
This property, whether new or used, generally must be depreciated over specified
periods using a statutorily prescribed accelerated method of depreciation or, if
the taxpayer so elects, using the straight-line method over various periods.
 
     The depreciation periods are lengthened in certain circumstances where real
property is leased to a tax-exempt entity or owned by a partnership having
tax-exempt entities as partners. For this purpose, "tax-exempt entities" do not
include those entities which would be taxable on their allocable share of
Partnership income as "unrelated business taxable income."
 
     Generally, as a result of the deemed termination of the Participating
Partnerships, all nonresidential real property owned by the Participating
Partnerships at the time of the Consolidation and any other real property
acquired by the Company will be subject to a 39 year recovery period, and will
be depreciated using the straight-line method. Any personal property acquired by
the Company generally will be depreciated over a seven-year recovery period
using the double declining balance method (switching to straight-line at a time
to maximize the depreciation deductions). As a result, the amount of the
depreciation deductions of each Participating Partnership after the
Consolidation will be less than the normal depreciation deductions before the
Consolidation. If the Consolidation occurs in 1998 and the Company and
Participating Partnerships elect to be treated as electing large partnership, it
is possible, but not certain, that the Participating Partnership will not
terminate and their depreciation deduction will not change. See "New Tax Law
Provisions" above. If, for tax purposes, a Participating Partnership is not
considered the owner of a CPA Property held at the time of the Consolidation
(for example, where a lease is treated as a financing arrangement rather than a
"true lease"), the Shareholders would not be entitled to depreciation deductions
with respect to that Property. It is anticipated that the Participating
Partnerships will be treated as the owners for tax purposes of all of the CPA
Properties held at the time of the Consolidation. In addition, if any tax-exempt
entities hold Shares and the Company's allocations are not considered to be
"qualified allocations," then a portion of the Company's depreciation
deductions, corresponding to the tax-exempt entities' percentage interest in the
Company, may be required to be depreciated over somewhat longer recovery periods
than those otherwise applicable. See "Allocations of Profits and Losses" and
"Tax Elections" above, and "Investment by Qualified Pension and Profit-Sharing
Plans (Including Keoghs), Stock Bonus Plans, and Individual Retirement
Accounts," below.
 
DEPRECIATION RECAPTURE
 
     The Code provides that excess depreciation (the excess of accelerated
depreciation over straight-line depreciation) on depreciable real property,
other than low-income housing, and all depreciation on depreciable
 
                                       165
   177
 
real property eligible for ACRS where other than straight-line depreciation is
used, is subject to recapture as ordinary income (to the extent of gain) when
the property is sold regardless of how long it is held before such sale. Since
the Participating Partnerships and the Company will only claim straight-line
depreciation, it is unlikely that non-corporate Shareholders of the Company will
be subject to depreciation recapture with respect to the Company's depreciable
real property whether or not eligible for depreciation under ACRS. However, if
depreciable real property is sold or otherwise disposed of within 12 months of
its acquisition, then all depreciation, including straight-line, will be subject
to recapture as ordinary income upon such disposition. See "New Tax Law
Provisions," above for a discussion of the special rate applicable to gain
allocable to depreciation on real property.
 
     Additionally, under the Code, a corporate Shareholder is required to
recognize as ordinary income 20% of its distributive share of the Company's gain
from the disposition of depreciable real property, to the extent of the
depreciation deductions claimed thereon, regardless of whether straight-line
depreciation was used.
 
     The Code also provides that all depreciation on tangible personal property
and certain items of real property such as elevators and escalators is, to the
extent of any gain recognized, subject to recapture as ordinary income when such
property is sold, regardless of how long it is held before sale. The Company
and/or the Participating Partnerships will own items of such property and,
accordingly, the Company and the Shareholders may be subject to depreciation
recapture with respect thereto.
 
ALTERNATIVE MINIMUM TAX
 
     Individual and corporate taxpayers have potential liability for alternative
minimum tax. Certain items from the Company could affect a Shareholder's
alternative minimum tax liability. Since such liability is dependent upon each
Shareholder's own circumstance, Shareholders should consult their own tax
advisors concerning the alternative minimum tax consequences of being a
Shareholder. Likewise, Subsidiary Partnership Unitholders should consult their
own tax advisors concerning the alternative minimum tax consequences of being a
Unitholder.
 
INSTALLMENT SALES-IMPUTED INTEREST
 
     If a sale or exchange of the Company's or a Participating Partnership's
real or personal property requires a payment or payments to be made in more than
one tax year, the Code allows any gain recognized to be reported on the
installment method." The Code provides that interest is payable on the
applicable percentage of tax deferred in connection with installment sales of
all non-dealer property the sale price of which exceeds $150,000. Such interest
is payable when the aggregate face amounts of installment obligations held by a
taxpayer which are issued during the taxable year exceed $5,000,000 and until
any such installment obligation is satisfied. A Shareholder will be treated as
owning a proportionate share of any Company or Participating Partnership
installment obligation and the $5,000,000 threshold is measured at the
Shareholder level. Interest must be paid on the deferred tax at the rate
applicable to underpayments of tax in effect for the month with which the
taxpayer's taxable year ends. The same rules apply with respect to any
Subsidiary Partnership Unitholder's interest in a Participating Partnership that
holds an installment obligation.
 
     The Code provides that a dealer may not report dealer gains on the
installment method. A dealer with respect to real property is a taxpayer who
holds real property for sale to customers in the ordinary course of the
taxpayer's trade or business. The Company does not anticipate that it or any
Participating Partnership will be a dealer in real property. Therefore, neither
a Shareholder nor a Subsidiary Partnership Unitholder who is not a dealer in
real property should be eligible to report any gain from an installment sale by
the Company or any Participating Partnership of property on the installment
method. Additionally, the Code provides that if an installment obligation
arising from the disposition of non-dealer property is pledged as security for
any indebtedness, the net proceeds of such secured indebtedness shall be treated
as a payment with respect to the installment obligation.
 
     If, upon an installment sale of property, the Participating Partnerships or
the Company were to receive a rate of interest on any installment obligation
from the buyer which is below the rate provided by law, the sales terms would be
recharacterized in a manner which would increase ordinary income to the
Participating
 
                                       166
   178
 
Partnerships or the Company, while decreasing in a corresponding manner, first,
any long-term capital gains, and second, any depreciation recapture. Such
interest income would be recognized by the Participating Partnerships and/or the
Company according to the original issue discount rules. (See "Accrual of
Original Issue Discount," below.) Because the terms of sale of properties will
be determined in part by then-current market conditions and negotiations with
potential buyers, no assurance can be given that interest income will not be
imputed on installment sales.
 
ACCRUAL OF ORIGINAL ISSUE DISCOUNT
 
     The Code contains extensive rules relating to the tax accounting for
original issue discount ("OID"). The Participating Partnerships and the Company
will be subject to the OID rules with respect to its installment sales. OID can
arise with respect to an installment sale if (i) the interest rate varies
according to fixed (non-floating) terms, (ii) the debtor is permitted to defer
interest payments to years after such interest accrues, (iii) the amount of the
creditor's share of income or appreciation from the mortgaged property under a
right of participation is determined in a year before payment of such amount is
due, or (iv) interest is imputed on an installment sale. See "Installment
Sales -- Imputed Interest," above. The Participating Partnerships or the Company
may sell properties on an installment basis with any or all of the preceding
terms and therefore may be subject to the OID rules.
 
     Recognition of OID as an item of income in any year will have the effect of
either reducing losses, if any, allocable to Shareholders or increasing the
amount of income which Shareholders must report from the Company without the
receipt of cash distributions with which to pay any tax resulting from the
reporting of such income. However, the Company expects the amount of OID, if
any, which the Company might recognize in any year would be minor in comparison
with cash distributions allocable to Shareholders in such year. Investment
Interest and Other Limitations on the Deduction of Interest
 
     A Shareholder's or a Subsidiary Partnership Unitholder's (that is not a
corporation) investment interest expense may be deducted only up to the
Shareholder's or the Subsidiary Partnership Unitholder's net investment income
(i.e., the income from interest, dividends, rents, royalties and net short-term
capital gains from investment property to the extent it exceeds the expenses,
including straight line depreciation, incurred in earning such income). Interest
subject to the investment interest limitation includes all interest on debt
incurred in connection with property held for investment (including property
subject to a net lease) but not incurred in connection with the taxpayer's trade
or business, other than consumer interest and qualified residence interest.
 
     To the extent that the Participating Partnerships' or the Company's
properties are considered to be "investment assets," the amount of mortgage
interest allocated to each Shareholder or Subsidiary Partnership Unitholder,
other than a corporation, may be deductible by him only to the extent it does
not exceed his net investment income plus the amount by which certain deductions
attributable to property subject to a net lease exceeds the net income of such
property. The amount of interest not deductible due to such limitation, if any,
may be carried over to subsequent years within certain limits. The Participating
Partnerships and the Company anticipate that substantially all of their
properties will be treated as investment assets and that substantially all of
their mortgage interest deductions allocated to the Shareholders or Subsidiary
Partnership Unitholder will be subject to the above rules on disallowance and
carryover. However, unless the Participating Partnerships or the Company realize
a loss for tax purposes in any taxable year, the Company anticipates that
neither a Shareholder nor a Subsidiary Partnership Unitholder will have any
"excess investment interest" subject to disallowance attributable to his
interest in the Company. Should the Company or a Subsidiary Partnership suffer a
loss for any reason, the Shareholders and Subsidiary Partnership Unitholders of
that Subsidiary Partnership may realize "excess investment interest" because of
their investment in the Company or that Subsidiary Partnership.
 
     In addition to the "investment interest" limitation described above,
Section 265(a)(2) of the Code disallows certain deductions for interest paid by
a taxpayer or a related person on indebtedness incurred or continued to purchase
or carry tax-exempt obligations. A Shareholder for whom tax-exempt obligations
 
                                       167
   179
 
constitute a significant portion of his net worth should consider the impact of
Section 265(a)(2) of the Code on his ability to deduct his allocable share of
the Company's or his Subsidiary Partnership's interest expense.
 
     Neither the Participating Partnerships nor the Company anticipate that they
will prepay any interest, but either or both may be required by prospective
lenders to pay certain amounts commonly referred to as "points" which may be
considered prepayments of interest for federal income tax purposes. The Code
requires that interest prepayments (including "points") be capitalized and
amortized over the life of the loan with respect to which they were paid.
 
CONSTRUCTION EXPENSES
 
     The Participating Partnerships or the Company may incur expenditures in
connection with the construction of improvements on real property, some of which
must be capitalized for federal income tax purposes. The Code provides that
interest and real estate taxes incurred during the construction period of
improved real property which would otherwise be deductible must be added the
basis of the property and recovered through depreciation deductions. See
"Depreciation," above.
 
INVESTMENT BY QUALIFIED PENSION AND PROFIT-SHARING PLANS (INCLUDING KEOGHS),
STOCK BONUS PLANS AND INDIVIDUAL RETIREMENT ACCOUNTS
 
     Qualified pension and profit-sharing plans (including Keoghs), stock bonus
plans and IRA's (each a "Qualified Plan") are generally exempt from taxation
except to the extent that their "unrelated business taxable income" (as defined
in Section 512 of the Code) exceeds $1,000 during any fiscal year. The IRS has
ruled that an exempt employee's trust which becomes a limited partner in a
partnership carrying on a trade or business will realize such unrelated business
taxable income. There can be no assurance that the activities of the Company or
any Participating Partnership would not be characterized as the conduct of a
trade or business by the IRS. Even to the extent the activities of the Company
or any Participating Partnership were not so characterized, since the Company's
and each Participating Partnership's income will be primarily rental income from
"debt-financed property," a portion of each Qualified Plan's distributive share
of the Company's (or if a Subsidiary Partnership Unitholder, the Subsidiary
Partnership) taxable income (including capital gain) will constitute unrelated
business taxable income. This portion is determined in accordance with the
provisions of Section 514(a) of the Code and is that portion of the Qualified
Plan's distributive share of its partnership's income which is approximately
equivalent to the ratio of that partnership's share of debt to the basis of the
partnership's share of the partnership's property. Therefore, a Qualified Plan
that purchases Shares in the Company may be required to report all or a portion
of its pro rata share of the Company's taxable income as unrelated business
taxable income. If, and to the extent that, the Qualified Plan's unrelated
business taxable income from all sources exceeds $1,000 in any year, the
Qualified Plan could incur a tax liability with respect to such excess at such
tax rates as would be applicable to such organizations if such organizations
were not otherwise exempt from taxation. The same results apply with respect to
a Qualified Plan that remains as a Subsidiary Partnership Unitholder.
 
     Section 514(c)(9) of the Code excludes from treatment as "debt-financed
property" certain investments in real property and improvements by, among
others, a pension, profit sharing, or stock bonus trust which qualifies under
Section 401 of the Code (a "Qualified Trust"). A Qualified Trust does not
include an IRA which is not a sponsored IRA for which a determination letter has
been issued under Section 401(a) of the Code. It is not clear that the
acquisition or improvement of any real property by the Participating
Partnerships or the Company will be an acquisition or improvement contemplated
by Section 514(c)(9) of the Code with respect to a Qualified Trust. Furthermore,
even if so contemplated, there can be no assurance that any acquisition or
improvement of real property by the Participating Partnership or the Company
which is otherwise "debt-financed" will qualify for the exclusion under Section
514(c)(9) of the Code with respect to any Qualified Trust, especially since many
of the Participating Partnership's or the Company's properties are expected to
be leased to the sellers thereof.
 
     In considering an investment in the Company of a portion of the assets of a
Qualified Plan, a fiduciary should also consider among other things (i) the
definition of plan assets under "ERISA" and the status of
 
                                       168
   180
 
labor regulations regarding the definition of plan assets and (ii) whether the
investment satisfies the diversification requirements of Section 404(a)(l)(C) of
ERISA.
 
CERTAIN FEDERAL ESTATE TAX MATTERS
 
     For federal estate tax purposes, an asset owned by a decedent is taxed at
its fair market value on the date of death of the decedent or, in some cases, an
alternate date prescribed by the Code. The basis for a Share received from a
decedent will be determined by adding the decedent's share of the Company's
liabilities to the estate tax value of the Share. As a result, the taxable gain
which a successor Shareholder may realize upon the sale of a Share may be lower
or higher than the taxable gain which would have been realized by the decedent
if the decedent had transferred the Company interest during his lifetime.
 
     Upon the death of an individual Shareholder, suspended passive activity
losses are deductible by the deceased shareholder only to the extent that the
suspended passive activity losses exceed the difference between the new
Shareholder's (who received his interest from the decedent) basis for the Share
and the adjusted basis for the Share the deceased Shareholder had immediately
before his death. The same consequences apply with respect to Units owned by a
decedent. See "Passive Activity Loss Limitations," and "Tax and 'At-Risk' Basis
of Shares," above. Any passive activity losses disallowed pursuant to this rule
are lost permanently.
 
TAX PENALTIES AND INTEREST
 
     The time period during which the IRS must claim any deficiencies with
respect to partnership items in tax returns of Shareholders is generally three
years from the time that the Company files its partnership return, but not
commencing earlier than the due date for such return. The statute of limitations
may be extended automatically for certain Shareholders or Subsidiary
Partnerships Unitholders for which certain information is not provided. The
period may be extended with respect to any Shareholder or Subsidiary Partnership
Unitholder by agreement between the IRS and such Shareholder or Subsidiary
Partnership Unitholder. In addition, the period may be extended for all
Shareholders or Subsidiary Partnership Unitholders by an agreement entered into
by the TMP with the IRS. For settlements entered into after the date of
enactment of the 1997 Tax Act, the one-year partner-level statute of limitations
on assessments for underpayments resulting from partnership level adjustments
does not begin to run until all partnership level items are settled.
 
     The Code imposes penalties of up to 20 percent on any underpayment of tax
attributable to a substantial understatement, valuation misstatement, negligence
or disregard of rules and regulations. The penalty is increased to 40% for any
underpayment attributable to a gross valuation misstatement.
 
     A substantial understatement subject to the penalty does not include any
amount attributable to (i) the tax treatment of any item if there was
substantial authority for the treatment, or (ii) the tax treatment of any item
with respect to which the relevant facts are adequately disclosed in the return
if there was a reasonable basis for the position. If, however, any item of
understatement is attributable to a "tax shelter", the amount of understatement
is reduced only by the portion of the understatement that is attributable to tax
treatment for which there was "substantial authority" and with respect to which
the taxpayer "reasonably believed" that the tax treatment adopted was "more
likely than not the proper treatment". A "tax shelter" is defined to include a
partnership if the "principal purpose" of the partnership is the "avoidance or
evasion of federal income tax". It is possible that the IRS would take the
position that the Company or any Participating Partnership is a tax shelter for
this purpose and require the higher degree of proof applicable to tax shelters.
 
TERMINATION OF THE COMPANY FOR TAX PURPOSES
 
     Under Section 708(b) of the Code, if (i) at any time no part of the
business of the Company continues to be carried on by any of the partners in the
Company or (ii) within a 12-month period 50% or more of the total interests in
partnership capital and profits are sold or exchanged, a termination of the
Company would occur for federal income tax purposes, and the taxable year of the
Company would close. It is possible that Shares representing 50% or more of the
capital and profits interests in the Company might be sold or exchanged
 
                                       169
   181
 
within a single 12-month period. For this purpose, a Share that changes hands
several times during a 12-month period will only be deemed sold or exchanged
once.
 
     The tax results would be the same as the treatment of the Participating
Partnerships in the Consolidation. See "Tax Consequences of the Consolidation."
Generally, a Shareholder would not recognize any taxable gain or loss as a
result of the deemed termination of the Company. A Shareholder, however, would
recognize gain to the extent, if any, that the Shareholder's pro rata share of
the Company's cash (and the reduction, if any, in the Shareholder's pro rata
share of the Company's indebtedness) at the date of a termination exceeded the
adjusted tax basis of his Shares. Also, the Company's taxable year would
terminate. If the Shareholder's taxable year were other than the calendar year,
the inclusion of more than one year of Company income in a single taxable year
of the Shareholder could result. Finally, a termination of the Company could
cause the Subsidiary Partnerships, the Company, the Subsidiary Partnerships'
property or the Company's property to become subject to unfavorable statutory or
regulatory changes enacted after the date of the Consolidation and prior to the
termination but which were not previously applicable to the Subsidiary
Partnerships or the Company or their assets. A deemed termination of the Company
will likely cause a deemed termination of the Subsidiary Partnerships. As a
result, if the Company is terminated, the Subsidiary Partnership Unitholders and
the Subsidiary Partnerships would experience the tax consequences described
above. See "New Tax Law Provisions," for a discussion of electing large
partnerships.
 
     The Participating Partnerships will likely be deemed terminated for federal
income tax purposes as a result of the Consolidation. See "Tax Consequences of
the Consolidation," and "Depreciation," above for the impact of such a
termination.
 
STATE AND LOCAL TAX CONSEQUENCES
 
     In addition to the federal income tax aspects described above, prospective
Shareholders should consider potential state tax consequences of an investment
in the Company. Each Shareholder is advised to consult his own tax advisor to
determine whether the state in which he is a resident imposes an income tax upon
his share of the taxable income of the Company, or an estate or inheritance tax,
and whether an income tax or other return also must be filed in those states
where the Company acquires real property.
 
     The Company will inform each Shareholder and each Subsidiary Partnership
will inform each holder of Subsidiary Partnership Units of his share of income
or losses to be reported to each of the states in which the Subsidiary
Partnerships own or the Company owns property. Personal exemptions, computed in
various ways, are allowed by some states and may reduce the amount of tax owed,
if any, to a particular state. The Subsidiary Partnerships or the Company may be
required to withhold state taxes from distributions to the Company or
Shareholders or pay state or local taxes. Any such withholding or payment would
reduce distributions by the Company to the Shareholders and by each Subsidiary
Partnership to its holders of Subsidiary Partnership Units.
 
     To the extent that a nonresident Shareholder or a holder of Subsidiary
Partnership Units pays tax to a state by virtue of the Company's or a Subsidiary
Partnership's operations within that state, he may be entitled to a deduction or
credit against tax owed to his state of residence with respect to the same
income, and should consult his tax adviser in that regard. In addition, payment
of such state taxes presently constitutes a deduction for federal income tax
purposes if the taxpayer itemizes deductions.
 
NECESSITY OF PROSPECTIVE SHAREHOLDERS OBTAINING PROFESSIONAL ADVICE
 
     The foregoing analysis is not intended as a substitute for careful tax
planning. The tax matters relating to the Company, the Subsidiary Partnerships
and the transactions described herein are complex and are subject to varying
interpretations. Moreover, the effect of existing income tax laws, the meaning
and impact of which is not yet clear, and of proposed changes in income tax laws
will vary with the particular circumstances of each Unitholder and, in reviewing
this Prospectus, these matters should be considered. Accordingly with respect to
federal income tax consequences of the Consolidation as they may relate to
individual Unitholders, each Unitholder should consult with and rely on his
professional tax advisor. In no event should the Participating Partnerships,
Company, General Partners, Manager or any of their affiliates, counsel or any
other professional
 
                                       170
   182
 
advisors or counsel engaged by any of them, be considered as guarantors of the
tax consequences of an investment in the Company. Unitholders should look to,
and rely on, their professional tax advisors with respect to the tax
consequences of the Consolidation and this investment.
 
                                 LEGAL MATTERS
 
     Reed Smith Shaw & McClay has delivered an opinion to the effect that the
discussion under "INCOME TAX CONSIDERATIONS" fairly summarizes the federal
income tax considerations that are likely to be material to a Unitholder whose
Units are exchanged for Listed Shares or Subsidiary Partnership Units in the
Consolidation. Richards, Layton & Finger has delivered an opinion to the effect
that, upon the consummation of the Consolidation, the Shares offered pursuant to
this Prospectus will be validly issued, fully paid and nonassessable.
 
                                    EXPERTS
 
     The financial statements included in the Annual Reports on Form 10-K for
the year ended December 31, 1996, of the individual CPA(R) Partnerships
incorporated by reference in this Consent Solicitation Statement, the combined
balance sheets of the CPA(R) Partnerships (the "Group") as of December 31, 1995
and 1996 and the combined statements of income, partners capital and cash flows
for each of the three years in the period ended December 31, 1996 and the
balance sheet of Carey Diversified LLC as of August 31, 1997, included in this
Consent Solicitation Statement, have been incorporated and included herein,
respectively, in reliance on the reports of Coopers & Lybrand L.L.P.,
independent accountants, given on the authority of that firm as experts in
accounting and auditing.
 
                               GLOSSARY OF TERMS
 
     "Acquisition Expenses" means the expenses of the Company related to the
selection and acquisition of properties by the Company, whether or not such
properties are acquired, including but not limited to legal fees and expenses,
travel and communications expenses, costs of appraisals and fairness letters,
non-refundable option payments on property not acquired, accounting fees and
expenses, costs of title reports and title insurance, transfer and recording
taxes and miscellaneous expenses.
 
     "Adjusted Cash from Operations" means cash receipts from the ordinary
day-to-day operations of the Partnership (including all interest on Partnership
investments and mortgages held by the Partnership) without deduction for any
management fee or for depreciation and amortization of intangibles such as
organization, underwriting and debt placement costs but after deducting all
other expenses, debt amortization and provisions for reserves established by the
Manager which it deems to be reasonably required for the proper operation of the
business of a Subsidiary Partnership.
 
     "Affiliate" means, with respect to any Person, (i) any Person directly or
indirectly controlling, controlled by or under common control with such Person,
(ii) any Person owning or controlling 10% or more of the outstanding voting
securities of such Person, (iii) any officer, director or partner of such Person
or of any Person specified in (i) or (ii) above and (iv) any company in which
any officer, director or partner of any Person specified in (iii) above is an
officer, director or partner.
 
     "Amount Available for Distribution" means with respect to a Subsidiary
Partnership, the net cash flows generated by the properties owned by such
Subsidiary Partnership on the date of the Consolidation (i) decreased by each
Property's allocable share of the Company's administrative expenses which will
be allocated on the basis of the gross revenue, less debt service, generated by
each Property owned by the Partnerships and the Company and (ii) increased for
any cash flows used to pay Consolidation expenses.
 
     "Appraised Value" means the value according to an appraisal made by an
independent qualified appraiser. Such qualification may be demonstrated by
membership in a nationally recognized appraisal society such as American
Institute of Real Estate Appraisers ("M.A.I."), Society of Real Estate
Appraisers ("S.R.E.A.") or their equivalent, but is not limited thereto.
 
                                       171
   183
 
     "Approval Date" means December 16, 1997, the date by which Unitholders'
Consent Cards must be received by the General Partners.
 
     "Audit Committee" means the committee of the Board of Directors consisting
of two or more Independent Directors established to make recommendations
concerning the engagement of independent public accountants, review with the
independent public accountants the plans and results of the audit engagement,
approve professional services provided by the independent public accountants,
review the independence of the independent public accountants, consider the
range of audit and non-audit fees and review the adequacy of the Company's
internal accounting controls.
 
     "Average Market Capitalization" means, for the relevant period, the closing
price of the Listed Shares on each trading day of the period multiplied by the
total number of Listed Shares outstanding on each trading day (including "Listed
Shares Equivalent Units"), adding the product for each day and dividing the sum
by the number of trading days in the period; provided, however that this
definition may be adjusted to account for changes to the capital structure of
the Company. For purposes of this calculation, the number of "Listed Share
Equivalent Units" is equal to the sum of the product of (i) the total number of
Subsidiary Partnership Units outstanding for each Subsidiary Partnership and
(ii) the Subsidiary Partnership Exchange Ratio for each Subsidiary Partnership.
 
     "Business Combination" means one of the following transactions: (i) unless
the merger, consolidation or exchange of interests does not alter the contract
rights of the Shares as expressly set forth in the Company organizational
documents or change or convert in whole or in part the outstanding Shares, any
merger, consolidation or exchange of interests of the Company or any subsidiary
with (a) any Interested Party or (b) any other entity (whether or not itself an
Interested Party) which is, or after the merger, consolidation or exchange of
interest will be, an affiliate of an Interested Party that was an Interested
Party prior to the transaction; (ii) any sale, lease, transfer or other
disposition, other than in the ordinary course of business, in one transaction
or a series of transactions in any 12-month period to any Interested Party or
any affiliate of any Interested Party (other than the Company or any of its
subsidiaries) of any assets of the Company or any subsidiary having, measured as
of the time the transaction or transactions are approved by the Board of
Directors of the Company, an aggregate book value as of the end of the Company's
most recently ended fiscal quarter of 10% or more of the total market value of
the outstanding Shares or of its net worth as of the end of its most recently
ended fiscal quarter; (iii) the issuance or transfer by the Company or any
subsidiary, in one transaction or a series of transactions, of any of the Shares
or any equity securities of a subsidiary which have an aggregate market value of
5% or more of the total market value of the outstanding Shares to any Interested
Party or any affiliate of any Interested Party (other than the Company or any of
its subsidiaries) except pursuant to the exercise of warrants or rights to
purchase securities offered pro rata to all Shareholders or any other method
affording substantially proportionate treatment to the Shareholders; (iv) the
adoption of any plan or proposal for the liquidation or dissolution of the
Company in which anything other than cash will be received by an Interested
Party or any affiliate of any Interested Party; (v) any reclassification of
securities or recapitalization of the Company, or any merger, consolidation or
exchange of Shares with any of its subsidiaries which has the effect, directly
or indirectly, in one transaction or a series of transactions, of increasing by
5% or more of the total number of outstanding Shares, the proportionate amount
of the outstanding Shares or the outstanding number of any class of equity
securities of any subsidiary which is directly or indirectly owned by any
Interested Party; or (vi) the receipt by any Interested Party or any affiliate
of any Interested Party (other than the Company or any of its subsidiaries) of
the benefit, directly or indirectly (except proportionately as a Shareholder),
of any loan, advance, guarantee, pledge or other financial assistance or any tax
credit or other tax advantage provided by the Company or any of its
subsidiaries.
 
     "Cash from Financings" means the net cash proceeds realized by a CPA(R)
Partnership from the financing of a CPA(R) Partnership property or the
refinancing of any CPA(R) Partnership indebtedness.
 
     "Cash from Sales" means the net cash proceeds realized by a CPA(R)
Partnership from the sale, exchange or other disposition of any of its assets.
Cash From Sales shall not include net cash proceeds realized from the financing
of CPA(R) Partnership property or the refinancing of any CPA(R) Partnership
indebtedness.
 
                                       172
   184
 
     "CCP" means Carey Corporate Property, Inc., managing general partner of
CPA(R):4, CPA(R):5 and CPA(R):6.
 
     "Closing Date" means the date on which the Merger is consummated and on
which the Participating Investors shall receive Listed Shares or Subsidiary
Partnership Units in exchange for their Units pursuant to the Prospectus.
 
     "Code" means the Internal Revenue Code of 1986, as amended from time to
time, or any similar law or provision enacted in lieu thereof, unless the
context indicates otherwise.
 
     "Commission" means the Securities and Exchange Commission.
 
     "Company" means Carey Diversified LLC.
 
     "Consent Card" means the card accompanying this Prospectus to be used by
the Unitholder to vote his wishes to approve or disapprove of his CPA(R)
Partnership's participation in the Consolidation.
 
     "Consolidation" means the merger of up to nine Subsidiary Partnerships with
and into the CPA(R) Partnerships.
 
     "Consolidation Expenses" means all of the costs and expenses incurred by
the Company or the CPA(R) Partnerships in connection with the Consolidation
including such expenses as: (i) the preparing, printing, filing and delivering
of the Registration Statement and the Prospectus (including any Partnership
Agreement Amendments thereof or supplements thereto); (ii) the preparing and
printing of the Prospectus, other solicitation material and related documents
and the filing and/or recording of such certificates or other documents
necessary to comply with the laws of the State of Delaware for the formation of
a limited partnership, the merger of a limited partnership into another limited
partnership and for the continued good standing of a limited partnership; (iii)
the qualification or registration of the limited liability company interests
under state securities or 'Blue Sky' laws; (iv) the filing fees payable to the
United States Securities and Exchange Commission and to the National Association
of Securities Dealers, Inc.; (v) the fees of the Company's counsel; and (vi) all
solicitation expenses, including the cost of all sales literature and the costs
related to investor and broker/dealer sales and information meetings and the
cost of solicitation and tabulation of the consents and elections.
 
     "Control Shares" means Shares that, but for the operation of the Control
Share Acquisition Provisions, bring their holder's voting power within any of
the following ranges: (i) one-fifth to one-third; (ii) one-third to a majority;
or (iii) a majority or more.
 
     "Control Share Acquisition" means the acquisition of Shares, with certain
exceptions listed under "DESCRIPTION OF LISTED SHARES AND SUBSIDIARY PARTNERSHIP
UNITS -- Control Share Acquisition Provisions," that will entitle the acquiring
person immediately after the acquisition to exercise or direct the exercise of
the voting power of Shares within one of the ranges designating Control Shares.
 
     "Control Share Acquisition Provisions" means Control Share acquisition
provisions contained in the Organizational Documents.
 
     "CPA(R):1" means Corporate Property Associates.
 
     "CPA(R):2" means Corporate Property Associates 2.
 
     "CPA(R):3" means Corporate Property Associates 3.
 
     "CPA(R):4" means Corporate Property Associates 4, a California limited
partnership.
 
     "CPA(R):5" means Corporate Property Associates 5.
 
     "CPA(R):6" means Corporate Property Associates 6 -- a California limited
partnership.
 
     "CPA(R):7" means Corporate Property Associates 7 -- a California limited
partnership.
 
     "CPA(R):8" means Corporate Property Associates 8, L.P., a Delaware limited
partnership.
 
                                       173
   185
 
     "CPA(R):9" means Corporate Property Associates 9, L.P., a Delaware limited
partnership.
 
     "CPA(R) Partnerships" or "Partnerships" means CPA(R):1, CPA(R):2, CPA(R):3,
CPA(R):4, CPA(R):5, CPA(R):6, CPA(R):7, CPA(R):8 and CPA(R):9.
 
     "CPA(R) Programs" means, collectively, the CPA(R) Partnerships and the
CPA(R) REITs.
 
     "CPA(R) REITs" means Corporate Property Associates 10 Incorporated, Carey
Institutional Properties, Inc. and Corporate Property Associates 12
Incorporated, all Maryland corporations.
 
     "Directors" means persons authorized to manage and direct the affairs of
the Company and who are members of the Board of Directors of the Company.
 
     "Dissenting Investors" means Unitholders who vote against the
Consolidation.
 
     "Distribution" means any transfer of money or property by a Partnership to
a Partner without consideration.
 
     "Dividend Payment Date" means the date on which the Company makes a
distribution.
 
     "Effective Time" means the date and time as of which a Merger is effective.
 
     "Eighth Carey" means Eighth Carey Corporate Property, Inc., managing
general partner of CPA(R):8.
 
     "ERISA" means the Employee Retirement Income Security Act of 1974, as
amended.
 
     "Exchange Act" means the Securities Exchange Act of 1934.
 
     "Exchange Ratio" means the number of Listed Shares issued in exchange for
each CPA(R) Partnership Unit in the Consolidation.
 
     "Fairness Opinion" means the opinion of the Independent Appraiser to the
CPA(R) Partnerships as to the fairness, from a financial point of view, of the
allocation of Listed Shares to the CPA(R) Partnerships.
 
     "Fiscal Quarter" means the three-month period ending on the last day of the
third, sixth, ninth and twelfth calendar months of each Fiscal Year of the
Partnership.
 
     "Fiscal Year" means the twelve-month period ending on December 31.
 
     "Formation Transactions" means the series of transactions which together
comprise the Consolidation.
 
     "Funds from Operations" means net income (loss) before depreciation,
amortization, other noncash items, extraordinary items and gains or losses on
sales of assets.
 
     "General Partners" means the general partners of each of the CPA(R)
Partnerships which include William Polk Carey, W.P. Carey & Co., CCP, Seventh
Carey, Eighth Carey and Ninth Carey.
 
     "General Partners' Preferred Return" means the three percent of the Cash
from Sales owed to the General Partners in connection with the sale of
properties by the CPA(R) Partnerships prior to the Consolidation.
 
     "General Partners' Retained Interest" means the portion of the Total
Consolidation Value allocated to the General Partners that is retained by the
General Partners in the form of limited partner interests in the Subsidiary
Partnerships.
 
     "Good Reason" means (i) any failure to obtain a satisfactory agreement from
any successor to the Company to assume and agree to peform the Company's
obligations under the Management Agreement, (ii) any breach of the Management
Agreement of any nature by the Company or (iii) a change in control of the
Company.
 
     "Independent Appraisal" means the appraisal of the Properties performed by
the Independent Appraiser.
 
     "Independent Appraiser" means Robert A. Stanger & Co., Inc.
 
                                       174
   186
 
     "Independent Director" means a Director of the Company who (i) is not an
officer of the Company and (ii) is, in the view of the Company's Board of
Directors, free of any relationship that would interfere with the exercise of
independent judgment.
 
     "Initial Member" means Carey Property Advisors L.P.
 
     "Interested Party" means any person (other than (a) the Company, (b) any
subsidiary of the Company, (c) the General Partners and the Original
Shareholders, and (d) any affiliate or associate of any person in (c) above)
that: (i) is the beneficial owner, directly or indirectly, of 10% or more of the
outstanding Shares, (ii) is an affiliate or associate of the Company and at any
time within the two year period immediately prior to the date in question was
the beneficial owner, directly or indirectly, of 10% or more of the then
outstanding Shares, or (iii) is an affiliate or associate of any person
described in clauses (i) or (ii) above.
 
     "Investment Committee" means the committee of the board of directors of the
Manager primarily responsible for the approval of investments to be made by the
Company.
 
     "IRS" means Internal Revenue Service
 
     "LLCA" means the Delaware Limited Liability Company Act (6 Del.C.
sec.sec. 18-101 et seq.)
 
     "Limited Partner" means any person or entity in his, her or its capacity as
a limited partner of a CPA(R) Partnership and whose name and address are set
forth on the books and records of the Partnership.
 
     "Listed Shareholder" means a Shareholder of the Company who owns Listed
Shares.
 
     "Listed Shares" means a limited liability company interest in the Company
representing a share of all of the income, loss and capital of the Company.
 
     "Management Agreement" means the agreement between the Company and the
Manager relating to the management of the Company by the Manager.
 
     "Manager" means Carey Management LLC.
 
     "Merger" means the merger of a Subsidiary Partnership into a CPA(R)
Partnership.
 
     "Merger Agreements" or "Partnership Merger Agreements" means each Agreement
and Plan of Merger to be entered into by each Subsidiary Partnership and the
respective CPA(R) Partnership.
 
     "Minimum Participation Amount" means $200 million.
 
     "NASD" means the National Association of Securities Dealers, Inc.
 
     "Nasdaq" means the National Association of Securities Dealers Automated
Quotations System.
 
     "Net Lease or Triple Net Lease" means a lease in which the tenant
undertakes to pay all or substantially all the cash expenses, excluding debt
service, related to the leased property.
 
     "Net Other Assets and Liabilities" means with respect to any CPA(R)
Partnership (A) the sum of (i) cash, (ii) accounts receivable, (iii) security
deposits, (iv) cash held in escrow, (v) the value of all securities and (vi) the
value of any claims in bankruptcy and (vii) any post March 31, 1997 adjustment
to the value of any Properties, less (B) the sum of (i) accounts payable, (ii)
accrued interest, (iii) accrued rent, (iv) rent deposits, (v) escrowed
liabilities, (vi) prepaid rent and (vii) transfer taxes payable upon
consummation of the Consolidation.
 
     "Ninth Carey" means Ninth Carey Corporate Property, Inc., managing general
partner of CPA(R):9.
 
     "Nonparticipating Partnership" means a CPA(R) Partnership which does not
participate in the Consolidation.
 
     "NYSE" means the New York Stock Exchange.
 
     "Operating Agreement" means the limited liability company agreement of the
Company.
 
                                       175
   187
 
     "Organizational Documents" means the Certificate of Formation, the
Operating Agreement and the Bylaws of the Company, as amended.
 
     "Original Shareholder" means Carey Management LLC.
 
     "Participating Investor" means a Unitholder of a Participating Partnership.
 
     "Participating Partnership" means a CPA(R) Partnership which participates
in the Consolidation.
 
     "Partner" means the General Partner and any Limited Partner where no
distinction is required by the context in which the term is used.
 
     "Partnership" means a CPA(R) Partnership.
 
     "Partnership Agreement Amendments" means the amendments of the partnership
agreements expressly authorizing the Consolidation.
 
     "Partnership Interest" or "Interest" means the interest of each Partner in
the profits, losses, distributions, capital and assets of a Partnership.
 
     "Partnership Merger Agreement" means the Agreement and Plan of Merger to be
executed by a Subsidiary Partnership and a Participating Partnership in
connection with the Consolidation.
 
     "Person" means any natural person, partnership, corporation, limited
liability company, association or other legal entity.
 
     "Prime Rate" means the rate of interest announced as the Prime Rate from
time to time by the Company's primary lender.
 
     "Property or Properties" means the partial or entire interests in real
property, including leasehold interests and personal and mixed property
connected therewith held by the CPA(R) Partnerships or the Company.
 
     "Prospectus" shall mean the Prospectus Statement which is included in the
registration statement filed with the Securities and Exchange Commission in
connection with the issuance of the Shares in the Consolidation.
 
     "Proxy" means a written authorization signed by a Partner or the Partner's
duly authorized attorney-in-fact giving another person the power to vote with
respect to the limited partner interest of that Partner or a written
authorization signed by a Shareholder or the Shareholder's duly authorized
attorney-in-fact giving another person the power to vote with respect to the
limited liability company interest of that Shareholder. "Signed," for the
purpose of this paragraph, means the placing of the Partner's or Shareholder's
name on the proxy (whether by manual signature, typewriting, telegraphic
transmission or otherwise) by the Partner or the Partner's duly authorized
attorney-in-fact or the Shareholder or the Shareholder's duly authorized
attorney-in-fact.
 
     "Purchase Price of Property" means the price paid upon the purchase of a
particular property, including the amount of any acquisition fees and all liens
and mortgages on the property, but excluding points and prepaid interest.
 
     "Registration Statement" means the Company's Registration Statement on Form
S-4 filed with the Securities and Exchange Commission in the form in which it
becomes effective, as the same may at any time and from time to time thereafter
be amended or supplemented.
 
     "Redemption Date" means the date as of which a Participating Partnership's
Properties are appraised for purposes of redeeming the corresponding class of
outstanding Partnership Shares.
 
     "REIT" means real estate investment trust.
 
     "Right" means a right to buy one Share at a specified exercise price, which
will be subject to adjustment.
 
     "Rights Certificate" means a certificate evidencing a Right.
 
                                       176
   188
 
     "Rights Distribution Date" means the earlier of (i) the date an Acquiring
Person, alone or together with affiliates and associates, has become the
beneficial owner of 5% or more of the outstanding Shares or (ii) the date of the
commencement of, or announcement of, an intention to make a tender offer or
exchange offer the consummation of which will result in the beneficial ownership
by a person or group (other than the Company, any subsidiary of the Company, any
employee benefit plan of the Company or any subsidiary of the Company or the
General Partners or their affiliates) of 10% or more of the outstanding Shares.
 
     "Rights Record Date" means a record date established by the Board of
Directors for determining the Company's Shareholders of record who will be
entitled to a Right for each outstanding Share held by such person.
 
     "Securities Act" means the Securities Act of 1933, as amended.
 
     "Seventh Carey" means Seventh Carey Corporate Property, Inc., managing
general partner of CPA(R):7.
 
     "Shareholder" means a member of the Company and holder of Shares.
 
     "Shareholder Rights Plan" means the Shareholder rights plan adopted by the
Company.
 
     "Shareholders" means the holders of the Shares collectively.
 
     "Shares" means the Listed Shares of the Company, and includes any other
limited liability company interests that the Company may issue in the future.
 
     "Solicitation/Communication Costs" means all of the costs and expenses
associated with communication to and solicitation of the Unitholders incurred by
the Company or the Partnerships in connection with the Consolidation.
 
     "Solicitation Materials" means the Prospectus and any additional material
used to solicit consents in connection with the Consolidation.
 
     "Solicitation Period" means the period commencing on the date of delivery
of this Consent Solicitation Statement and continuing until the later of (i)
October 29, 1997 and (ii) such later date as may be selected by the General
Partners.
 
     "Subsidiary Partnership" means a limited partnership formed by the Company
which will merge with and into a CPA(R) Partnership in connection with the
Consolidation but for purposes of this Prospectus only, in certain sections, is
used to refer to the surviving CPA(R) Partnership.
 
     "Subsidiary Partnership Unit" means a limited partnership unit in a
Subsidiary Partnership.
 
     "Tabulator" means ChaseMellon Shareholder Services.
 
     "Termination Fee" means an amount equal to the sum of (A) any fees that
would be earned by the Manager upon the disposition of the assets of the Company
and the Subsidiary Partnerships at their appraisal value measured as of the date
the Management Agreement is terminated, (the "Termination Date") and (B)(1) if
the agreement is terminated by the Company after a change in control, $50
million if the change in control occurs on or before December 31, 1998 and
thereafter, five times the total fees paid to the Manager by the Company and the
Subsidiary Partnership in the 12 months preceding the change in control and (2)
if the agreement is terminated without cause or good reason, $50 million if the
agreement is terminated before December 31, 1999; $40 million if the agreement
is terminated before December 31, 2000; $30 million if the agreement is
terminated before December 31, 2001; $20 million if the agreement is terminated
before December 31, 2002 and $10 million if the agreement is terminated before
December 31, 2003.
 
     " '33 Act" means the Securities Act of 1933, as amended.
 
     "Total Capitalization" means, for a specified period, the sum of (i) the
average of the total principal amount of the debt outstanding (measured as of
the first and last day of each period) and (ii) the Average Market
Capitalization of the Company over the same period.
 
                                       177
   189
 
     "Total Consolidation Value" means, with respect to the Participating
Partnership, the sum of (i) the Appraised Value of the real estate of such
partnerships and (ii) Net Other Assets and Liabilities less the sum of (A) the
outstanding principal amount of all debt of the Participating Partnerships and
(B) Consolidation Expenses and (C) the General Partners' Preferred Return.
 
     "Total Exchange Value" means Total Consolidation Value less the General
Partners' Retained Interest. The Total Exchange Value is the value of the
Participating Partnerships being distributed in the form of Subsidiary
Partnership Units and Listed Shares.
 
     "Triple Net Lease" means a lease in which the tenant is responsible for
real estate taxes and assessments, repairs and maintenance, insurance, other
expenses relating to the property and the duty to restore in case of casualty.
 
     "Unit" means an interest of a Limited Partner in a CPA(R) Partnership
representing a specific initial capital contribution of $500 per unit for
CPA(R):1 through CPA(R):5 and $1,000 per Unit for CPA(R):6 through CPA(R):9.
 
     "Unitholders" means limited partners in the CPA(R) Partnerships.
 
     "W.P. Carey & Co." means W.P. Carey & Co., Inc., a New York corporation.
 
                                       178
   190
 
                         INDEX TO FINANCIAL STATEMENTS
 


                                                                                     PAGE NO.
                                                                                     --------
                                                                                  
CAREY DIVERSIFIED LLC
Pro Forma (unaudited):
  ASSUMING 100% PARTICIPATION WITHOUT THE ISSUANCE OF SUBSIDIARY PARTNERSHIP UNITS:
     Condensed Consolidated Balance Sheet as of June 30, 1997......................   F-2
     Notes to Condensed Consolidated Balance Sheet.................................   F-3
     Condensed Consolidated Statements of Income for the year ended December 31,
      1996 and six months ended June 30, 1997......................................   F-5
     Notes to Condensed Consolidated Statements of Income..........................   F-6
  ASSUMING 100% PARTICIPATION WITH THE ISSUANCE OF SUBSIDIARY PARTNERSHIP UNITS:
     Condensed Consolidated Balance Sheet as of June 30, 1997......................   F-8
     Notes to Condensed Consolidated Balance Sheet.................................   F-9
     Condensed Consolidated Statements of Income for the year ended December 31,
      1996 and six months ended June 30, 1997......................................   F-12
     Notes to Condensed Consolidated Statements of Income..........................   F-13
  ASSUMING MINIMUM PARTICIPATION WITHOUT THE ISSUANCE OF SUBSIDIARY PARTNERSHIP UNITS:
     Condensed Consolidated Balance Sheet as of June 30, 1997......................   F-16
     Notes to Condensed Consolidated Balance Sheet.................................   F-17
     Condensed Consolidated Statements of Income for the year ended December 31,
      1996 and six months ended June 30, 1997......................................   F-19
     Notes to Condensed Consolidated Statements of Income..........................   F-20
  ASSUMING MINIMUM PARTICIPATION WITH THE ISSUANCE OF SUBSIDIARY PARTNERSHIP UNITS:
     Condensed Consolidated Balance Sheet as of June 30, 1997......................   F-22
     Notes to Condensed Consolidated Balance Sheet.................................   F-23
     Condensed Consolidated Statements of Income for the year ended December 31,
      1996 and six months ended June 30, 1997......................................   F-26
     Notes to Condensed Consolidated Statements of Income..........................   F-27
Historical:
     Report of Independent Accountants.............................................   F-30
     Balance Sheet as of August 31, 1997...........................................   F-31
     Notes to Balance Sheet........................................................   F-32
CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
Combined Financial Statements:
     Report of Independent Accountants.............................................   F-35
     Combined Balance Sheets as of December 31, 1995 and December 31, 1996 and
      (unaudited) as of June 30, 1997..............................................   F-36
     Combined Statements of Income for the year ended December 31, 1994, 1995 and
      1996 and (unaudited) for the six months ended June 30, 1996 and 1997.........   F-37
     Combined Statements of Partners' Capital for the years ended December 31,
      1994, 1995 and 1996 and (unaudited) for the six months ended June 30, 1997...   F-38
     Combined Statements of Cash Flows for the years ended December 31, 1994, 1995
      and 1996 and (unaudited) for the six months ended June 30, 1996 and 1997.....   F-39
     Notes to Combined Financial Statements........................................   F-40
Supplemental Schedule:
     Schedule III -- Real Estate and Accumulated Depreciation......................   F-55

 
                                       F-1
   191
 
                             CAREY DIVERSIFIED LLC
 
                 PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
                                 JUNE 30, 1997
                                  (UNAUDITED)
 
ASSUMING 100% PARTICIPATION WITHOUT THE ISSUANCE OF SUBSIDIARY PARTNERSHIP
UNITS:
 
     The following unaudited pro forma Condensed Consolidated Balance Sheet has
been presented as if the Consolidation transaction and the related issuance of
Listed Shares had occurred on June 30, 1997. This unaudited pro forma Condensed
Consolidated Balance Sheet should be read in conjunction with the balance sheet
of Carey Diversified LLC as of August 31, 1997 and the combined financial
statements of the Group, and notes thereto included elsewhere herein. In
management's opinion, all adjustments necessary to reflect the Consolidation
transaction and the related issuance of Listed Shares have been made.
 
     The exchange of Limited Partner (non-controlling) interests for Listed
Shares will be accounted for as a purchase and recorded at the fair value of the
Listed Shares exchanged. The exchange of the General Partner's interest for
Listed Shares will be accounted for on the historical basis of accounting.
 
     This unaudited pro forma Condensed Consolidated Balance Sheet is not
necessarily indicative of what the actual financial position would have been at
June 30, 1997, nor does it purport to represent the future financial position of
the Company.
 


                                                                  GROUP           PRO FORMA         PRO FORMA
                                                              HISTORICAL(1)      ADJUSTMENTS       CONSOLIDATED
                                                              --------------     -----------       ------------
                                                                  (AMOUNTS IN THOUSANDS, EXCEPT SHARE DATA)
                                                                                          
                                                    ASSETS
Real estate leased to others:
  Accounted for under the operating method, net.............     $225,294         $ 129,611(2)       $354,905
  Net investment in direct financing leases.................      216,403            51,739(2)        268,142
Operating real estate, net..................................       23,736              (934)(2)        22,802
Real estate held for sale...................................       14,816             6,557(2)         21,373
Equity investments..........................................       13,523            30,131(2)         43,654
Cash and cash equivalents...................................       27,079            (5,566)(3)        21,513
Other assets, net...........................................       19,657                              19,657
                                                                 --------          --------          --------
         Total assets.......................................     $540,508         $ 211,538          $752,046
                                                                 ========          ========          ========
                               LIABILITIES AND PARTNERS' CAPITAL/MEMBERS' EQUITY
Mortgage notes payable......................................     $194,347                            $194,347
Note payable to affiliate...................................          300                                 300
Notes payable...............................................       24,709                              24,709
Accounts payable to affiliates..............................        3,046         $   3,642(4)          6,688
Other liabilities...........................................       10,958                              10,958
                                                                 --------          --------          --------
         Total liabilities..................................      233,360             3,642           237,002
                                                                 --------          --------          --------
Minority interest...........................................         (578)           (5,538)(5)        (6,116)
                                                                 --------          --------          --------
Redeemable minority interest................................
                                       PARTNERS' CAPITAL/MEMBERS' EQUITY
Partners' capital...........................................      307,726          (307,726)(6)
Listed Shares, no par value; 24,388,057 shares issued and
  outstanding...............................................                        521,160(6)        521,160
                                                                 --------          --------          --------
                                                                  307,726           213,434           521,160
                                                                 --------          --------          --------
         Total liabilities and partners' capital/members'
           equity...........................................     $540,508         $ 211,538          $752,046
                                                                 ========          ========          ========

 
   See accompanying notes to pro forma condensed consolidated balance sheet.
 
                                       F-2
   192
 
                             CAREY DIVERSIFIED LLC
 
            NOTES TO PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
                   (AMOUNTS IN THOUSANDS, EXCEPT SHARE DATA)
 
ASSUMING 100% PARTICIPATION WITHOUT THE ISSUANCE OF SUBSIDIARY PARTNERSHIP
UNITS:
 
(1) Reflects the Group's unaudited historical combined balance sheet as of June
    30, 1997.
 
(2) Reflects adjustments to record the Limited Partners' interest in the assets
    of the Company at their fair value, as follows:
 


                                               APPRAISED                  REAL ESTATE
                                               VALUE OF       COST OF      ASSETS AT     GENERAL
                                              REAL ESTATE   ACQUISITION   HISTORICAL    PARTNERS'      NET
                                                ASSETS       OF ASSETS       COST       INTEREST    ADJUSTMENT
                                              -----------   -----------   -----------   ---------   ----------
                                                                                     
     Real estate accounted for under the
       operating method, net................   $ 354,467      $ 5,316      $(225,294)    $(4,878)    $129,611
     Net investment in direct financing
       leases...............................     266,098        3,991       (216,403)     (1,947)      51,739
     Operating real estate, net.............      22,430          336        (23,736)         36         (934)
     Equity investments.....................      44,127          662        (13,523)     (1,135)      30,131
     Real Estate Held for Sale..............      21,300          319        (14,816)       (246)       6,557

 
     The real estate assets of the Company have been appraised by an independent
     appraiser. The carrying value of the non-real estate assets and the
     liabilities of the Company are deemed to approximate their fair values.
 
     The General Partners' effective interest in the assets and liabilities of
     the Company is approximately 3.63%, consisting of a 1% interest in the
     liquidating proceeds of the Participating Partnerships and an approximate
     3.01% interest in the Listed Shares of the Company.
 
(3) Decrease in cash reflects the following:
 

                                                                           
        Payment of transaction costs.......................................   $2,997
        Payment of transfer taxes on properties............................    1,059
        Payment of deferred leasing fees...................................    1,510
                                                                              ------
                                                                              $5,566
                                                                              ======

 
     After the Consolidation, certain deferred leasing fees will be paid for
     leasing services rendered by the General Partners of certain CPA(R)
     Partnerships prior to the Consolidation. Such leasing fees were previously
     accrued by the CPA(R) Partnerships.
 
(4) Net increase reflects the following:
 

                                                                          
        Accrual of preferred return.......................................   $ 5,111
        Payment of deferred leasing fees to Corporate General Partners....    (1,510)
        Distribution payable in respect of minority interest..............        41
                                                                             -------
                                                                             $ 3,642
                                                                             =======

 
     The Corporate General Partners may be entitled to receive a preferred
     return, measured based upon the cumulative proceeds arising from the sale
     of the CPA(R) Partnership's assets. The preferred return amounts to $5,111
     based upon the cumulative proceeds from the sale of assets since the
     inception of the CPA(R) Partnerships through June 30, 1997, assuming all
     requisite subordination requirements for the payment of such returns have
     been satisfied. After the Consolidation, the preferred return will be paid
     to the Manager if the Listed Shares achieve specified closing prices for
     five consecutive trading days.
 
     Upon completion of the Consolidation, the Participating Partnerships will
     distribute excess cash to the holders of Subsidiary Partnership Units,
     including the Company, in an amount sufficient to allow the
 
                                       F-3
   193
 
                             CAREY DIVERSIFIED LLC
 
     NOTES TO PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET -- (CONTINUED)
 
     Company to fund the payment of transaction costs and transfer taxes on the
     properties. The Manager and the Individual General Partner will be entitled
     to a portion of such distributions in accordance with their 1% interest in
     the liquidating distributions of the Participating Partnerships.
 
(5) Decrease reflects the following:
 

                                                                           
        Corporate General Partners' preferred return.......................   $5,111
        Distribution to Manager............................................       41
        General Partners' share of transaction costs and transfer taxes....      386
                                                                              ------
                                                                              $5,538
                                                                              ======

 
     The capital interest of the Corporate and Individual General Partners is
     classified under minority interest. The general partnership interests
     include an interest in the income, losses and distributions of the
     operating cash flows of the CPA(R) Partnerships which range from 1% to 10%
     of such amounts. The General Partners are also entitled to a share of the
     liquidation proceeds from the disposition of Partnership assets and payment
     of a preferred return subject to the satisfaction of certain subordination
     provisions. The General Partner's share of liquidation proceeds may range
     from 1% to 15% of the liquidating proceeds of each CPA(R) Partnership.
     Pursuant to the Consolidation, the Corporate General Partners of the CPA(R)
     Partnerships will contribute their General Partnership interests to a newly
     organized manager of the Company (the "Manager") in exchange for an
     interest in the Manager. The Manager will retain the Corporate General
     Partners' interests in the income, losses and operating cash flows of the
     CPA(R)Partnerships. The Manager and the Individual General Partner will
     retain an interest in the liquidating proceeds of each CPA(R) Partnership
     equal to 1% of such proceeds. The Individual General Partner will retain
     his interest in each Participating Partnership and such interest will be
     held in a limited partnership capacity. The General Partners' share of
     liquidation proceeds in excess of 1%, assuming a sale of CPA(R) Partnership
     assets at their appraised values, will be exchanged by the Manager and the
     Individual General Partner for 733,134 Listed Shares of the Company upon
     consummation of the Consolidation.
 
(6) Increase in partners' capital reflects the following:
 

                                                                         
        Exchange of limited partner and certain general partnership
          interests for Listed Shares at historical cost.................   $307,726
        Adjustment of limited partners' interest based upon the fair
          value of Listed Shares exchanged...............................    206,866
        Issuance of Warrants.............................................      6,568
                                                                            --------
                                                                            $521,160
                                                                            ========

 
     If the Consolidation is completed, W.P. Carey & Co. will receive
     compensation for investment banking services in the form of warrants to
     purchase Listed Shares. If all the CPA(R) Partnerships participate in the
     Consolidation, W.P. Carey & Co. will receive warrants to purchase 2,284,000
     Listed Shares at $21 per share and 725,930 Listed Shares at $23 per share.
     The warrants generally will be exercisable over 10 years beginning one year
     after the date the Consolidation is completed. The increase in capital of
     $6,568 reflecting the issuance of warrants is equal to the estimated fair
     value of the warrants.
 
(7) Pro forma book value per share as of June 30, 1997 is $21.37, which is
    computed as total equity divided by Listed Shares outstanding.
 
                                       F-4
   194
 
                             CAREY DIVERSIFIED LLC
 
             PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF INCOME
       FOR THE YEAR ENDED DECEMBER 31, 1996 AND THE UNAUDITED SIX MONTHS
                              ENDED JUNE 30, 1997
 
ASSUMING 100% PARTICIPATION WITHOUT THE ISSUANCE OF SUBSIDIARY PARTNERSHIP
UNITS:
 
     The following unaudited pro forma Condensed Consolidated Statements of
Income are presented as if the Consolidation transaction and the related
issuance of Listed Shares had occurred as of January 1, 1996. The unaudited pro
forma Condensed Consolidated Statements of Income should be read in conjunction
with the balance sheet of Carey Diversified LLC as of August 31, 1997 and the
combined financial statements of the Group, and notes thereto included elsewhere
herein. In management's opinion, all adjustments necessary to reflect the
Consolidation transaction have been made.
 
     The exchange of Limited Partner (non-controlling) interests for Listed
Shares will be accounted for as a purchase and recorded at the fair value of the
Listed Shares exchanged. The exchange of the General Partner's interest for
Listed Shares will be accounted for on the historical basis of accounting.
 
     These unaudited pro forma Condensed Consolidated Statements of Income are
not necessarily indicative of what actual results of operations of the Company
would have been, nor do they purport to represent the results of operations for
future periods.
 


                                         YEAR ENDED DECEMBER 31, 1996                  SIX MONTHS ENDED JUNE 30, 1997
                                 --------------------------------------------   --------------------------------------------
                                    CPA(R)                                         CPA(R)
                                 PARTNERSHIPS     PRO FORMA       PRO FORMA     PARTNERSHIPS     PRO FORMA       PRO FORMA
                                 HISTORICAL(1)   ADJUSTMENTS     CONSOLIDATED   HISTORICAL(1)   ADJUSTMENTS     CONSOLIDATED
                                 -------------   -----------     ------------   -------------   -----------     ------------
                                                   (AMOUNTS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
                                                                                              
Revenues:
  Rental income.................   $  44,576                     $     44,576      $23,675                      $     23,675
  Interest income from direct
    financing leases............      32,644                           32,644       16,278                            16,278
  Other interest income.........       1,681                            1,681          568                               568
  Other income..................       1,901                            1,901        3,431                             3,431
  Revenues of hotel
    operations..................      21,929                           21,929        7,033                             7,033
                                    --------                      -----------      -------                       -----------
                                     102,731                          102,731       50,985                            50,985
                                    --------                      -----------      -------                       -----------
Expenses:
  Interest......................      23,200                           23,200       10,086                            10,086
  Depreciation and
    amortization................      11,274       $(1,220)(2)         10,054        5,462         $(476)(2)           4,986
  General and administrative....       3,747           925(3)           4,672        2,611           388(3)            2,999
  Property expenses.............       4,008         1,184(4)           5,192        1,532           819(4)            2,351
  Writedown to net realizable
    value.......................       1,300                            1,300        3,666                             3,666
  Operating expense of hotel
    operations..................      15,947                           15,947        5,272                             5,272
                                    --------       -------        -----------      -------         -----         -----------
                                      59,476           889             60,365       28,629           731              29,360
                                    --------       -------        -----------      -------         -----         -----------
    Income before net gains,
      minority interest and
      extraordinary items.......      43,255          (889)            42,366       22,356          (731)             21,625
Gains on sale of real estate and
  securities, net(5)............       5,474          (487)(6)          4,987
                                    --------       -------        -----------      -------         -----         -----------
    Income before minority
      interest and extraordinary
      items.....................      48,729        (1,376)            47,353       22,356          (731)             21,625
Minority interest income........      (3,182)           49(7)          (3,133)      (1,334)           36(7)           (1,298)
                                    --------       -------        -----------      -------         -----         -----------
    Income before extraordinary
      items.....................   $  45,547       $(1,327)      $     44,220      $21,022         $(695)       $     20,327
                                    ========       =======        ===========      =======         =====         ===========
Pro forma income before
  extraordinary items per Listed
  Share.........................                                 $       1.81                                   $       0.83
                                                                  ===========                                    ===========
Pro forma weighted average
  number of Listed Shares
  outstanding...................                                   24,484,170                                     24,624,734
                                                                  ===========                                    ===========
Ratio of earnings to fixed
  charges(8)....................                                         2.98                                           3.14
                                                                  ===========                                    ===========

 
See accompanying notes to pro forma condensed consolidated statements of income.
 
                                       F-5
   195
 
                             CAREY DIVERSIFIED LLC
 
                   NOTES TO PRO FORMA CONDENSED CONSOLIDATED
                              STATEMENTS OF INCOME
                             (AMOUNTS IN THOUSANDS)
 
ASSUMING 100% PARTICIPATION WITHOUT THE ISSUANCE OF SUBSIDIARY PARTNERSHIP
UNITS:
 
(1) Reflects the Group's historical audited combined income statements for the
    year ended December 31, 1996 and unaudited combined income statements for
    the six months ended June 30, 1997.
 
(2) Reflects changes in connection with adjustment of Limited Partners' interest
    in real estate assets to fair value and adoption of new depreciable lives
    for such assets as follows:
 


                                                                   YEAR ENDED        SIX MONTHS
                                       ASSETS AT      REVISED     DECEMBER 31,         ENDED
                                       FAIR VALUE      LIFE           1996         JUNE 30, 1997
                                       ----------     -------     ------------     --------------
                                                                       
        Buildings and improvements...   $ 282,524        40         $  7,063          $  3,532
        Personal property............      16,371         7            2,339             1,170
                                                                    --------           -------
                                                                       9,402             4,702
        Less: historical depreciation
          expense....................                                (10,668)           (5,196)
                                                                    --------           -------
        Difference...................                                 (1,266)             (494)
        Elimination of General
          Partners' (3.63%)
          interest...................                                     46                18
                                                                    --------           -------
        Net decrease in expense......                               $ (1,220)         $   (476)
                                                                    ========           =======

 
(3) Increase in general and administrative expenses as follows:
 


                                                            YEAR ENDED        SIX MONTHS
                                                           DECEMBER 31,         ENDED
                                                               1996         JUNE 30, 1997
                                                           ------------     --------------
                                                                      
        Directors' compensation..........................      $225              $113
        Employee compensation............................       400               125
        Other expenses of a public company...............       300               150
                                                               ----              ----
                                                               $925              $388
                                                               ====              ====

 
                                       F-6
   196
 
                             CAREY DIVERSIFIED LLC
 
                   NOTES TO PRO FORMA CONDENSED CONSOLIDATED
                      STATEMENTS OF INCOME -- (CONTINUED)
 
(4) The Company will pay a management fee and a performance fee each at an
    annual rate of .5% of the Total Capitalization of the Company. The
    performance fee will be paid in the form of restricted Listed Shares issued
    by the Company. Restricted Listed Shares will vest over a five year period
    at 20% per year. Total Capitalization will be determined by adding the
    average total principal amount of debt owed by the Company and the Average
    Market Capitalization of the Company. The fees will be reduced by any
    payments made to the Manager and Individual General Partner by the CPA(R)
    Partnerships for distributions of operating cash flows and CPA(R)
    Partnership leasing fees. Such reduction may not exceed the total management
    and performance fees incurred by the Company in any fiscal year. Pro forma
    management and performance fees payable by the Company are as follows:
 


                                                            YEAR ENDED        SIX MONTHS
                                                           DECEMBER 31,         ENDED
                                                               1996         JUNE 30, 1997
                                                           ------------     --------------
                                                                      
        Average market capitalization....................    $487,761          $487,761
        Average debt.....................................     251,143           223,452
                                                             --------          --------
                                                              738,904           711,213
        Partial year pro-ration..........................         N/A               x.5
                                                             --------          --------
        Total market capitalization for the period.......     738,904           355,607
                                                             --------          --------
        Management fee @ .5%.............................       3,695             1,778
        Performance fee, vested portion, @ .5%...........         739               725
        Reductions:
        Partnership distributions to minority
          interests......................................      (2,334)           (1,156)
        Partnership leasing fees.........................        (916)             (528)
                                                             --------          --------
        Net fee..........................................    $  1,184          $    819
                                                             ========          ========

 
     Pursuant to the management agreement, average market capitalization is to
     be calculated on a daily basis based on the market price of the Listed
     Shares. As such information is not available on a historical basis, Average
     Market Capitalization is equal to the Total Exchange Value and average debt
     is equal to the average combined debt as of the beginning and end of the
     period.
 
(5) The Manager will be paid an incentive fee equal to 15% of the amount of the
    proceeds received from the sale of any property acquired in connection with
    the Consolidation in excess of the appraised value of the property used in
    the Consolidation, less an adjustment for the share of such net proceeds in
    excess of the appraised value of the equity interest attributable to the
    Manager's interest in the Listed Shares. No adjustment has been reflected in
    the pro forma Statements of Income for incentive fees that would have been
    paid in connection with any such sales during the year ended December 31,
    1996 and the six months ended June 30, 1997.
 
(6) Represents an adjustment for estimated disposition fees payable to the
    Manager on sales of properties. Subject to approval by the Board of
    Directors of the Company, the Manager may be entitled to receive a
    disposition fee on the sale of properties. The amount of such fee will be
    determined by agreement with the Board of Directors. For purposes of this
    presentation it is assumed that disposition fees average historical levels,
    namely 3% of the sales price of properties.
 
(7) Reflects minority interest share of pro forma adjustments.
 
(8) The ratio of earnings to fixed charges is computed as income from operations
    before minority interest plus fixed charges (primarily interest) divided by
    fixed charges.
 
                                       F-7
   197
 
                             CAREY DIVERSIFIED LLC
 
                 PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
                                 JUNE 30, 1997
                                  (UNAUDITED)
 
ASSUMING 100% PARTICIPATION WITH THE ISSUANCE OF SUBSIDIARY PARTNERSHIP UNITS:
 
     The following unaudited pro forma Condensed Consolidated Balance Sheet has
been presented as if the Consolidation transaction and the related issuance of
Listed Shares had occurred on June 30, 1997. This unaudited pro forma Condensed
Consolidated Balance Sheet should be read in conjunction with the balance sheet
of Carey Diversified LLC as of August 31, 1997 and the combined financial
statements of the Group, and notes thereto included elsewhere herein. In
management's opinion, all adjustments necessary to reflect the Consolidation
transaction and the related issuance of Listed and Subsidiary Partnership Units
have been made. For purposes of the pro forma balance sheet presentation it is
assumed that holders of 5% Limited Partnership interests elect to receive
Subsidiary Partnership Units.
 
     The exchange of Limited Partner (non-controlling) interests for Listed
Shares will be accounted for as a purchase and recorded at the fair value of the
Listed Shares exchanged. The exchange of the General Partner's interest for
Listed Shares will be accounted for on the historical basis of accounting.
 
     This unaudited pro forma Condensed Consolidated Balance Sheet is not
necessarily indicative of what the actual financial position would have been at
June 30, 1997, nor does it purport to represent the future financial position of
the Company.
 


                                                              CPA(R)
                                                           PARTNERSHIPS     PRO FORMA        PRO FORMA
                                                          HISTORICAL(1)    ADJUSTMENTS      CONSOLIDATED
                                                          --------------   -----------      ------------
                                                            (AMOUNTS IN THOUSANDS, EXCEPT SHARE DATA)
                                                                                   
ASSETS
Real estate leased to others:
  Accounted for under the operating method, net.........     $225,294       $ 129,611(2)      $354,905
  Net investment in direct financing leases.............      216,403          51,739(2)       268,142
Operating real estate, net..............................       23,736            (934)(2)       22,802
Real estate held for sale...............................       14,816           6,557(2)        21,373
Equity investments......................................       13,523          30,131(2)        43,654
Cash and cash equivalents...............................       27,079           5,566(3)        21,513
Other assets, net.......................................       19,657                           19,657
                                                             --------        --------         --------
          Total assets..................................     $540,508       $ 211,538         $752,046
                                                             ========        ========         ========
 
LIABILITIES AND PARTNERS' CAPITAL/MEMBERS' EQUITY
Mortgage notes payable..................................     $194,347                         $194,347
Note payable to affiliate...............................          300                              300
Notes payable...........................................       24,709                           24,709
Accounts payable to affiliates..........................        3,046       $   3,857(4)         6,903
Other liabilities.......................................       10,958                           10,958
                                                             --------        --------         --------
          Total liabilities.............................      233,360           3,857          237,217
                                                             --------        --------         --------
Minority interest.......................................         (578)         (5,540)(5)       (6,118)
                                                             --------        --------         --------
Redeemable minority interest............................                       23,442(6)        23,442
                                                                             --------         --------
 
PARTNERS' CAPITAL/MEMBERS' EQUITY
Partners' capital.......................................      307,726        (307,726)(7)
Listed Shares, no par value; 23,205,312 shares issued
  and outstanding.......................................                      497,505(7)       497,505
                                                             --------        --------         --------
                                                              307,726         189,779          497,505
                                                             --------        --------         --------
          Total liabilities and partners'
            capital/members'
            equity......................................     $540,508       $ 211,538         $752,046
                                                             ========        ========         ========

 
   See accompanying notes to pro forma condensed consolidated balance sheet.
 
                                       F-8
   198
 
                             CAREY DIVERSIFIED LLC
 
            NOTES TO PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
                   (AMOUNTS IN THOUSANDS, EXCEPT SHARE DATA)
 
ASSUMING 100% PARTICIPATION WITH THE ISSUANCE OF SUBSIDIARY PARTNERSHIP UNITS:
 
(1) Reflects the CPA(R) Partnerships unaudited historical combined balance sheet
    as of June 30, 1997.
 
(2) Reflects adjustments to record the Limited Partners' interest in the assets
    of the Company at their fair value, as follows:
 


                                      APPRAISED                  REAL ESTATE
                                      VALUE OF       COST OF      ASSETS AT     GENERAL
                                     REAL ESTATE   ACQUISITION   HISTORICAL    PARTNERS'      NET
                                       ASSETS       OF ASSETS       COST       INTEREST    ADJUSTMENT
                                     -----------   -----------   -----------   ---------   ----------
                                                                            
        Real estate accounted for
          under the operating
          method, net..............   $ 354,467      $ 5,316      $ (225,294)   $ (4,878)   $129,611
        Net investment in direct
          financing leases.........     266,098        3,991        (216,403)     (1,947)     51,739
        Operating real estate,
          net......................      22,430          336         (23,736)         36        (934)
        Equity investments.........      44,127          662         (13,523)     (1,135)     30,131
        Real estate held for
          sale.....................      21,300          319         (14,816)       (246)      6,557

 
     The real estate assets of the Company have been appraised by an independent
     appraiser. The carrying value of the non-real estate assets and the
     liabilities of the Company are deemed to approximate their fair values.
 
     The General Partners' effective interest in the assets and liabilities of
     the Company is approximately 3.63%, consisting of a 1% interest in the
     liquidating proceeds of the Participating Partnerships and an approximate
     3.01% interest in the Listed Shares of the Company.
 
(3) Decrease in cash reflects the following:
 

                                                                           
        Payment of transaction costs........................................  $2,997
        Payment of transfer taxes on properties.............................   1,059
        Payment of deferred leasing fees....................................   1,510
                                                                              ------
                                                                              $5,566
                                                                              ======

 
     After the Consolidation, certain deferred leasing fees will be paid for
     leasing services rendered by the Corporate General Partners of certain
     CPA(R) Partnerships prior to the Consolidation. Such leasing fees were
     previously accrued by the CPA(R) Partnerships.
 
(4) Net increase reflects the following:
 

                                                                          
        Accrual of preferred return........................................  $ 5,111
        Payment of deferred leasing fees to Corporate General Partners.....   (1,510)
        Distribution payable to Subsidiary Partnership Unitholders.........      213
        Distribution payable in respect of minority interest...............       43
                                                                             -------
                                                                             $ 3,857
                                                                             =======

 
     The Corporate General Partners may be entitled to receive a preferred
     return, measured based upon the cumulative proceeds arising from the sale
     of the CPA(R) Partnerships' assets. The preferred return amounts to $5,111
     based upon the cumulative proceeds from the sale of assets since the
     inception of the CPA(R) Partnerships through June 30, 1997, assuming all
     requisite subordination requirements for the payment of such returns have
     been satisfied. After the Consolidation, the preferred return will be paid
     to the Manager if the Listed Shares achieve specified closing prices for
     five consecutive trading days.
 
                                       F-9
   199
 
                             CAREY DIVERSIFIED LLC
 
     NOTES TO PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET -- (CONTINUED)
 
     Upon completion of the Consolidation, the Participating Partnerships will
     distribute excess cash to the holders of Subsidiary Partnership Units,
     including the Company, sufficient to allow the Company to fund the payment
     of transaction costs and transfer taxes on properties. Subsidiary
     Partnership Unitholders will be entitled to a pro-rata portion of such
     distributions in accordance with their interests in the underlying assets
     of the Participating Partnerships. A newly organized manager of the Company
     (the "Manager") and the Individual General Partner will also be entitled to
     a portion of such distributions in accordance with their 1% limited
     partnership interest in the liquidating distributions of the Participating
     Partnerships.
 
(5) Decrease reflects the following:
 

                                                                           
        Corporate General Partners' preferred return........................  $5,111
        Distribution to Manager.............................................      43
        General Partners' share of transaction costs and transfer taxes.....     386
                                                                              ------
                                                                              $5,540
                                                                              ======

 
     The capital interest of the Corporate and Individual General Partners is
     classified under minority interest. The General Partnership interests
     include an interest in the income, losses and distributions of the
     operating cash flows of the CPA(R) Partnerships which range from 1% to 10%
     of such amounts. The General Partners are also entitled to a share of the
     liquidation proceeds from the disposition of CPA(R) Partnership assets and
     payment of a preferred return subject to the satisfaction of certain
     subordination provisions. The General Partners' share of liquidation
     proceeds may range from 1% to 15% of the liquidating proceeds of each
     CPA(R) Partnership. Pursuant to the Consolidation, the Corporate General
     Partners of the CPA(R) Partnerships will contribute their General
     Partnership interests to the Manager in exchange for an interest in the
     Manager. The Manager will retain the Corporate General Partners' interests
     in the income, losses and operating cash flows of the CPA(R) Partnerships.
     The Manager and the Individual General Partner will retain an interest in
     the liquidating proceeds of each CPA(R) Partnership equal to 1% of such
     proceeds. The Individual General Partner will retain his interest in each
     Participating Partnership and such interest will be held in a limited
     partnership capacity. The General Partners' share of liquidation proceeds
     in excess of 1%, assuming a sale of CPA(R) Partnership assets at their
     appraised values, will be exchanged by the Manager and the Individual
     General Partner for 733,134 Listed Shares of the Company upon consummation
     of the Consolidation.
 
(6) Increase represents the following:
 

                                                                          
        Issuance of Subsidiary Partnership Units at redemption value.......  $23,655
        Distributions payable to holders of Subsidiary Partnership Units...     (213)
                                                                             -------
                                                                             $23,442
                                                                             =======

 
     For purposes of this presentation it is assumed that holders of 5% of
     Limited Partnership Units elect to receive Subsidiary Partnership Units,
     representing an interest in the capital, income and distributions of an
     individual Subsidiary Partnership. Subsidiary Partnership Units are
     expected to be redeemed based on scheduled appraisal dates for each CPA(R)
     Partnership's properties commencing December 31, 1998 through December 31,
     2002. The redeemable minority interest is recorded at its redemption value.
 
                                      F-10
   200
 
                             CAREY DIVERSIFIED LLC
 
     NOTES TO PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET -- (CONTINUED)
 
(7) Increase in partners' capital reflects the following:
 

                                                                         
        Exchange of limited partner and certain general partnership
          interests for Listed Shares and Subsidiary Partnership Units at
          historical cost.................................................  $307,726
        Adjustment of Limited Partners' interest based upon the fair value
          of Listed Shares exchanged......................................   206,866
        Issuance of Subsidiary Partnership Units for 5% of Limited
          Partnership interests...........................................   (23,655)
        Issuance of Warrants..............................................     6,568
                                                                            --------
                                                                            $497,505
                                                                            ========

 
     If the Consolidation is completed, W.P. Carey & Co. will receive
     compensation for investment banking services in the form of warrants to
     purchase Listed Shares. If all the CPA(R) Partnerships participate in the
     Consolidation, W.P. Carey & Co. will receive warrants to purchase 2,284,000
     Listed Shares at $21 per share and 725,930 Listed Shares at $23 per share.
     The warrants generally will be exercisable over 10 years beginning one year
     after the date the Consolidation is completed. The increase in capital of
     $6,568 reflecting the issuance of warrants is equal to the estimated fair
     value of the warrants.
 
(8) Pro forma book value per share as of June 30, 1997 is $21.44, which is
    computed as total equity divided by Listed Shares outstanding.
 
                                      F-11
   201
 
                             CAREY DIVERSIFIED LLC
 
             PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF INCOME
       FOR THE YEAR ENDED DECEMBER 31, 1996 AND THE UNAUDITED SIX MONTHS
                              ENDED JUNE 30, 1997
 
ASSUMING 100% PARTICIPATION WITH THE ISSUANCE OF SUBSIDIARY PARTNERSHIP UNITS:
 
     The following unaudited pro forma Condensed Consolidated Statements of
Income are presented as if the Consolidation transaction and the related
issuance of Listed Shares had occurred as of January 1, 1996. The unaudited pro
forma Condensed Consolidated Statements of Income should be read in conjunction
with the balance sheet of Carey Diversified LLC as of August 31, 1997 and the
combined financial statements of the CPA(R) Partnerships and notes thereto
included elsewhere herein. In management's opinion, all adjustments necessary to
reflect the Consolidation transaction have been made. For purposes of the pro
forma financial statement presentation, it is assumed that holders of 5% of
Limited Partnership Units elect to receive Subsidiary Partnership Units.
 
     The exchange of Limited Partner (non-controlling) interests for Listed
Shares will be accounted for in accordance with purchase accounting principles.
The carrying value of the Limited Partners' interests in the assets and
liabilities of the Company will be adjusted to their estimated fair value. The
exchange of the General Partners' interest for Listed Shares will be accounted
for on the historical basis of accounting. Such exchange will be treated as a
reorganization of interests under common control.
 
     These unaudited pro forma Condensed Consolidated Statements of Income are
not necessarily indicative of what actual results of operations of the Company
would have been, nor do they purport to represent the results of operations for
future periods.
 


                                                YEAR ENDED DECEMBER 31, 1996
                                         -------------------------------------------        SIX MONTHS ENDED JUNE 30, 1997
                                            CPA(R)                                    -------------------------------------------
                                         PARTNERSHIPS    PRO FORMA       PRO FORMA        GROUP       PRO FORMA       PRO FORMA
                                         HISTORICAL(1)  ADJUSTMENTS     CONSOLIDATED  HISTORICAL(1)  ADJUSTMENTS     CONSOLIDATED
                                         -------------  -----------     ------------  -------------  -----------     ------------
                                                         (AMOUNTS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
                                                                                                   
Revenues:
  Rental income.........................   $  44,576                    $    44,576     $  23,675                    $    23,675
  Interest income from direct financing
    leases..............................      32,644                         32,644        16,278                         16,278
  Other interest income.................       1,681                          1,681           568                            568
  Other income..........................       1,901                          1,901         3,431                          3,431
  Revenues of hotel operations..........      21,929                         21,929         7,033                          7,033
                                            --------                    -----------      --------                    -----------
                                             102,731                        102,731        50,985                         50,985
                                            --------                    -----------      --------                    -----------
Expenses:
  Interest..............................      23,200                         23,200        10,086                         10,086
  Depreciation and amortization.........      11,274      $(1,220)(2)        10,054         5,462      $  (476)(2)         4,986
  General and administrative............       3,747          925(3)          4,672         2,611          388(3)          2,999
  Property expenses.....................       4,008        1,184(4)          5,192         1,532          819(4)          2,351
  Writedown to net realizable value.....       1,300                          1,300         3,666                          3,666
  Operating expense of hotel
    operations..........................      15,947                         15,947         5,272                          5,272
                                            --------      -------       -----------      --------      -------       -----------
                                              59,476          889            60,365        28,629          731            29,360
                                            --------      -------       -----------      --------      -------       -----------
  Income before net gains, minority
    interest, and extraordinary items...      43,255         (889)           42,366        22,356         (731)           21,625
Gains on sale of real estate and
  securities, net(5)....................       5,474         (487)(6)         4,987
                                            --------      -------       -----------      --------      -------       -----------
  Income before minority interest, and
    extraordinary items.................      48,729       (1,376)           47,353        22,356         (731)           21,625
Minority interest income................      (3,182)      (2,238)(7)        (5,420)       (1,334)      (1,020)(7)        (2,354) 
                                            --------      -------       -----------      --------      -------       -----------
  Income before extraordinary items
    attributable to Listed Shares.......   $  45,547      $(3,614)      $    41,933     $  21,022      $(1,751)      $    19,271
                                            ========      =======       ===========      ========      =======       ===========
Pro forma income before extraordinary
  items per Listed Share................                                $      1.80                                  $      0.82
                                                                        ===========                                  ===========
Pro forma weighted average number of
  Listed Shares outstanding.............                                 23,301,425                                   23,441,989
                                                                        ===========                                  ===========
Ratio of earnings to fixed charges(8)...                                       2.98                                         3.14
                                                                        ===========                                  ===========

 
See accompanying notes to pro forma condensed consolidated statements of income.
 
                                      F-12
   202
 
                             CAREY DIVERSIFIED LLC
 
              NOTES TO PRO FORMA CONDENSED CONSOLIDATED STATEMENTS
                                   OF INCOME
                             (AMOUNTS IN THOUSANDS)
 
ASSUMING 100% PARTICIPATION WITH THE ISSUANCE OF SUBSIDIARY PARTNERSHIP UNITS:
 
(1) Reflects the CPA(R) Partnerships historical combined income statements for
    the year ended December 31, 1996 and unaudited for the six months ended June
    30, 1997.
 
(2) Reflects changes in connection with adjustment of Limited Partners' interest
    in real estate assets to fair value and adoption of new depreciable lives
    for such assets as follows:
 


                                                                   YEAR ENDED        SIX MONTHS
                                       ASSETS AT      REVISED     DECEMBER 31,         ENDED
                                       FAIR VALUE      LIFE           1996         JUNE 30, 1997
                                       ----------     -------     ------------     --------------
                                                                       
        Buildings and improvements...   $ 282,524        40         $  7,063          $  3,532
        Personal property............      16,371         7            2,339             1,170
                                                                    --------           -------
                                                                       9,402             4,702
        Less: historical depreciation
          expense....................                                (10,668)           (5,196)
                                                                    --------           -------
        Difference...................                                 (1,266)             (494)
        Elimination of General
          Partners' (3.63%)
          interest...................                                     46                18
                                                                    --------           -------
        Net decrease in expense......                               $ (1,220)         $   (476)
                                                                    ========           =======

 
(3) Increase in general and administrative expenses as follows:
 


                                                            YEAR ENDED        SIX MONTHS
                                                           DECEMBER 31,         ENDED
                                                               1996         JUNE 30, 1997
                                                           ------------     --------------
                                                                      
        Directors' compensation..........................      $225              $113
        Employee compensation............................       400               125
        Other expenses of a public company...............       300               150
                                                               ----              ----
                                                               $925              $388
                                                               ====              ====

 
                                      F-13
   203
 
                             CAREY DIVERSIFIED LLC
 
              NOTES TO PRO FORMA CONDENSED CONSOLIDATED STATEMENTS
                            OF INCOME -- (CONTINUED)
 
(4) The Company will pay a management fee and a performance fee each at an
    annual rate of .5% of the Total Capitalization of the Company. The
    performance fee will be paid in the form of restricted Listed Shares issued
    by the Company. Restricted Listed Shares will vest over a five year period
    at 20% per year. Total Capitalization will be determined by adding the
    average total principal amount of debt owed by the Company and the Average
    Market Capitalization of the Company. The fees will be reduced by any
    payments made to the Manager and Individual General Partner by the CPA(R)
    Partnerships for distributions of operating cash flows and CPA(R)
    Partnership leasing fees. Such reduction may not exceed the total management
    and performance fees incurred by the Company in any fiscal year. Pro forma
    management and performance fees payable by the Company are as follows:
 


                                                            YEAR ENDED        SIX MONTHS
                                                           DECEMBER 31,         ENDED
                                                               1996         JUNE 30, 1997
                                                           ------------     --------------
                                                                      
        Average market capitalization....................    $487,761          $487,761
        Average debt.....................................     251,143           223,452
                                                             --------          --------
                                                              738,904           711,213
        Partial year pro-ration..........................         N/A               x.5
                                                             --------          --------
        Total market capitalization for the period.......     738,904           355,607
                                                             --------          --------
        Management fee @ .5%.............................       3,695             1,778
        Performance fee, vested portion, @ .5%...........         739               725
        Reductions:
        Partnership distributions to minority
          interests......................................      (2,334)           (1,156)
        Partnership leasing fees.........................        (916)             (528)
                                                             --------          --------
        Net fee..........................................    $  1,184          $    819
                                                             ========          ========

 
     Pursuant to the management agreement Average Market Capitalization is to be
     calculated on a daily basis based on the market price of the Listed Shares.
     As such information is not available on a historical basis, Average Market
     Capitalization is equal to the Total Exchange Value and average debt is
     equal to the average combined debt as of the beginning and end of the
     period.
 
(5) The Manager will be paid an incentive fee equal to 15 percent of the amount
    of the proceeds received from the sale of any property acquired in
    connection with the Consolidation in excess of the appraised value of the
    property used in the Consolidation, less an adjustment for the share of such
    net proceeds in excess of the appraised value of the equity interest
    attributable to the Manager's interest in the Company's Listed Shares. No
    adjustment has been reflected in the pro forma statements of income for
    incentive fees that would have been paid in connection with any such sales
    during the year ended December 31, 1996 and the six months ended June 30,
    1997.
 
(6) Represents an adjustment for disposition fees payable to the Manager on
    sales of properties. Subject to approval by the Board of Directors of the
    Company, the Manager may be entitled to receive a disposition fee on the
    sale of properties. The amount of such fee will be determined by agreement
    with the Board of Directors. For purposes of this presentation it is assumed
    that disposition fees average historical levels, namely 3% of the sales
    price of properties.
 
                                      F-14
   204
 
                             CAREY DIVERSIFIED LLC
 
              NOTES TO PRO FORMA CONDENSED CONSOLIDATED STATEMENTS
                            OF INCOME -- (CONTINUED)
 
(7) Reflects the following:
 


                                                       YEAR ENDED          SIX MONTHS ENDED
                                                    DECEMBER 31, 1996       JUNE 30, 1997
                                                    -----------------     ------------------
                                                                    
        Minority interest income..................            49                    36
        Redeemable minority interest income.......        (2,287)               (1,056)
                                                          ------                  ----
                                                          (2,238)               (1,020)
                                                          ======                  ====

 
     The Manager will retain the interest of the General Partners in the income
     and losses of the Subsidiary Partnerships. Such interests range from 1% to
     10% of the income and losses of each CPA(R) Partnership. Minority interest
     income represents the General Partners share of pro forma adjustments based
     on such interests.
 
     Redeemable minority interest income represents the interest of the
     Subsidiary Partnership Unitholders in the income of the Participating
     Partnerships. For purposes of this presentation it is assumed that holders
     of 5% of Limited Partnership Units elect to receive Subsidiary Partnership
     Units, representing an interest in the capital, income and distributions of
     an individual Subsidiary Partnership.
 
(8) The ratio of earnings to fixed charges is computed as income from operations
    before minority interest plus fixed charges (primarily interest) divided by
    fixed charges.
 
                                      F-15
   205
 
                             CAREY DIVERSIFIED LLC
 
                 PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
                                 JUNE 30, 1997
                                  (UNAUDITED)
 
ASSUMING MINIMUM PARTICIPATION WITHOUT THE ISSUANCE OF SUBSIDIARY PARTNERSHIP
UNITS:
 
     The following unaudited pro forma Condensed Consolidated Balance Sheet has
been presented as if the Consolidation transaction and the related issuance of
Listed Shares had occurred on June 30, 1997. This unaudited pro forma Condensed
Consolidated Balance Sheet should be read in conjunction with the balance sheet
of Carey Diversified LLC as of August 31, 1997 and the combined financial
statements of the CPA(R) Partnerships, and notes thereto included elsewhere
herein. In management's opinion, all adjustments necessary to reflect the
Consolidation transaction and the related issuance of Listed Shares have been
made.
 
     The exchange of Limited Partner (non-controlling) interests for Listed
Shares will be accounted for as a purchase and recorded at the fair value of the
Listed Shares exchanged. The exchange of the General Partners' interest for
Listed Shares will be accounted for on the historical basis of accounting.
 
     This unaudited pro forma Condensed Consolidated Balance Sheet is not
necessarily indicative of what the actual financial position would have been at
June 30, 1997, nor does it purport to represent the future financial position of
the Company.
 


                                                             GROUP          PRO FORMA       PRO FORMA
                                                         HISTORICAL(1)     ADJUSTMENTS     CONSOLIDATED
                                                         -------------     -----------     ------------
                                                           (AMOUNTS IN THOUSANDS, EXCEPT SHARE DATA)
                                                                                  
                                                ASSETS
Real estate leased to others:
  Accounted for under the operating method, net........    $  72,070        $  31,659(2)     $103,729
  Net investment in direct financing leases............       81,077           36,766(2)      117,843
Operating real estate, net.............................       15,553             (625)(2)      14,928
Real estate held for sale..............................        5,132            5,494(2)       10,626
Equity investments.....................................         (646)           4,714(2)        4,068
Cash and cash equivalents..............................       13,178           (1,625)(3)      11,553
Other assets, net......................................       10,586                           10,586
                                                            --------         --------        --------
          Total assets.................................    $ 196,950        $  76,383        $273,333
                                                            ========         ========        ========
 
                           LIABILITIES AND PARTNERS' CAPITAL/MEMBERS' EQUITY
Mortgage notes payable.................................    $  44,343                         $ 44,343
Note payable to affiliate..............................        1,451                            1,451
Notes payable..........................................        9,607                            9,607
Accounts payable to affiliates.........................          544        $   3,804(4)        4,348
Other liabilities......................................        4,226                            4,226
                                                            --------         --------        --------
          Total liabilities............................       60,171            3,804          63,975
                                                            --------         --------        --------
Minority interest......................................          428           (4,021)(5)      (3,593)
                                                            --------         --------        --------
Redeemable minority interest...........................
 
                                   PARTNERS' CAPITAL/MEMBERS' EQUITY
Partners' capital......................................      136,351         (136,351)(6)
Listed Shares, no par value; 10,172,716 shares issued
  and outstanding......................................                       212,951(6)      212,951
                                                            --------         --------        --------
                                                             136,351           76,600         212,951
                                                            --------         --------        --------
          Total liabilities and partners'
            capital/members' equity....................    $ 196,950        $  76,383        $273,333
                                                            ========         ========        ========

 
   See accompanying notes to pro forma condensed consolidated balance sheet.
 
                                      F-16
   206
 
                             CAREY DIVERSIFIED LLC
 
            NOTES TO PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
                   (AMOUNTS IN THOUSANDS, EXCEPT SHARE DATA)
 
ASSUMING MINIMUM PARTICIPATION WITHOUT THE ISSUANCE OF SUBSIDIARY PARTNERSHIP
UNITS:
 
(1) Reflects the Group's unaudited historical combined balance sheet as of June
    30, 1997. The Group, assuming minimum participation, consists of Corporate
    Property Associates, Corporate Property Associates 2, Corporate Property
    Associates 3, Corporate Property Associates 5 and Corporate Property
    Associates 7, representing the combination of CPA(R) Partnerships having the
    lowest combined net cash provided by operating activities, which also
    satisfies the criteria for minimum exchange value needed to consummate the
    Consolidation.
 
(2) Reflects adjustments to record the Limited Partners' interest in the assets
    of the Company at their fair value, as follows:
 


                                           APPRAISED                  REAL ESTATE
                                           VALUE OF       COST OF      ASSETS AT     GENERAL
                                          REAL ESTATE   ACQUISITION   HISTORICAL    PARTNERS'      NET
                                            ASSETS       OF ASSETS       COST       INTEREST    ADJUSTMENT
                                          -----------   -----------   -----------   ---------   ----------
                                                                                 
    Real estate accounted for under the
      operating method, net..............  $ 103,892      $ 1,650      $ (72,070)    $ (1,813)   $ 31,659
    Net investment in direct financing
      leases.............................    118,073        1,875        (81,077)      (2,105)     36,766
    Operating real estate................     14,660          233        (15,554)          36        (625)
    Equity investments...................      4,270           68            646         (270)      4,714
    Real estate held for sale............     10,770          171         (5,132)        (315)      5,494

 
     The real estate assets of the Company have been appraised by an independent
     appraiser. The carrying value of the non-real estate assets and the
     liabilities of the Company are deemed to approximate their fair values.
 
     The General Partners' effective interest in the assets and liabilities of
     the Company is approximately 5.42%, consisting of a 1% interest in the
     liquidating proceeds of the Participating Partnerships and an approximate
     4.89% interest in the Listed Shares of the Company.
 
(3) Decrease in cash reflects the following:
 

                                                                           
        Payment of transaction costs........................................  $1,249
        Payment of transfer taxes on properties.............................     376
                                                                              ------
                                                                              $1,625
                                                                              ======

 
(4) Net increase reflects the following:
 

                                                                          
        Accrual of preferred return........................................  $ 3,787
        Distribution payable in respect of minority interest...............       17
                                                                              ------
                                                                             $ 3,804
                                                                              ======

 
     The Corporate General Partners may be entitled to receive a preferred
     return, measured based upon the cumulative proceeds arising from the sale
     of the Group's assets. The preferred return amounts to $3,787 based upon
     the cumulative proceeds from the sale of assets since the inception of the
     Partnerships through June 30, 1997, assuming all requisite subordination
     requirements for the payment of such returns have been satisfied. After the
     Consolidation, the preferred return will be paid to the Manager if the
     Listed Shares achieve specified closing prices for five consecutive trading
     days.
 
     Upon completion of the Consolidation, the Participating Partnerships will
     distribute excess cash to the holders of Subsidiary Partnership Units,
     including the Company, in an amount sufficient to allow the Company to fund
     the payment of transaction costs and transfer taxes on properties. A newly
     organized
 
                                      F-17
   207
 
                             CAREY DIVERSIFIED LLC
 
     NOTES TO PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET -- (CONTINUED)
 
     manager (the "Manager") and the Individual General Partner will be entitled
     to a portion of such distributions in accordance with their 1% interest in
     the liquidating distributions of the Participating Partnerships.
 
(5) Decrease reflects the following:
 

                                                                           
        Corporate General Partners' preferred return........................  $3,787
        General Partners' share of transaction costs and transfer taxes.....     217
        Distribution payable to Manager.....................................      17
                                                                              ------
                                                                              $4,021
                                                                              ======

 
     The capital interest of the Corporate and Individual General Partners is
     classified under minority interest. The General Partnership interests
     include an interest in the income, losses and distributions of the
     operating cash flows of the CPA(R) Partnerships which range from 1% to 10%
     of such amounts. The General Partners are also entitled to a share of the
     liquidation proceeds from the disposition of Partnership assets and payment
     of a preferred return subject to the satisfaction of certain subordination
     provisions. The General Partners' share of liquidation proceeds may range
     from 1%, to 15% of the liquidating proceeds of each CPA(R) Partnership.
     Pursuant to the Consolidation, the Corporate General Partners of the CPA(R)
     Partnerships will contribute their General Partnership interests to the
     Manager in exchange for an interest in the Manager. The Manager will retain
     the Corporate General Partners' interests in the income, losses and
     operating cash flows of the CPA(R) Partnerships. The Manager and the
     Individual General Partner will retain an interest in the liquidating
     proceeds of each CPA(R) Partnership equal to 1% of such proceeds. The
     Individual General Partner will retain his interest in each Participating
     Partnership and such interest will be held in a limited partnership
     capacity. The General Partners' share of liquidation proceeds in excess of
     1%, assuming a sale of CPA(R) Partnership assets at their appraised values,
     will be exchanged by the Manager and the Individual General Partner for
     499,754 Listed Shares of the Company upon consummation of the
     Consolidation.
 
(6) Increase in partners' capital reflects the following:
 

                                                                         
        Exchange of limited partner and certain general partnership
          interests for Listed Shares at historical cost..................  $136,351
        Adjustment of limited partners' interest based upon the fair value
          of Listed Shares exchanged......................................    74,229
        Issuance of Warrants..............................................     2,371
                                                                            --------
                                                                            $212,951
                                                                            ========

 
     If the Consolidation is completed, W.P. Carey & Co. will receive
     compensation for investment banking services in the form of warrants to
     purchase Listed Shares. If the minimum number of CPA(R) Partnerships
     participate in the Consolidation, W.P. Carey & Co. will receive warrants to
     purchase 824,800 Listed Shares at $21 per share and 262,100 Listed Shares
     at $23 per share. The warrants generally will be exercisable over 10 years
     beginning one year after the date the Consolidation is completed. The
     increase in capital of $2,371, reflecting the issuance of warrants is equal
     to the estimated fair value of the warrants.
 
(7) Pro forma book value per share as of June 30, 1997 is $20.94, which is
    computed as total equity divided by Listed Shares outstanding.
 
                                      F-18
   208
 
                             CAREY DIVERSIFIED LLC
 
             PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF INCOME
       FOR THE YEAR ENDED DECEMBER 31, 1996 AND THE UNAUDITED SIX MONTHS
                              ENDED JUNE 30, 1997
 
ASSUMING MINIMUM PARTICIPATION WITHOUT THE ISSUANCE OF SUBSIDIARY PARTNERSHIP
UNITS:
 
     The following unaudited pro forma Condensed Consolidated Statements of
Income are presented as if the Consolidation transaction and the related
issuance of Listed Shares had occurred as of January 1, 1996. The unaudited pro
forma Condensed Consolidated Statements of Income should be read in conjunction
with the balance sheet of Carey Diversified LLC as of August 31, 1997 and the
combined financial statements of the Group, and notes thereto included elsewhere
herein. In management's opinion, all adjustments necessary to reflect the
Consolidation transaction have been made.
 
     The exchange of Limited Partner (non-controlling) interests for Listed
Shares will be accounted for as a purchase and recorded at the fair value of the
Listed Shares exchanged. The exchange of the General Partner's interest for
Listed Shares will be accounted for on the historical basis of accounting.
 
     These unaudited pro forma Condensed Consolidated Statements of Income are
not necessarily indicative of what actual results of operations of the Company
would have been, nor do they purport to represent the results of operations for
future periods.
 


                                            YEAR ENDED DECEMBER 31, 1996                SIX MONTHS ENDED JUNE 30, 1997
                                    --------------------------------------------  ------------------------------------------
                                        GROUP       PRO FORMA        PRO FORMA        GROUP       PRO FORMA      PRO FORMA
                                    HISTORICAL(1)  ADJUSTMENTS      CONSOLIDATED  HISTORICAL(1)  ADJUSTMENTS    CONSOLIDATED
                                    -------------  -----------      ------------  -------------  -----------    ------------
                                                    (AMOUNTS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
                                                                                              
Revenues:
  Rental income....................    $14,303                      $    14,303      $ 7,773                    $     7,773
  Interest income from direct
    financing leases...............     13,602                           13,602        6,621                          6,621
  Other interest income............        646                              646          279                            279
  Other income.....................         96                               96        1,815                          1,815
  Revenues of hotel operations.....     12,070                           12,070        4,595                          4,595
                                       -------                       ----------      -------                     ----------
                                        40,717                           40,717       21,083                         21,083
                                       -------                       ----------      -------                     ----------
Expenses:
  Interest.........................      6,106                            6,106        2,420                          2,420
  Depreciation and amortization....      4,288       $  (397)(2)          3,891        2,082        $(139)(2)         1,943
  General and administrative.......      1,703           925(3)           2,628        1,205          388(3)          1,593
  Property expenses................      2,413           507(4)           2,920          885          320(4)          1,205
  Writedown to net realizable
    value..........................      1,300                            1,300        1,350                          1,350
  Operating expense of hotel
    operations.....................      9,082                            9,082        3,443                          3,443
                                       -------       -------         ----------      -------        -----        ----------
                                        24,892         1,035             25,927       11,385          569            11,954
                                       -------       -------         ----------      -------        -----        ----------
    Income before net gains
      minority interest and
      extraordinary items..........     15,825        (1,035)            14,790        9,698         (569)            9,129
Gains on sale of real estate and
  securities, net(5)...............      5,336          (469)(6)          4,867
                                       -------       -------         ----------      -------        -----        ----------
    Income before minority interest
      and extraordinary items......     21,161        (1,504)            19,657        9,698         (569)            9,129
Minority interest income...........       (855)           56(7)            (799)        (281)          28(7)           (253) 
                                       -------       -------         ----------      -------        -----        ----------
    Income before extraordinary
      items........................    $20,306       $(1,448)       $    18,858      $ 9,417        $(541)      $     8,876
                                       =======       =======         ==========      =======        =====        ==========
Pro forma income before
  extraordinary items per Listed
  Share............................                                 $      1.85                                 $      0.86
                                                                     ==========                                  ==========
Pro forma weighted average number
  of Listed Shares outstanding.....                                  10,210,682                                  10,264,877
                                                                     ==========                                  ==========
Ratio of earnings to fixed
  charges(8).......................                                        4.17                                        4.75
                                                                     ==========                                  ==========

 
See accompanying notes to pro forma condensed consolidated statements of income.
 
                                      F-19
   209
 
                             CAREY DIVERSIFIED LLC
 
                   NOTES TO PRO FORMA CONDENSED CONSOLIDATED
                              STATEMENTS OF INCOME
                             (AMOUNTS IN THOUSANDS)
 
ASSUMING MINIMUM PARTICIPATION WITHOUT THE ISSUANCE OF SUBSIDIARY PARTNERSHIP
UNITS:
 
(1) Reflects the Group's historical combined income statement for the year ended
    December 31, 1996 and unaudited for the six months ended June 30, 1997. The
    Group, assuming minimum participation, consists of Corporate Property
    Associates, Corporate Property Associates 2, Corporate Property Associates
    3, Corporate Property Associates 5 and Corporate Property Associates 7,
    representing the combination of partnerships having the lowest combined net
    cash provided by operating activities, which also satisfies the criteria for
    minimum exchange value needed to consummate the Consolidation.
 
(2) Reflects changes in connection with adjustment of Limited Partners' interest
    in real estate assets to fair value and adoption of new depreciable lives
    for such assets as follows:
 


                                                                    YEAR ENDED       SIX MONTHS
                                            ASSETS AT    REVISED   DECEMBER 31,        ENDED
                                            FAIR VALUE    LIFE         1996        JUNE 30, 1997
                                            ----------   -------   ------------    --------------
                                                                       
        Buildings and improvements........   $ 88,536       40       $  2,213         $  1,107
        Personal property.................     10,572        7          1,510              755
        Less: historical depreciation
          expense.........................                             (4,143)          (2,009)
                                                                      -------          -------
        Difference........................                               (420)            (147)
        Elimination of General Partners'
          (5.42%) interest................                                 23                8
                                                                      -------          -------
        Net decrease in expense...........                           $   (397)        $   (139)
                                                                      =======          =======

 
(3) Increase in general and administrative expenses as follows:
 


                                                             YEAR ENDED       SIX MONTHS
                                                            DECEMBER 31,        ENDED
                                                                1996        JUNE 30, 1997
                                                            ------------    --------------
                                                                      
        Directors' compensation...........................      $225             $113
        Employee compensation.............................       400              125
        Other expenses of a public company................       300              150
                                                                ----             ----
                                                                $925             $388
                                                                ====             ====

 
                                      F-20
   210
 
                             CAREY DIVERSIFIED LLC
 
                   NOTES TO PRO FORMA CONDENSED CONSOLIDATED
                      STATEMENTS OF INCOME -- (CONTINUED)
 
(4) The Company will pay a management fee and a performance fee each at an
    annual rate of .5% of the Total Capitalization of the Company. The
    performance fee will be paid in the form of restricted Listed Shares issued
    by the Company. Restricted Listed Shares will vest over a five year period
    at 20% per year. Total Capitalization will be determined by adding the
    average total principal amount of debt owed by the Company and the Average
    Market Capitalization of the Company. The fees will be reduced by any
    payments made to the Manager and Individual General Partner by the CPA(R)
    Partnerships for distributions of operating cash flows and Partnership
    leasing fees. Such reduction may not exceed the total management and
    performance fees incurred by the Company in any fiscal year. Pro forma
    management and performance fees payable by the Company are as follows:
 


                                                             YEAR ENDED       SIX MONTHS
                                                            DECEMBER 31,        ENDED
                                                                1996        JUNE 30, 1997
                                                            ------------    --------------
                                                                      
        Average market capitalization.....................    $203,454         $203,454
        Average debt......................................      70,263           56,237
                                                              --------         --------
                                                               273,717          259,691
 
        Partial year pro-ration...........................         N/A            x .50
                                                              --------         --------
        Total market capitalization for the period........     273,717          129,846
                                                              --------         --------
        Management fee @ .5%..............................       1,369              649
        Performance fee, vested portion, @ .5%............         274              267
        Reductions:
        Partnership distributions to minority interests...        (571)            (274)
        Partnership leasing fees..........................        (565)            (322)
                                                              --------         --------
        Net fee...........................................    $    507         $    320
                                                              ========         ========

 
    Pursuant to the management agreement average market capitalization is to be
    calculated on a daily basis based on the market price of the Listed Shares.
    As such information is not available on a historical basis, Average Market
    Capitalization is equal to Total Exchange Value and average debt is equal to
    the average combined debt as of the beginning and end of the period.
 
(5) The Manager will be paid an incentive fee equal to 15% of the amount of the
    proceeds received from the sale of any property acquired in connection with
    the Consolidation in excess of the appraised value of the property used in
    the Consolidation, less an adjustment for the share of such net proceeds in
    excess of the appraised value of the equity interest attributable to the
    Manager's interest in the Company's Listed Shares. No adjustment has been
    reflected in the pro forma Statements of Income for incentive fees that
    would have been paid in connection with any such sales during the year ended
    December 31, 1996 and the six months ended June 30, 1997.
 
(6) Represents an adjustment for estimated disposition fees payable to the
    Manager on sales of properties. Subject to approval by the Board of
    Directors of the Company, the Manager may be entitled to receive a
    disposition fee on the sale of properties. The amount of such fee will be
    determined by agreement with the Board of Directors. For purposes of this
    presentation it is assumed that disposition fees average historical levels,
    namely 3% of the sales price of properties.
 
(7) Reflects the minority interest share of pro forma adjustments.
 
(8) The ratio of earnings to fixed charges is computed as income from operations
    before minority interest plus fixed charges (primarily interest) divided by
    fixed charges.
 
                                      F-21
   211
 
                             CAREY DIVERSIFIED LLC
 
                 PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
                                 JUNE 30, 1997
                                  (UNAUDITED)
 
ASSUMING MINIMUM PARTICIPATION WITH THE ISSUANCE OF SUBSIDIARY PARTNERSHIP
UNITS:
 
     The following unaudited pro forma Condensed Consolidated Balance Sheet has
been presented as if the Consolidation transaction and the related issuance of
Listed Shares had occurred on June 30, 1997. This unaudited pro forma Condensed
Consolidated Balance Sheet should be read in conjunction with the balance sheet
of Carey Diversified LLC as of August 31, 1997 and the combined financial
statements of the CPA(R) Partnerships, and notes thereto included elsewhere
herein. In management's opinion, all adjustments necessary to reflect the
Consolidation transaction and the related issuance of Listed and Subsidiary
Partnership Units have been made. For purposes of the pro forma balance sheet
presentation it is assumed that holders of 5% of Limited Partnership interests
elect to receive Subsidiary Partnership Units.
 
     The exchange of Limited Partner (non-controlling) interests for Listed
Shares will be accounted for as a purchase and recorded at the fair value of the
Listed Shares exchanged. The exchange of the General Partner's interest for
Listed Shares will be accounted for on the historical basis of accounting.
 
     This unaudited pro forma Condensed Consolidated Balance Sheet is not
necessarily indicative of what the actual financial position would have been at
June 30, 1997, nor does it purport to represent the future financial position of
the Company.
 


                                                                    GROUP          PRO FORMA       PRO FORMA
                                                                HISTORICAL(1)     ADJUSTMENTS     CONSOLIDATED
                                                                -------------     -----------     ------------
                                                                  (AMOUNTS IN THOUSANDS, EXCEPT SHARE DATA)
                                                                                         
                                                    ASSETS
Real estate leased to others:
  Accounted for under the operating method, net...............    $  72,070        $  31,659(2)     $103,729
  Net investment in direct financing leases...................       81,077           36,766(2)      117,843
Operating real estate, net....................................       15,553             (625)(2)      14,928
Real estate held for sale.....................................        5,132            5,494(2)       10,626
Equity investments............................................         (646)           4,714(2)        4,068
Cash and cash equivalents.....................................       13,178           (1,625)(3)      11,553
Other assets, net.............................................       10,586                           10,586
                                                                   --------         --------        --------
         Total assets.........................................    $ 196,950        $  76,383        $273,333
                                                                   ========         ========        ========
                              LIABILITIES AND PARTNERS' CAPITAL/MEMBERS' EQUITY
Mortgage notes payable........................................    $  44,343                         $ 44,343
Note payable to affiliate.....................................        1,451                            1,451
Notes payable.................................................        9,607                            9,607
Accounts payable to affiliates................................          544        $   3,890(4)        4,434
Other liabilities.............................................        4,226                            4,226
                                                                   --------         --------        --------
         Total liabilities....................................       60,171            3,890          64,061
                                                                   --------         --------        --------
Minority interest.............................................          428           (4,021)(5)      (3,593)
                                                                   --------         --------        --------
Redeemable minority interest..................................                         9,587(6)        9,587
                                                                                    --------        --------
                                      PARTNERS' CAPITAL/MEMBERS' EQUITY
Partners' capital.............................................      136,351         (136,351)(7)
Listed Shares, no par value; 9,689,069 shares issued and
  outstanding.................................................                       203,278(7)      203,278
                                                                   --------         --------        --------
                                                                    136,351           66,927         203,278
                                                                   --------         --------        --------
         Total liabilities and partners' capital/members'
           equity.............................................    $ 196,950        $  76,383        $273,333
                                                                   ========         ========        ========

 
   See accompanying notes to pro forma condensed consolidated balance sheet.
 
                                      F-22
   212
 
                             CAREY DIVERSIFIED LLC
 
            NOTES TO PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
                   (AMOUNTS IN THOUSANDS, EXCEPT SHARE DATA)
 
ASSUMING MINIMUM PARTICIPATION WITH THE ISSUANCE OF SUBSIDIARY PARTNERSHIP
UNITS:
 
(1) Reflects the Group's unaudited historical combined balance sheet as of June
    30, 1997. The Group, assuming minimum participation, consists of Corporate
    Property Associates, Corporate Property Associates 2, Corporate Property
    Associates 3, Corporate Property Associates 5 and Corporate Property
    Associates 7, representing the combination of partnerships having the lowest
    combined net cash provided by operating activities, which also satisfies the
    criteria for minimum exchange value needed to consummate the Consolidation.
 
(2) Reflects adjustments to record the Limited Partners' interest in the assets
    of the Company at their fair value, as follows:
 


                                      APPRAISED                    REAL ESTATE
                                      VALUE OF        COST OF       ASSETS AT      GENERAL
                                     REAL ESTATE    ACQUISITION    HISTORICAL     PARTNERS'       NET
                                       ASSETS        OF ASSETS        COST        INTEREST     ADJUSTMENT
                                     -----------    -----------    -----------    ---------    ----------
                                                                                
    Real estate accounted for under
      the operating method, net....   $ 103,892       $ 1,650       $  (72,070)    $ (1,813)    $ 31,659
    Net investment in direct
      financing leases.............     118,073         1,875          (81,077)      (2,105)      36,766
    Operating real estate..........      14,660           233          (15,554)          36         (625)
    Equity investments.............       4,270            68              646         (270)       4,714
    Real estate held for sale......      10,770           171           (5,132)        (315)       5,494

 
     The real estate assets of the Company have been appraised by an independent
     appraiser. The carrying value of the non-real estate assets and the
     liabilities of the Company are deemed to approximate their fair values.
 
     The General Partners' effective interest in the assets and liabilities of
     the Company is approximately 5.42%, consisting of a 1% interest in the
     liquidating proceeds of the Participating Partnerships and an approximate
     4.89% interest in the Listed Shares of the Company.
 
(3) Decrease in cash reflects the following:
 

                                                                           
        Payment of transaction costs........................................  $1,249
        Payment of transfer taxes on properties.............................     376
                                                                              ------
                                                                              $1,625
                                                                              ======

 
(4) Net increase reflects the following:
 

                                                                          
        Accrual of preferred return........................................  $ 3,787
        Distribution payable to Subsidiary Partnership Unitholders.........       86
        Distribution payable in respect of minority interest...............       17
                                                                             -------
                                                                             $ 3,890
                                                                             =======

 
     The Corporate General Partners may be entitled to receive a preferred
     return, measured based upon the cumulative proceeds arising from the sale
     of the Group's assets. The preferred return amounts to $3,787 based upon
     the cumulative proceeds from the sale of assets since the inception of the
     Partnerships through June 30, 1997, assuming all requisite subordination
     requirements for the payment of such returns have been satisfied. After the
     Consolidation, the preferred return will be paid to the Manager if the
     Listed Shares achieve specified closing prices for five consecutive trading
     days.
 
                                      F-23
   213
 
                             CAREY DIVERSIFIED LLC
 
     NOTES TO PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET -- (CONTINUED)
 
     Upon completion of the Consolidation, the Participating Partnerships will
     distribute excess cash to the holders of Subsidiary Partnership Units,
     including the Company, in an amount sufficient to allow the Company to fund
     the payment of transaction costs and transfer taxes on properties.
     Subsidiary Partnership Unitholders will be entitled to a pro-rata portion
     of such distributions in accordance with their interests in the underlying
     assets of the Participating Partnerships. A newly organized manager (the
     "Manager") and the Individual General Partner, will also be entitled to a
     portion of such distributions in accordance with their 1% interest in the
     liquidating distributions of the Participating Partnerships.
 
(5) Decrease reflects the following:
 

                                                                           
        Corporate General Partners' preferred return........................  $3,787
        General Partners' share of transaction costs and transfer taxes.....     217
        Distribution to Manager.............................................      17
                                                                              ------
                                                                              $4,021
                                                                              ======

 
     The capital interest of the Corporate and Individual General Partners is
     classified under minority interest. The General Partnership interests
     include an interest in the income, losses and distributions of the
     operating cash flows of the CPA(R) Partnerships which range from 1% to 10%
     of such amounts. The General Partners are also entitled to a share of the
     liquidation proceeds from the disposition of Partnership assets and payment
     of a preferred return subject to the satisfaction of certain subordination
     provisions. The General Partners' share of liquidation proceeds may range
     from 1% to 15% of the liquidating proceeds of each CPA(R) Partnership.
     Pursuant to the Consolidation, the Corporate General Partners of the CPA(R)
     Partnerships will contribute their General Partnership interests to the
     Manager in exchange for an interest in the Manager. The Manager will retain
     the Corporate General Partners' interests in the income, losses and
     operating cash flows of the CPA(R) Partnerships. In addition, the Manager
     and Individual General Partner will retain an interest in the liquidating
     proceeds of each Partnership equal to 1% of such proceeds. The Individual
     General Partner will retain his interest in each Participating Partnership
     and such interest will be held in a limited partnership capacity. The
     General Partners' share of liquidation proceeds in excess of 1%, assuming a
     sale of CPA(R) Partnership assets at their appraised values, will be
     exchanged by the Manager and the Individual General Partner for 499,754
     Listed Shares of the Company upon consummation of the Consolidation.
 
(6) Increase represents the following:
 

                                                                           
        Issuance of Subsidiary Partnership Units at redemption value........  $9,673
        Distributions payable to Subsidiary Partnership Unitholders.........     (86)
                                                                              ------
                                                                              $9,587
                                                                              ======

 
     For purposes of this presentation it is assumed that holders of 5% of
     Limited Partnership Units elect to receive Subsidiary Partnership Units,
     representing an interest in the capital, income and distributions of an
     individual Subsidiary Partnership. Subsidiary Partnership Units are
     expected to be redeemed based on scheduled appraisal dates for each CPA(R)
     Partnership's properties commencing December 31, 1998 through December 31,
     2002. The redeemable minority interest is recorded at its redemption value.
 
                                      F-24
   214
 
                             CAREY DIVERSIFIED LLC
 
     NOTES TO PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET -- (CONTINUED)
 
(7) Increase in partners' capital reflects the following:
 

                                                                         
        Exchange of limited partner and certain general partnership
          interests for Listed Shares and Subsidiary Partnership Units at
          historical cost.................................................  $136,351
        Adjustment of limited partners' interest based upon the fair value
          of Listed Shares exchanged......................................    74,229
        Issuance of Subsidiary Partnership Units for 5% of Limited
          Partnership interests...........................................    (9,673)
        Issuance of Warrants..............................................     2,371
                                                                            --------
                                                                            $203,278
                                                                            ========

 
     If the Consolidation is completed, W.P. Carey & Co. will receive
     compensation for investment banking services in the form of warrants to
     purchase Listed Shares. If the minimum number of CPA(R) Partnerships
     participate in the Consolidation, W.P. Carey & Co. will receive warrants to
     purchase 824,800 Listed Shares at $21 per share and 262,100 Listed Shares
     at $23 per share. The warrants generally will be exercisable over 10 years
     beginning one year after the date the Consolidation is completed. The
     increase in capital of $2,371, reflecting the issuance of warrants is based
     on the estimated fair value of the warrants.
 
(8) Pro forma book value per share as of June 30, 1997 is $28.21, which is
    computed as total equity divided by Listed Shares outstanding.
 
                                      F-25
   215
 
                             CAREY DIVERSIFIED LLC
 
             PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF INCOME
       FOR THE YEAR ENDED DECEMBER 31, 1996 AND THE UNAUDITED SIX MONTHS
                              ENDED JUNE 30, 1997
 
ASSUMING MINIMUM PARTICIPATION WITH THE ISSUANCE OF SUBSIDIARY PARTNERSHIP
UNITS:
 
     The following unaudited pro forma Condensed Consolidated Statements of
Income are presented as if the Consolidation transaction and the related
issuance of Listed Shares had occurred as of January 1, 1996. The unaudited pro
forma Condensed Consolidated Statements of Income should be read in conjunction
with the balance sheet of Carey Diversified LLC as of August 31, 1997 and the
combined financial statements of the Group, and notes thereto included elsewhere
herein. In management's opinion, all adjustments necessary to reflect the
Consolidation transaction have been made. For purposes of the pro forma income
statement presentation it is assumed that holders of 5% of Limited Partnership
Units elect to receive Subsidiary Partnership Units.
 
     The exchange of Limited Partner (non-controlling) interests for Listed
Shares will be accounted for in accordance with purchase accounting principles.
The carrying value of the Limited Partners' interests in the assets and
liabilities of the Company will be adjusted to their estimated fair value. The
exchange of the General Partners' interest for Listed Shares will be accounted
for on the historical basis of accounting. Such exchange will be treated as a
reorganization of interests under common control.
 
     These unaudited pro forma Condensed Consolidated Statements of Income are
not necessarily indicative of what actual results of operations of the Company
would have been, nor do they purport to represent the results of operations for
future periods.
 


                                              YEAR ENDED DECEMBER 31, 1996                  SIX MONTHS ENDED JUNE 30, 1997
                                      --------------------------------------------   --------------------------------------------
                                          GROUP         PRO FORMA      PRO FORMA         GROUP         PRO FORMA      PRO FORMA
                                      HISTORICAL(1)    ADJUSTMENTS    CONSOLIDATED   HISTORICAL(1)    ADJUSTMENTS    CONSOLIDATED
                                      --------------   -----------    ------------   --------------   -----------    ------------
                                                        (AMOUNTS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
                                                                                                   
Revenues:
  Rental income.....................     $ 14,303                      $   14,303       $  7,773                      $    7,773
  Interest income from direct
    financing leases................       13,602                          13,602          6,621                           6,621
  Other interest income.............          646                             646            279                             279
  Other income......................           96                              96          1,815                           1,815
  Revenues of hotel
    operations......................       12,070                          12,070          4,595                           4,595
                                          -------                       ---------        -------                       ---------
                                           40,717                          40,717         21,083                          21,083
                                          -------                       ---------        -------                       ---------
Expenses:
  Interest..........................        6,106                           6,106          2,420                           2,420
  Depreciation and amortization.....        4,288        $  (397)(2)        3,891          2,082         $(139)(2)         1,943
  General and administrative........        1,703            925(3)         2,628          1,205           388(3)          1,593
  Property expenses.................        2,413            507(4)         2,920            885           320(4)          1,205
  Writedown to net realizable
    value...........................        1,300                           1,300          1,350                           1,350
  Operating expense of hotel
    operations......................        9,082                           9,082          3,443                           3,443
                                          -------        -------        ---------        -------         -----         ---------
                                           24,892          1,035           25,927         11,385           569            11,954
                                          -------        -------        ---------        -------         -----         ---------
  Income before net gains, minority
    interest, and extraordinary
    items...........................       15,825         (1,035)          14,790          9,698          (569)            9,129
Gains on sale of real estate and
  securities, net(5)................        5,336           (469)(6)        4,867
                                          -------        -------        ---------        -------         -----         ---------
  Income before minority interest
    and extraordinary items.........       21,161         (1,504)          19,657          9,698          (569)            9,129
Minority interest income............         (855)          (875)(7)       (1,730)          (281)         (409)(7)          (690)
                                          -------        -------        ---------        -------         -----         ---------
  Income before extraordinary items
    attributable to Listed Shares
    (8).............................     $ 20,306        $(2,379)      $   17,927       $  9,417         $(978)       $    8,439
                                          =======        =======        =========        =======         =====         =========
Pro forma income before
  extraordinary items per Listed
  Share.............................                                   $     1.84                                     $     0.86
                                                                        =========                                      =========
Pro forma weighted average number of
  Listed Shares outstanding.........                                    9,727,035                                      9,781,230
                                                                        =========                                      =========
Ratio of earnings to fixed charges
  (8)...............................                                         4.17                                           4.75
                                                                        =========                                      =========

 
See accompanying notes to pro forma condensed consolidated statements of income.
 
                                      F-26
   216
 
                             CAREY DIVERSIFIED LLC
 
                   NOTES TO PRO FORMA CONDENSED CONSOLIDATED
                              STATEMENTS OF INCOME
                             (AMOUNTS IN THOUSANDS)
 
ASSUMING MINIMUM PARTICIPATION WITH THE ISSUANCE OF SUBSIDIARY PARTNERSHIP
UNITS:
 
(1) Reflects the Group's historical combined income statements for the year
    ended December 31, 1996 and unaudited for the six months ended June 30,
    1997. The Group, assuming minimum participation, consists of Corporate
    Property Associates, Corporate Property Associates 2, Corporate Property
    Associates 3, Corporate Property Associates 5 and Corporate Property
    Associates 7, representing the combination of partnerships having the lowest
    combined net cash provided by operating activities, which also satisfies the
    criteria for minimum exchange value needed to consummate the Consolidation.
 
(2) Reflects changes in connection with adjustment of Limited Partners' interest
    in real estate assets to fair value and adoption of new depreciable lives
    for such assets as follows:
 


                                                                     YEAR ENDED      SIX MONTHS
                                           ASSETS AT     REVISED    DECEMBER 31,        ENDED
                                           FAIR VALUE     LIFE          1996        JUNE 30, 1997
                                           ----------    -------    ------------    -------------
                                                                        
        Buildings and improvements.......   $ 88,536        40        $  2,213         $ 1,107
        Personal property................     10,572         7           1,510             755
        Less: historical depreciation
          expense........................                               (4,143)         (2,009)
                                                                       -------         -------
        Difference.......................                                 (420)           (147)
        Elimination of General Partners'
          (5.42%) interest...............                                   23               8
                                                                       -------         -------
        Net decrease in expense..........                             $   (397)        $  (139)
                                                                       =======         =======

 
(3) Increase in general and administrative expenses as follows:
 


                                                            YEAR ENDED        SIX MONTHS
                                                           DECEMBER 31,         ENDED
                                                               1996         JUNE 30, 1997
                                                           ------------     --------------
                                                                      
        Directors' compensation..........................      $225              $113
        Employee compensation............................       400               125
        Other expenses of a public company...............       300               150
                                                               ----              ----
                                                               $925              $388
                                                               ====              ====

 
                                      F-27
   217
 
                             CAREY DIVERSIFIED LLC
 
                   NOTES TO PRO FORMA CONDENSED CONSOLIDATED
                      STATEMENTS OF INCOME -- (CONTINUED)
 
(4) The Company will pay a management fee and a performance fee each at an
    annual rate of .5% of the Total Capitalization of the Company. The
    performance fee will be paid in the form of restricted Listed Shares issued
    by the Company. Restricted Listed Shares will vest over a five year period
    at 20% per year. Total Capitalization will be determined by adding the
    average total principal amount of debt owed by the Company and the Average
    Market Capitalization of the Company. The fees will be reduced by any
    payments made to the Manager and the Individual General Partner by the
    CPA(R) Partnerships for distributions of operating cash flows and
    Partnership leasing fees. Such reduction may not exceed the total management
    and performance fees incurred by the Company in any fiscal year. Pro forma
    management and performance fees payable by the Company are as follows:
 


                                                            YEAR ENDED        SIX MONTHS
                                                           DECEMBER 31,         ENDED
                                                               1996         JUNE 30, 1997
                                                           ------------     --------------
                                                                      
        Average market capitalization....................    $203,454          $203,454
        Average debt.....................................      70,263            56,237
                                                             --------          --------
                                                              273,717           259,691
        Partial year pro-ration..........................         N/A             x .50
                                                             --------          --------
        Average total assets for the period..............     273,717           129,846
                                                             --------          --------
        Management fee @ .5%.............................       1,369               649
        Performance fee, vested portion, @ .5%...........         274               267
        Reductions:
        Partnership distributions to minority
          interests......................................        (571)             (274)
        Partnership leasing fees.........................        (565)             (322)
                                                             --------          --------
        Net fee..........................................    $    507          $    320
                                                             ========          ========

 
     Pursuant to the management agreement, Average Market Capitalization will be
     calculated on a daily basis based on the market price of the Listed Shares.
     As such information is not available on a historical basis, Average Market
     Capitalization is equal to the Total Exchange Value including Subsidiary
     Partnership Units and average debt is equal to the average combined debt as
     of the beginning and end of the period.
 
(5) The Manager will be paid an incentive fee equal to 15% of the amount of the
    proceeds received from the sale of any property acquired in connection with
    the Consolidation in excess of the appraised value of the property used in
    the Consolidation, less an adjustment for the share of such net proceeds in
    excess of the appraised value of the equity interest attributable to the
    Manager's interest in the Company's Listed Shares. No adjustment has been
    reflected in the pro forma statements of income for incentive fees that
    would have been paid in connection with any such sales during the year ended
    December 31, 1996 and the six months ended June 30, 1997.
 
(6) Represents an adjustment for estimated disposition fees payable to the
    Manager on sales of properties. Subject to approval by the Board of
    Directors of the Company, the Manager may be entitled to receive a
    disposition fee on the sale of properties. Such fee will be determined by
    agreement with the Board of Directors. For purposes of this presentation it
    is assumed that disposition fees average historical levels, namely 3% of the
    sales price of properties.
 
                                      F-28
   218
 
                             CAREY DIVERSIFIED LLC
 
                   NOTES TO PRO FORMA CONDENSED CONSOLIDATED
                      STATEMENTS OF INCOME -- (CONTINUED)
 
(7) Reflects the following:
 


                                                       YEAR ENDED          SIX MONTHS ENDED
                                                    DECEMBER 31, 1996       JUNE 30, 1997
                                                    -----------------     ------------------
                                                                    
        Minority interest income..................        $  56                 $   28
        Redeemable minority interest income.......         (931)                  (437)
                                                           ----                   ----
                                                          $(875)                $ (409)
                                                           ====                   ====

 
     The Manager will retain the interest of the General Partners in the income
     and losses, of the Subsidiary Partnerships. Such interests range from 1% to
     10% of the income and losses of each CPA(R) Partnership. Minority interest
     income represents the General Partners' share of pro forma adjustments
     based on such interests.
 
     Redeemable minority interest income represents the interest of the
     Subsidiary Partnership Unitholders in the income of the Participating
     Partnerships. For purposes of this presentation it is assumed that holders
     of 5% of Limited Partnership Units elect to receive Subsidiary Partnership
     Units, representing an interest in the capital, income and distributions of
     an individual Subsidiary Partnership.
 
(8) The ratio of earnings to fixed charges is computed as income from operations
    before minority interest plus fixed charges (primarily interest) divided by
    fixed charges.
 
                                      F-29
   219
 
                       REPORT OF INDEPENDENT ACCOUNTANTS
 
To the Board of Directors of
  Carey Diversified LLC:
 
     We have audited the accompanying balance sheet of Carey Diversified LLC as
of August 31, 1997. The balance sheet is the responsibility of the Company's
management. Our responsibility is to express an opinion on the balance sheet
based on our audit.
 
     We conducted our audit in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the balance sheet is free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the balance sheet. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall balance sheet presentation. We
believe that our audit provides a reasonable basis for our opinion.
 
     In our opinion, the balance sheet referred to above presents fairly, in all
material respects, the financial position of Carey Diversified LLC as of August
31, 1997, in conformity with generally accepted accounting principles.
 
                            COOPERS & LYBRAND L.L.P.
 
New York, New York
October 10, 1997
 
                                      F-30
   220
 
                             CAREY DIVERSIFIED LLC
 
                                 BALANCE SHEET
                                AUGUST 31, 1997
 

                                                                             
                                           ASSETS
        Cash..................................................................  $500
                                                                                ====
 
                                      MEMBERS' EQUITY
        Listed shares, no par value, 25 shares issued and outstanding (Note
          4)..................................................................  $500
                                                                                ====

 
                    See accompanying notes to balance sheet.
 
                                      F-31
   221
 
                             CAREY DIVERSIFIED LLC
 
                             NOTES TO BALANCE SHEET
 
(1) FORMATION OF THE COMPANY
 
     Carey Diversified LLC, a limited liability company, was formed under the
     laws of the state of Delaware on October 15, 1996 for the purpose of
     acquiring up to nine public limited partnerships in the Corporate Property
     Associates series of limited partnerships (the "CPA(R) Partnerships"), if
     approved by the holders of a majority of the outstanding units of each of
     the individual partnerships. The acquisition will be accomplished by a
     consolidation by merger (the "Consolidation") of the CPA(R) Partnerships
     into nine subsidiary partnerships (the "Subsidiary Partnerships") of the
     Company which will be formed for this purpose. The Consolidation will not
     occur unless the CPA(R) Partnerships approving the Consolidation represent
     at least $200,000,000 Exchange Value, as defined. In exchange for acquiring
     all of the limited partners' and a portion of the general partners'
     interests in the Partnerships, the Company will issue 24,388,032 Listed
     Shares. The Manager will retain the Corporate General Partners interest in
     the income, losses and operating cash flow of the Subsidiary Partnerships
     which range from 1% to 9%.
 
     The Company will acquire and own industrial and commercial property net
     leased to creditworthy corporations and other creditworthy entities and
     will continue the net lease business operations of the CPA(R) Partnerships.
     Upon completion of the Consolidation the Company will own a portfolio of
     198 properties with a carrying value of $646,000,000, that are net leased
     to 76 tenants. The real estate assets of the CPA(R) Partnerships are
     subject to limited recourse mortgage debt of approximately $194,347,000.
 
     The Company expects to be taxed as a partnership for Federal and most state
     and local income tax purposes.
 
(2) MANAGEMENT AGREEMENT
 
     The Company has entered into a Management Agreement with Carey Management
     LLC (the "Manager") pursuant to which the Manager will provide personnel
     and such administrative support as may be required to carry on the
     operations of the Company. The Company will pay the Manager a cash
     management fee of .5% per annum of the Total Capitalization of the Company,
     as defined. The Manager will also be paid a performance fee in like amount,
     which will be paid in the form of restricted Listed Shares issued by the
     Company which will vest ratably over five years. Before such Listed Shares
     are vested, they will not be transferable and will be subject to forfeiture
     in the event the Manager is terminated for cause or resigns. The Listed
     Shares will vest immediately in the event of a change in control or certain
     other circumstances.
 
     Management and performance fees due to the Manager will be reduced by the
     sum of distributions of operating cash flow, management fees and leasing
     fees paid by the Subsidiary Partnerships to the Manager and the Individual
     General Partner.
 
     Subject to approval by the Board of Directors of the Company, the Manager
     may be entitled to receive a disposition fee on the sale of properties.
     Such fee will be determined by agreement with the Board of Directors. The
     Manager shall be paid an incentive fee equal to 15% of the amount of the
     proceeds received from the sale of any property acquired in connection with
     the Consolidation in excess of the appraised value of the property used in
     the Consolidation, less an adjustment for the share of such net proceeds in
     excess of the appraisal value of the equity interest attributable to the
     Manager's interest in the Listed Shares.
 
(3) REDEEMABLE MINORITY INTEREST
 
     Each Subsidiary Partnership is authorized to issue Subsidiary Partnership
     Units to unitholders of the CPA(R) Partnership who choose not to receive
     Listed Shares and wish to retain a security that is substantially similar
     to the CPA(R) Partnerships Units. The terms and conditions of the
     Subsidiary Partnership Units are substantially the same as the terms of the
     CPA(R) Partnerships Units. The
 
                                      F-32
   222
 
                             CAREY DIVERSIFIED LLC
 
                     NOTES TO BALANCE SHEET -- (CONTINUED)
 
     performance of, and distributions with respect to the Subsidiary
     Partnership Units will be based solely upon the performance of the assets
     owned by the Subsidiary Partnership corresponding to such units. 

     Subsidiary Partnership Units will be redeemed by the Company as soon as
     practicable after appraisals are performed on the properties. Such
     appraisals will commence as of December 31, 1998 and the final appraisal
     will be made no later than December 31, 2002. The Subsidiary Partnership
     Units will not be listed on any national securities exchange or the Nasdaq
     National Market System.
 
(4) LISTED SHARES
 
     The Company is authorized to issue Listed Shares, representing interests in
     the income, loss and capital of the Company. Listed Shares will be issued
     to holders of units of all nine CPA(R) Partnerships who choose to receive
     such shares upon consummation of the Consolidation. Holders of Listed
     Shares will bear a pro rata portion of the cash costs of the formation of
     the Company and the Consolidation. Such costs will approximate $2,997,000.
     The performance of and distributions with respect to the Listed Shares will
     be based upon the performance of the entire portfolio of the Company's
     assets. Listed Shares are not redeemable, except pursuant to certain
     anti-takeover provisions adopted by the Company. The Company will pay
     distributions to holders of Listed Shares when declared by its Board of
     Directors out of available funds.
 
     Approval of any matter submitted to the holders of Listed Shares generally
     requires the affirmative vote of holders of a majority of the Listed Shares
     that are present at a meeting at which a quorum is present. There are no
     cumulative voting rights with respect to: (i) the election and removal of
     directors; (ii) the sale or disposition of all or substantially all of the
     assets of the Company at any one time; (iii) the merger or consolidation of
     the Company (where the Company is not the surviving entity); (iv) the
     dissolution of the Company; and (v) certain anti-takeover provisions. The
     holders of the Listed Shares will be entitled to one vote for each Listed
     Share owned.
 
     If the Consolidation is completed, W. P. Carey & Co., Inc. will receive
     compensation for investment banking services in the form of warrants to
     purchase Listed Shares. If all the CPA(R) Partnerships participate in the
     Consolidation, W. P. Carey & Co., Inc. will receive warrants to purchase
     2,284,000 Listed Shares at $21 per share and 725,930 Listed Shares at $23
     per share. The warrants generally will be exercisable over 10 years
     beginning one year after the date the Consolidation is completed. The
     compensation of $6,568,000 is based on the estimated fair value of the
     warrants.
 
(5) ADDITIONAL CLASSES AND SERIES OF SHARES
 
     The Organizational Documents of the Company authorize the Board of
     Directors (subject to certain restrictions) to provide for the issuance of
     Shares in other classes or series, to establish the number of Shares in
     each class or series and to fix the preference, conversion and other
     rights, voting powers, restrictions, limitations as to distributions,
     qualifications or terms or conditions of redemption of such class or
     series. The Company believes that the ability of the Board of Directors to
     issue one or more classes or series will provide the Company with increased
     flexibility in structuring possible future financing and acquisitions, and
     in meeting other needs which might arise. The additional classes or series,
     as well as the Listed Shares, will be available for issuance without
     further action by the Company's Shareholders, unless such action is
     required by applicable law or the rules of any stock exchange or automated
     quotation system on which the Company's securities may be listed or traded.
 
(6) NON-EMPLOYEE DIRECTORS' SHARE PLAN
 
     Non-employee directors will be granted options for Listed Shares, and may
     elect to receive Listed Shares in lieu of fees, under the 1997 Non-Employee
     Directors' Share Plan. The Plan provides that each non-
 
                                      F-33
   223
 
                             CAREY DIVERSIFIED LLC
 
                     NOTES TO BALANCE SHEET -- (CONTINUED)
 
     employee director will be automatically granted an option to purchase 4,000
     Listed Shares (i) at the effective time of the Consolidation or upon his
     initial election or appointment thereafter, and (ii) on a quarterly basis
     beginning in 1999, options or restricted shares with a total value of
     $6,250. Such options will have an exercise price equal to the fair market
     value of Listed Shares on the date of grant, and will expire at the earlier
     of 10 years after the date of grant or one year after the optionee ceases
     serving as a director. Such options generally will become exercisable one
     year after grant, subject to earlier exercisability in the event of death,
     disability, or a change in control (as defined), and will be forfeited in
     the event of cessation of service as a director within 10 months after the
     date of grant. The plan also will permit a non-employee director to elect
     to be paid any directors' fees in the form of Listed Shares. A director who
     makes such election will receive Listed Shares having a fair market value
     equal to the amount of fees he has elected to forego, with such Shares
     issuable at the time the fees otherwise would have been paid or on a
     deferred basis. A total of 300,000 Listed Shares are reserved for grant
     under the plan. The number and kind of shares reserved and automatically
     granted under the plan are subject to adjustment in the event of stock
     splits, stock dividends, and other extraordinary events.
 
(7) LISTED SHARE INCENTIVE PLAN
 
     The 1997 Listed Share incentive plan authorizes the issuance of up to
     700,000 Listed Shares to eligible officers and employees of the Company and
     its affiliates. The Plan provides for the grant of (i) share options which
     may or may not qualify as incentive stock options under Section 422 of the
     Internal Revenue Code, (ii) performance shares, (iii) dividend equivalent
     rights issued alone or in tandem with option and (iv) restricted shares,
     which are contingent upon the attainment of goals or subject to vesting
     requirements. On the effective date of the Offering, options to purchase
     113,500 Listed Shares and 7,500 Restricted Shares will be granted to the
     sole employee of the Company. The options will have an exercise price of
     $20 per Listed Share.
 
                                      F-34
   224
 
                       REPORT OF INDEPENDENT ACCOUNTANTS
 
To the Partners of
  Corporate Property Associates Partnerships:
 
     We have audited the combined balance sheets of Corporate Property
Associates Partnerships, as described in Note 1, as of December 31, 1995 and
1996, and the related combined statements of income, partners' capital and cash
flows for each of the three years in the period ended December 31, 1996. We have
also audited the financial statement schedule included in this Consent
Solicitation Statement. These financial statements and financial statement
schedule are the responsibility of the General Partners. Our responsibility is
to express an opinion on these financial statements and 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 audits 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 the
General Partners, 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 combined financial position of Corporate Property
Associates Partnerships as of December 31, 1995 and 1996, and the combined
results of their operations and their cash flows for each of the three years in
the period ended December 31, 1996, in conformity with generally accepted
accounting principles. In addition, in our opinion, the Schedule of Real Estate
and Accumulated Depreciation as of December 31, 1996, when considered in
relation to the basic financial statements taken as a whole, presents, fairly,
in all material respects, the financial information required to be included
therein.
 
COOPERS & LYBRAND L.L.P.
New York, New York
March 22, 1997
 
                                      F-35
   225
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
 
                            COMBINED BALANCE SHEETS
                                 (IN THOUSANDS)
 


                                                                DECEMBER 31,
                                                            ---------------------       JUNE 30,
                                                              1995         1996           1997
                                                            --------     --------     ------------
                                                                                      (UNAUDITED)
                                                                             
                                              ASSETS
Real estate leased to others:
  Accounted for under the operating method, net...........  $260,617     $247,580       $225,294
  Net investment in direct financing leases...............   218,922      215,310        216,403
                                                            --------     --------       --------
     Real estate leased to others.........................   479,539      462,890        441,697
Operating real estate, net................................    40,888       24,080         23,736
Real estate held for sale.................................    12,785          434         14,816
Cash and cash equivalents.................................    27,711       28,553         27,079
Equity investments........................................     4,260       13,660         13,523
Other assets, net of accumulated amortization of $1,914
  and $2,023 at December 31, 1995 and 1996 and $1,842 at
  June 30, 1997...........................................    17,141       15,111         19,657
                                                            --------     --------       --------
          Total assets....................................  $582,324     $544,728       $540,508
                                                            ========     ========       ========
                                           LIABILITIES
Mortgage notes payable....................................  $247,478     $202,339       $194,347
Notes payable to affiliate................................     2,550          500            300
Notes payable.............................................    24,709       24,709         24,709
Accounts payable to affiliates............................     2,283        2,543          3,046
Other liabilities.........................................    14,005       11,342         10,958
                                                            --------     --------       --------
          Total liabilities...............................   291,025      241,433        233,360
                                                            --------     --------       --------
Minority interest.........................................    (1,597)        (750)          (578)
                                                            --------     --------       --------
Commitments and contingencies
                                       PARTNERS' CAPITAL
Partners' capital.........................................   292,896      304,045        307,726
                                                            --------     --------       --------
          Total liabilities and partners' capital.........  $582,324     $544,728       $540,508
                                                            ========     ========       ========

 
     The accompanying notes are an integral part of the combined financial
                                  statements.
 
                                      F-36
   226
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
 
                         COMBINED STATEMENTS OF INCOME
                                 (IN THOUSANDS)
 


                                            FOR THE YEARS ENDED                 FOR THE SIX MONTHS
                                                DECEMBER 31,                      ENDED JUNE 30,
                                     ----------------------------------     ---------------------------
                                       1994         1995         1996          1996            1997
                                     --------     --------     --------     -----------     -----------
                                                                            (UNAUDITED)     (UNAUDITED)
                                                                             
Revenues:
  Rental income....................  $ 41,645     $ 42,255     $ 44,576       $21,549         $23,675
  Interest income from direct
     financing leases..............    40,213       36,391       32,644        16,256          16,278
  Other interest income............     1,294        1,700        1,681           992             568
  Other income.....................     3,453        2,523        1,901           290           3,431
  Revenues of hotel operations.....    22,532       25,077       21,929        12,359           7,033
                                     --------     --------     --------      --------         -------
                                      109,137      107,946      102,731        51,446          50,985
                                     --------     --------     --------      --------         -------
Expenses:
  Interest.........................    33,120       28,842       23,200        12,191          10,086
  Depreciation and amortization....    13,321       12,810       11,274         5,788           5,462
  General and administrative.......     3,663        4,509        3,747         2,006           2,611
  Property expenses................     8,151        4,086        4,008         1,718           1,532
  Writedowns to net realizable
     value.........................     2,889        3,619        1,300         1,300           3,666
  Operating expenses of hotel
     operations....................    16,177       18,037       15,947         8,879           5,272
                                     --------     --------     --------      --------         -------
                                       77,321       71,903       59,476        31,882          28,629
                                     --------     --------     --------      --------         -------
          Income before net gains,
            minority interest in
            income and
            extraordinary items....    31,816       36,043       43,255        19,564          22,356
Gain on sales of real estate and
  securities, net..................     9,646        4,964        5,474         4,644
Gain on settlement.................                 11,499
                                     --------     --------     --------      --------         -------
          Income before minority
            interest in income and
            extraordinary items....    41,462       52,506       48,729        24,208          22,356
Minority interest in income........    (3,006)      (3,143)      (3,182)       (1,663)         (1,334)
                                     --------     --------     --------      --------         -------
          Income before
            extraordinary items....    38,456       49,363       45,547        22,545          21,022
Extraordinary gain (loss) on
  extinguishments of debt, net of
  minority interest of $98, $(205)
  and $3 in 1994, 1995 and 1996....    (1,014)       3,207         (252)         (252)
                                     --------     --------     --------      --------         -------
          Net income...............  $ 37,442     $ 52,570     $ 45,295       $22,293         $21,022
                                     ========     ========     ========      ========         =======

 
     The accompanying notes are an integral part of the combined financial
                                  statements.
 
                                      F-37
   227
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
 
                    COMBINED STATEMENTS OF PARTNERS' CAPITAL
              FOR THE YEARS ENDED DECEMBER 31, 1994, 1995 AND 1996
             AND (UNAUDITED) FOR THE SIX-MONTHS ENDED JUNE 30, 1997
                                 (IN THOUSANDS)
 

                                                                     
            Balance, December 31, 1993................................  $295,959
            Distributions to partners.................................   (35,589)
            Net income, 1994..........................................    37,442
                                                                        --------
            Balance, December 31, 1994................................   297,812
            Distributions to partners.................................   (57,216)
            Purchase of Limited Partnership Units.....................      (270)
            Net income, 1995..........................................    52,570
                                                                        --------
            Balance, December 31, 1995................................   292,896
            Distributions to partners.................................   (34,173)
            Purchase of Limited Partnership Units.....................       (17)
            Change in unrealized appreciation, marketable
              securities..............................................        44
            Net income, 1996..........................................    45,295
                                                                        --------
            Balance, December 31, 1996................................   304,045
            Distributions to partners.................................   (17,336)
            Change in unrealized appreciation, marketable
              securities..............................................        (5)
            Net income, six months ended June 30, 1997................    21,022
                                                                        --------
            Balance, June 30, 1997 (unaudited)........................  $307,726
                                                                        ========

 
     The accompanying notes are an integral part of the combined financial
                                  statements.
 
                                      F-38
   228
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
 
                       COMBINED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
 


                                                                          FOR THE YEARS ENDED
                                                                              DECEMBER 31,                 FOR THE SIX MONTHS
                                                                     ------------------------------          ENDED JUNE 30,
                                                                      1994        1995       1996      --------------------------
                                                                     -------    --------    -------       1996           1997
                                                                                                       -----------    -----------
                                                                                                       (UNAUDITED)    (UNAUDITED)
                                                                                                       
Cash flows from operating activities:
  Net income......................................................   $37,442    $ 52,570    $45,295     $  22,293         21,022
  Adjustments to reconcile net income to net cash provided by
    operating activities:
    Depreciation and amortization of deferred financing costs, net
      of amortization of deferred gains and deferred rental
      income......................................................    13,108      12,670     10,905         5,630          5,288
    Extraordinary (gain) loss.....................................     1,014      (3,207)       252           252
    Net gain on sales.............................................    (9,646)     (4,964)    (5,474)       (4,644)
    Gain on settlement............................................               (11,499)
    Minority interest in income...................................     3,006       3,143      3,182         1,663          1,334
    Distributions to minority interest............................    (2,435)     (2,670)    (2,334)       (1,172)        (1,162)
    Scheduled rents on operating and direct financing leases
      (less) greater than income recognized.......................        31         364     (1,343)         (323)          (993)
    Write-downs to net realizable value...........................     2,889       3,619      1,300         1,300          3,666
    Restructuring consideration received..........................     1,950      15,188
    Net changes in operating assets and liabilities and other.....    (2,228)     (1,938)      (800)       (1,639)        (3,749)
                                                                     -------    --------    -------       -------        -------
        Net cash provided by operating activities.................    45,131      63,276     50,983        23,360         25,406
                                                                     -------    --------    -------       -------        -------
Cash flows from investing activities:
  Purchases of real estate and capital expenditures...............    (2,492)     (2,095)    (3,420)       (2,144)        (1,354)
  Installment and settlement proceeds.............................     2,286       5,436
  Proceeds from sales of real estate and securities...............    37,608      22,736     23,394        17,453
  Other...........................................................      (266)     (1,750)      (429)
                                                                     -------    --------    -------       -------        -------
        Net cash used in investing activities.....................    37,136      24,327     19,545        15,309         (1,354)
                                                                     -------    --------    -------       -------        -------
Cash flows from financing activities:
  Distributions to partners.......................................   (35,589)    (57,216)   (34,173)      (17,666)       (17,336)
  Payments of mortgage principal..................................   (60,281)    (60,349)   (63,171)      (35,655)       (20,692)
  Release of escrow funds in connection with mortgage
    prepayments...................................................                            2,395
  Proceeds from mortgage financings and notes payable.............    27,400      10,000     28,189        23,400         12,700
  Proceeds from notes payable to affiliate........................                 2,550      1,000         1,000
  Payments of notes payable to affiliate..........................                           (3,050)       (3,050)          (200)
  Deferred financing costs........................................      (505)       (293)      (603)         (434)          (178)
  Other...........................................................    (1,070)       (270)      (273)         (255)           180
                                                                     -------    --------    -------       -------        -------
        Net cash used in financing activities.....................   (70,045)   (105,578)   (69,686)      (32,660)       (25,526)
                                                                     -------    --------    -------       -------        -------
        Net increase (decrease) in cash and cash equivalents......    12,222     (17,975)       842         6,009         (1,474)
Cash and cash equivalents, beginning of period....................    33,464      45,686     27,711        27,711         28,553
                                                                     -------    --------    -------       -------        -------
        Cash and cash equivalents, end of period..................   $45,686    $ 27,711    $28,553     $  33,720      $  27,079
                                                                     =======    ========    =======       =======        =======

 
Supplemental schedule of noncash investing and financing activities:
 
     In July 1996, the Group exchanged its interest in a hotel property and
related assets and liabilities for units in the operating partnership of a
publicly-traded real estate investment trust (see Note 15). The assets and
liabilities transferred were as follows:
 

                                                                                        
    Operating real estate, net of accumulated depreciation...............................  $16,098
    Mortgage note payable................................................................   (7,304)
    Other assets and liabilities transferred, net........................................       69
                                                                                           -------
    Equity investment....................................................................  $ 8,863
                                                                                           =======

 
     The accompanying notes are an integral part of the combined financial
                                  statements.
 
                                      F-39
   229
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
 
                     NOTES TO COMBINED FINANCIAL STATEMENTS
    (INFORMATION RELATING TO THE SIX MONTHS ENDED JUNE 30, 1996 AND 1997 IS
                                   UNAUDITED)
                       (ALL DOLLAR AMOUNTS IN THOUSANDS)
 
1.  ORGANIZATION AND BASIS OF COMBINATION
 
     The combined financial statements consist of interests in nine Corporate
Property Associates real estate limited partnerships (individually, the
"Partnership") and their wholly-owned subsidiaries (collectively, the "Group")
which have been presented on a combined basis because of the affiliated general
partners, common management and common control and because the entities are
expected to be the subject of a consolidation by merger with Carey Diversified
LLC. All material inter-entity transactions have been eliminated. The General
Partners' interest in the Group is classified under minority interest as such
interest will be maintained subsequent to the consolidation.
 
     The Group is engaged in the net leasing of industrial and commercial real
estate. In accordance with the Amended Agreements of Limited Partnership of each
Partnership (the "Agreements"), the Subsidiaries will terminate between 2004 and
2050. The primary entities referred to above are as follows:
 
Corporate Property Associates
Corporate Property Associates 2
Corporate Property Associates 3
Corporate Property Associates 4, a California limited partnership
Corporate Property Associates 5
Corporate Property Associates 6 -- a California limited partnership
Corporate Property Associates 7 -- a California limited partnership
Corporate Property Associates 8, L.P., a Delaware limited partnership
Corporate Property Associates 9, L.P., a Delaware limited partnership
 
2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
  Interim Unaudited Financial Information
 
     The combined financial statements as of June 30, 1997 and for the six
months ended June 30, 1996 and 1997 are unaudited; however, in the opinion of
management, all adjustments (consisting of normal recurring adjustments)
necessary for a fair presentation of the combined financial statements for the
interim periods have been made. The results of interim periods are not
necessarily indicative of results to be obtained for a full year.
 
  Use of Estimates
 
     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.
 
  Real Estate Leased to Others
 
     Real estate is leased to others on a net lease basis, whereby the tenant is
generally responsible for all operating expenses relating to the property,
including property taxes, insurance, maintenance, repairs, renewals and
improvements.
 
     The Group diversifies its real estate investments among various corporate
tenants engaged in different industries and by property type throughout the
United States. No lessee currently represents 10% or more of total leasing
revenues (see Note 10).
 
                                      F-40
   230
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The leases are accounted for under either the direct financing or operating
methods. Such methods are described below:
 
          Direct financing method -- Leases accounted for under the direct
     financing method are recorded at their net investment (Note 5). Unearned
     income is deferred and amortized to income over the lease terms so as to
     produce a constant periodic rate of return on the Group's net investment in
     the lease.
 
          Operating method -- Real estate is recorded at cost, revenue is
     recognized as rentals are earned and expenses (including depreciation) are
     charged to operations as incurred. When scheduled rentals vary during the
     lease term, income is recognized on a straight-line basis so as to produce
     a constant periodic rent.
 
     Substantially all of the Group's leases provide for either scheduled rent
increases, periodic rent increases based on formulas indexed to increases in the
Consumer Price Index or sales overrides.
 
  Operating Real Estate
 
     Land and buildings and personal property are carried at cost. Major
renewals and improvements are capitalized while replacements, maintenance and
repairs which do not improve or extend the lives of the respective assets are
expensed currently.
 
  Real Estate Held for Sale
 
     Real estate held for sale is accounted for at the lower of cost or fair
value, less costs to sell.
 
  Long-Lived Assets
 
     Effective January 1, 1995, the Group adopted the provisions of Statement of
Financial Accounting Standards No. 121 -- Accounting for the Impairment of
Long-Lived Assets and Long-Lived Assets to be Disposed Of ("SFAS 121"). Pursuant
to SFAS 121, the Group assesses the recoverability of its long-lived assets,
including residual interests of real estate assets, based on projections of cash
flows over the life of such assets. In the event that such cash flows are
insufficient, the assets are adjusted to their estimated fair value. Prior to
the adoption of SFAS 121, the Company assessed the recoverability of its
long-lived assets, including residual interests, based on either projections of
cash flows over the life of such assets or, for vacant properties, the estimated
fair value. The adoption of SFAS 121 did not have a material effect on the
Group's combined financial condition or results of operations.
 
  Depreciation
 
     Depreciation is computed using the straight-line method over the estimated
useful lives of the properties which range from 5 to 50 years.
 
  Cash Equivalents
 
     The Group considers all short-term, highly liquid investments that are both
readily convertible to cash and have a maturity of generally three months or
less at the time of purchase to be cash equivalents. Items classified as cash
equivalents include commercial paper and money market funds. Substantially all
of the Group's cash and cash equivalents at December 31, 1995 and 1996 and at
June 30, 1997 were held in the custody of three financial institutions.
 
  Newly Issued Accounting Standards
 
     In February 1997, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standard No. 128 -- Earnings per Share ("SFAS No. 128"),
which establishes standards for computing and
 
                                      F-41
   231
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
presenting earnings per share. SFAS No. 128 will be effective for financial
statements issued for periods ending after December 15, 1997. Earlier
application is not permitted. Management has not reached a determination about
the effects of this change on the Company's financial statements.
 
  Other Assets and Liabilities
 
     Included in other assets are accrued rents and interest receivable, escrow
funds and deferred charges. Included in other liabilities are accrued interest
payable, accounts payable and accrued expenses, deferred rental income and
deferred gains.
 
     Escrow funds are funds which are restricted, primarily as additional
collateral on the mortgage financing for certain of the Group's hotel
properties. Such restricted amounts totaled $2,929 and $754 at December 31, 1995
and 1996, respectively and $903 at June 30, 1997. Escrow funds of $2,395 were
used in 1996 to fund mortgage prepayments.
 
     Deferred charges are costs incurred in connection with mortgage financing
and refinancing and are amortized over the terms of the mortgages.
 
     Deferred rental income is the aggregate difference for operating method
leases between scheduled rents which vary during the lease term and rent
recognized on a straight-line basis. Also included in deferred rental income are
lease restructuring fees received which are recognized over the remainder of the
initial lease terms.
 
     Deferred gains consist of assets acquired in excess of liabilities assumed
in connection with acquiring certain hotel operations and certain funds received
in connection with two loan refinancings which are being amortized into income
over 20 and 24 years, respectively. The deferred gain on the acquisition of
hotel operations was realized in 1996 in connection with the sale of such
hotels.
 
  Equity Investments
 
     The Group's limited partner interests in two real estate limited
partnerships in which such ownership is less than 50% are accounted for under
the equity method, i.e., at cost, increased or decreased by the Group's pro rata
share of earnings or losses, less distributions. Equity income in the limited
partnerships has been included in other income in the accompanying combined
financial statements. The Group's income from these equity investments was $600,
$565 and $583 in 1994, 1995 and 1996, respectively, and $290 and $297 for the
six months ended June 30, 1996 and 1997, respectively. Distributions received
from such investments were $902, $850 and $795 in 1994, 1995 and 1996,
respectively, and $290 and $397 in each of the six months ended June 30, 1996
and 1997. The Group is the sole limited partner in the two partnerships with the
general partner interests owned by Corporate Property Associates 10 Incorporated
("CPA(R):10"), an affiliate. An ownership interest in a third limited
partnership in which CPA(R):10 owned the general partner interest was written
off in 1995.
 
     An interest in the operating partnership of a publicly-traded real estate
trust which interest was acquired in July 1996 is also accounted for under the
equity method. The share of income from this investment was $572 in 1996 and
$731 for the six months ended June 30, 1997 (see Note 15). Distributions
received were $253 in 1996 and $767 for the six months ended June 30, 1997.
 
  Federal Income Taxes
 
     Each CPA(R) Partnership is not liable for Federal income tax purposes as
each partner recognizes his proportionate share of income or loss in his tax
return. Accordingly, no provision for income taxes is recognized for financial
statement purposes.
 
                                      F-42
   232
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
  Distributions and Profits and Losses
 
     Partners' distributions and profits and losses are allocated in accordance
with the terms of the Agreements of individual Partnerships.
 
  Reclassifications
 
     Certain 1994 and 1995 amounts have been reclassified to conform to the 1996
financial statement presentation.
 
3.  TRANSACTIONS WITH RELATED PARTIES
 
     The Agreements of each of the CPA(R) Partnerships provide that the General
Partners (consisting of W. P. Carey & Co., Inc. ("W.P. Carey") or affiliated
companies as Corporate General Partners and William P. Carey as Individual
General Partner) are allocated between 1% and 10%, for the applicable
Partnership, of the profits and losses as well as Distributable Cash From
Operations, as defined, and the Limited Partners are allocated between 90% and
99%, for the applicable Partnership, of the profits and losses as well as
Distributable Cash From Operations. The partners are also entitled to receive an
allocation of gains and losses from the sale of properties and to receive net
proceeds from such sales with such allocation and distribution as defined in the
Agreements. The General Partners may be entitled to receive a subordinated
preferred return, measured based upon the cumulative proceeds arising from the
sale of the Group's assets. Pursuant to the provisions of the Agreements, the
preferred return may be paid only after the limited partners of a Partnership
receive 100% of their initial investment from the proceeds of asset sales and a
cumulative annual return ranging from 6% to 9% since the inception of the
affected Partnership. The General Partners interest in such preferred return
amounts to $5,111 based upon the cumulative proceeds from the sale of assets
since the inception of the Partnerships through June 30, 1997. The Group's
ability to satisfy the subordination provisions of the Agreement will not be
determinable until either liquidation of a substantial portion of a
Partnership's assets are made, formal plans of liquidation are adopted or
limited partnership units are converted to other securities which provide the
security holder with greater liquidity than a limited partnership unit. The
Group believes that as of the report date, ultimate payment of the preferred
return is reasonably possible, but not probable, as defined pursuant to
Statement of Financial Accounting Standards No. 5.
 
     Under the Agreements, certain affiliates are entitled to receive property
management or leasing fees and reimbursement of certain expenses incurred in
connection with the operations of the CPA(R) Partnerships. General and
administrative reimbursements consist primarily of the actual cost of personnel
needed in providing administrative services necessary to the operation of the
CPA(R) Partnerships. Property management and leasing fees in 1994, 1995 and 1996
were $1,299, $1,886 and $916, respectively, and $426 and $528 for the six months
ended June 30, 1996 and 1997, respectively. General and administrative
reimbursements in 1994, 1995 and 1996 were $991, $852 and $911, respectively,
and $479 and $677 for the six months ended June 30, 1996 and 1997, respectively.
 
     For the years ended December 31, 1994, 1995 and 1996, fees aggregating
$922, $652 and $902, respectively, and $411 and $213 for the six months ended
June 30, 1996 and 1997, respectively, were incurred for legal services in
connection with the Group's operations and were provided by a law firm in which
the Secretary of the Corporate General Partners of the Partnerships is a
partner.
 
     The Group is a participant in an agreement with W.P. Carey and certain
affiliates for the purpose of leasing office space used for the administration
of the Group, other affiliated real estate entities and W.P. Carey and for
sharing the associated costs. Pursuant to the terms of the agreement, the
Group's share of rental, occupancy and leasehold improvement costs is based on
adjusted gross revenues, as defined. Net expenses incurred in 1994, 1995 and
1996 were $523, $964 and $720, respectively, and $397 and $355 for the
 
                                      F-43
   233
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
six months ended June 30, 1996 and 1997, respectively. The increase for 1995 was
due,in part, to certain nonrecurring costs related to the relocation of the
Group's offices.
 
     In November 1995, the Group borrowed $2,550 from W.P. Carey in connection
with the retirement of a mortgage loan. The loans from W.P. Carey were evidenced
by two promissory notes, bearing interest at the prime rate and required the
Group to pay the entire principal amount and accrued interest thereon on demand.
In addition, the notes allowed the CPA(R) Partnerships to prepay the note, in
whole or in part, at any time without penalty. As of June 30, 1997 the
outstanding balance on the remaining note was $300.
 
4.  REAL ESTATE LEASED TO OTHERS ACCOUNTED FOR UNDER THE OPERATING METHOD
 
     Real estate leased to others, at cost, and accounted for under the
operating method is summarized as follows:
 


                                                             DECEMBER 31,
                                                         ---------------------     JUNE 30,
                                                           1995         1996         1997
                                                         --------     --------     --------
                                                                          
    Land...............................................  $ 74,533     $ 73,310     $ 69,447
    Buildings..........................................   273,688      266,193      247,930
                                                         --------     --------     --------
                                                          348,221      339,503      317,377
    Less: Accumulated depreciation.....................    87,604       91,923       92,083
                                                         --------     --------     --------
                                                         $260,617     $247,580     $225,294
                                                         ========     ========     ========

 
     The scheduled future minimum rents, exclusive of renewals, under
noncancellable operating leases amount to $40,683 in 1997, $37,900 in 1998,
$31,516 in 1999, $29,998 in 2000, $28,205 in 2001 and aggregate $326,933 through
2016.
 
     Contingent rentals were $998, $1,583 and $1,697 in 1994, 1995 and 1996,
respectively.
 
5.  NET INVESTMENT IN DIRECT FINANCING LEASES
 
     Net investment in direct financing leases is summarized as follows:
 


                                                             DECEMBER 31,
                                                         ---------------------     JUNE 30,
                                                           1995         1996         1997
                                                         --------     --------     --------
                                                                          
    Minimum lease payments receivable..................  $462,037     $426,491     $429,626
    Unguaranteed residual value........................   214,431      210,146      210,886
                                                         --------     --------     --------
                                                          676,468      636,637      640,512
    Less: Unearned income..............................   457,546      421,327      424,109
                                                         --------     --------     --------
                                                         $218,922     $215,310     $216,403
                                                         ========     ========     ========

 
     The scheduled future minimum rents, exclusive of renewals, under
noncancellable direct financing leases amount to $28,228 in 1997, $28,183 in
1998, $28,198 in 1999, $28,322 in 2000, $29,017 in 2001 and aggregate $426,491
through 2016.
 
     Contingent rentals were approximately $5,394, $4,889 and $3,444 in 1994,
1995 and 1996, respectively.
 
                                      F-44
   234
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
6.  OPERATING REAL ESTATE
 
     Operating real estate relating to the Group's hotel operations is
summarized as follows:
 


                                                              DECEMBER 31,
                                                           -------------------      JUNE 30,
                                                            1995        1996          1997
                                                           -------     -------     ----------
                                                                          
    Land.................................................  $ 6,435     $ 3,867      $  3,867
    Buildings............................................   41,740      27,979        27,998
    Personal property....................................    7,194       5,581         5,824
                                                           -------     -------       -------
                                                            55,369      37,427        37,689
    Less: Accumulated depreciation.......................   14,481      13,347        13,953
                                                           -------     -------       -------
                                                           $40,888     $24,080      $ 23,736
                                                           =======     =======       =======

 
7.  MORTGAGE NOTES PAYABLE AND NOTES PAYABLE
 
  A. MORTGAGE NOTES PAYABLE:
 
     Mortgage notes payable, substantially all of which are limited recourse
obligations, are collateralized by the assignment of various leases and by real
property with a carrying amount of approximately $398,639, before accumulated
depreciation. As of December 31, 1996, mortgage notes payable have interest
rates varying from 6.35% to 11.85% per annum and mature from 1997 to 2020.
 
     Scheduled principal payments during each of the next five years following
December 31, 1996 and thereafter are as follows:
 


                              YEAR ENDING DECEMBER 31,
            ------------------------------------------------------------
                                                                      
            1997........................................................ $ 40,771
            1998........................................................   28,012
            1999........................................................   37,832
            2000........................................................    4,836
            2001........................................................   22,440
            Thereafter..................................................   68,448
                                                                         --------
                                                                         $202,339
                                                                         ========

 
  B. NOTES PAYABLE:
 
     The Group's notes payable which aggregate $24,709 at December 31, 1995 and
1996 and June 30, 1997 provide for quarterly payments of interest at a variable
rate of the London Inter-Bank Offered Rate plus 4.25% per annum with such notes
maturing between July 1999 and December 1999 at which time balloon payments for
the entire outstanding principal balance will be due. Each note obligation is
recourse to the assets of a specific Partnership.
 
     Covenants under the notes limit the amount of limited recourse indebtedness
the applicable Partnership may incur. Additionally, each Partnership must
maintain certain debt coverage ratios, minimum net worth and aggregate appraised
property values. The debt coverage ratios requires each Partnership to maintain
ratios of free operating cash flow, as defined, to the debt service on the
applicable note ranging from 3:1 to 3.4:1 over the terms of the note. The net
worth and aggregate property value minimums range from $15,000 to $25,000. Under
the covenants, certain of the Partnerships have limitations on the amount of
total indebtedness which such Partnership may incur. The Company is in
compliance with the covenants of the note payable agreements.
 
                                      F-45
   235
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The note payable agreements require that the lender be offered the proceeds
from property sales as a principal payment. To date, the lender has declined to
accept all mandatory offers of proceeds. Except for the application of proceeds
from property sales and other limited circumstances, no loan prepayments may be
made until 1999.
 
     Interest paid by the Group on mortgages and notes payable aggregated
approximately $31,016, $28,197 and $23,805 in 1994, 1995 and 1996, respectively,
and $12,557 and $10,161 for the six months ended June 30, 1996 and 1997,
respectively.
 
8.  DISTRIBUTIONS TO PARTNERS
 
     Distributions declared and paid to partners are summarized as follows:
 

                                                                      
            1994:
              Quarterly................................................  $35,589
                                                                         =======
            1995:
              Quarterly................................................  $35,962
              Special..................................................   21,254
                                                                         -------
                                                                         $57,216
                                                                         =======
            1996:
              Quarterly................................................  $33,350
              Special..................................................      823
                                                                         -------
                                                                         $34,173
                                                                         =======

 
     Distributions declared and paid for the six month period ended June 30,
1997 were comprised of quarterly distributions of $16,544 and special
distributions of $792.
 
9.  INCOME FOR FEDERAL TAX PURPOSES
 
     Income for financial statement purposes differs from income for Federal
income tax purposes because of the difference in the treatment of certain items
for income tax purposes and financial statement purposes. A reconciliation of
accounting differences is as follows:
 


                                                             1994        1995        1996
                                                            -------     -------     -------
                                                                           
    Net income per Statements of Income...................  $37,442     $52,570     $45,295
    Excess tax depreciation...............................  (11,383)    (10,489)     (8,440)
    Difference in recognition of gain from sales..........   11,439       7,272       3,532
    Difference in the recognition of restructuring fees...               14,491
    Difference in timing of recognition of purchase
      installments as income..............................    2,286      (5,881)
    Writedowns to net realizable value....................    2,889      11,019       1,300
    Minority interest.....................................    3,006       3,143       3,182
    Other.................................................   (3,184)       (448)     (3,244)
                                                            -------     -------     -------
      Income reported for Federal income tax purposes.....  $42,495     $71,677     $41,625
                                                            =======     =======     =======

 
10.  INDUSTRY SEGMENT INFORMATION
 
     The Group's operations consist of two business segments (i) the investment
in and the leasing of industrial and commercial real estate and (ii) owning and
operating hotels.
 
                                      F-46
   236
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
     For the years ended December 31, 1994, 1995 and 1996 and for the six months
ended June 30, 1996 and 1997, the Group earned its net leasing revenues (i.e.,
rental income and interest income from direct financing leases) from over 75
lessees. A summary of net leasing revenues including all lease obligors
representing more than $1,000 in revenues for any annual period is as follows:
 


                                                                                          SIX MONTHS ENDED
                                              YEARS ENDED DECEMBER 31,                      JUNE 30, 1997
                                    ---------------------------------------------   -----------------------------
                                     1994      %     1995      %     1996      %     1996      %     1997      %
                                    -------   ---   -------   ---   -------   ---   -------   ---   -------   ---
                                                                                
Hughes Markets, Inc...............    1,717     2     1,734     2     4,463     5     1,571     4     2,892     7
Advanced System Applications,
  Inc.............................  $ 3,404     4%  $ 4,693     6%  $ 4,586     6%  $ 2,320     6%  $ 2,267     6%
Dr Pepper Bottling Company of
  Texas...........................    3,998     5     3,998     5     3,998     5     1,999     5     1,999     5
Detroit Diesel Corporation........    3,502     4     3,496     5     3,645     5     1,823     5     1,823     5
Gibson Greetings, Inc.............    7,810    10     7,234     9     3,384     4     1,687     5     1,721     4
Sybron Acquisition Company........    3,311     4     3,311     4     3,311     4     1,656     4     1,656     4
Stoody Deloro Stellite, Inc.......    2,091     3     2,551     3     2,624     3     1,317     4     1,385     3
Quebecor Printing.................    2,313     3     2,569     3     2,533     3     1,271     3     1,309     3
AutoZone, Inc.....................    2,354     3     2,444     3     2,304     3     1,142     3     1,215     3
Furon Company.....................    2,539     3     2,539     3     2,528     3     1,289     3     1,208     3
Pre Finish Metals Incorporated....    2,237     3     2,436     3     2,408     3     1,197     3     1,208     3
Orbital Sciences Corporation......    2,008     2     2,154     3     2,154     3     1,077     3     1,077     3
The Gap, Inc......................    2,154     3     2,154     3     2,154     3     1,077     3     1,077     3
Simplicity Manufacturing, Inc.....    1,997     2     1,997     3     1,997     3       998     3       998     2
AP Parts Manufacturing, Inc.......    1,526     2     1,526     2     1,729     2       857     2       918     2
NVRyan, L.P.......................    1,846     2     1,803     3     1,814     2       924     2       908     2
Cleo, Inc.........................                                    1,793     2       891     2       915     2
Peerless Chain Company............    1,269     1     1,280     2     1,611     2       757     2       854     2
Unisource Worldwide, Inc. ........    1,646     2     1,656     2     1,646     2       823     2       827     2
Red Bank Distribution, Inc........    1,313     2     1,350     2     1,401     2       700     2       700     2
Brodart, Co.......................    1,323     2     1,319     2     1,314     2       658     2       655     2
Gould, Inc........................    1,125     1     1,133     1     1,215     2       608     2       608     2
High Voltage Engineering
  Corporation.....................    1,140     1     1,168     1     1,179     1       591     2       587     1
Spreckels Industries, Inc.........      880     1     1,021     1     1,021     1       510     1       510     1
Anthony's Manufacturing Company,
  Inc.............................    1,348     2     1,073     1       876     1       438     1       438     1
GATX Logistics, Inc...............    1,834     2     1,399     2       381     1       381     1       331     1
New Valley Corporation............    1,046     1       605     1       604     1       302     1
Other.............................   24,127    30    20,003    25    18,547    26     8,941    24     9,867    26
                                    -------   ----  -------   ----  -------   ----  -------   ----  -------   ----
                                    $81,858   100%  $78,646   100%  $77,220   100%  $37,805   100%  $39,953   100%
                                    =======   ====  =======   ====  =======   ====  =======   ====  =======   ====

 
     Results for the hotel properties are summarized as follows:
 


                                                                                          SIX MONTHS ENDED
                                                       YEARS ENDED DECEMBER 31,             JUNE 30, 1997
                                                  ----------------------------------     -------------------
                                                    1994         1995         1996        1996        1997
                                                  --------     --------     --------     -------     -------
                                                                                      
Revenues........................................  $ 22,532     $ 25,077     $ 21,929     $12,359     $ 7,033
Management fees paid to unaffiliated hotel
  managers......................................      (583)        (594)        (547)       (363)       (200)
Other operating expenses........................   (15,594)     (17,443)     (15,400)     (8,516)     (5,072)
                                                  --------     --------     --------     -------     -------
                                                  $  6,355     $  7,040     $  5,982     $ 3,480     $ 1,761
                                                  ========     ========     ========     =======     =======

 
                                      F-47
   237
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
11.  GAIN ON SETTLEMENT
 
     In August 1995, the Group reached a settlement with The Leslie Fay Company
("Leslie Fay") and its surety company regarding Leslie Fay's lease with the
Group. In connection with the settlement, the Group recognized a gain of
$11,499, which consisted of aggregate net cash received from Leslie Fay and the
surety company of $18,840 and the waiving of the $383 interest obligation that
had been accrued on the Leslie Fay monthly payments, offset by the writedown of
$7,400 and aggregate management fees, payable to an affiliate, of $324 on the
monthly payments received from Leslie Fay since the beginning of the dispute in
1992. Of the rent received, $5,436 was received in 1995. Under the settlement
agreement, Leslie Fay was required to dismiss with prejudice all of its suits
filed against the Group, and the Group's bankruptcy claim against Leslie Fay, as
an unsecured creditor, was reduced to $2,650. On June 30, 1997 The Group
received securities with a market value of $1,619 as a distribution on its
claim. Such distribution represents 79% of the total settlement amount; however,
there is no assurance that the remaining amount of the claim will be
distributed.
 
     As the fair value of the property was no longer impacted by the Leslie Fay
lease, the Group wrote down the estimated fair value of the property, net of
anticipated selling costs, to $2,000 and recognized a noncash charge of $7,400,
which is netted against the gain of settlement.
 
     In January 1996, the Group sold the vacant property to a third party, net
of transaction costs, for $1,854. The Group recognized an additional writedown
on the property to an amount equal to the net sales proceeds, resulting in a
charge to income in 1995 of $146. Accordingly, no gain or loss was recognized in
1996 in connection with the sale.
 
12.  GAINS AND LOSSES ON SALE
 
  SIGNIFICANT SALES OF PROPERTIES AND SECURITIES ARE SUMMARIZED AS FOLLOWS:
 
     1996
 
     In January 1996, the Group sold a multi-tenant property in Helena, Montana
whose primary tenant was IBM Corporation ("IBM") for $4,800. Net of closing
costs, the Group received cash proceeds of $1,741 and assigned a mortgage loan
obligation of $2,854 and accrued interest of $12 thereon to the purchaser. A
gain of $90 was recognized on the sale. All of the Group's leases at the Helena
property, including the IBM lease, were assigned to the purchaser.
 
     In April 1996, the Group sold its warehouse property in Hodgkins, Illinois
leased to GATX Logistics, Inc. ("GATX") for $13,200 and assigned the GATX lease
to the purchaser. Net of the costs of sale and amounts necessary to satisfy the
$3,209 balance on the mortgage loan collateralized by the Hodgkins property, the
Group received cash proceeds of $9,661 and recognized a gain of $4,408. The
Group used $7,477 of the cash proceeds from the Hodgkins sale to satisfy two
mortgage loan obligations which were scheduled to mature in 1996.
 
     In 1985, the Group purchased a hotel in Rapid City, South Dakota, which it
operated as a Holiday Inn, with $6,800 of tax-exempt bonds which were supported
by a letter of credit issued by a third party. In September 1994, the Group was
advised by Holiday Inn that it would need to upgrade the hotel's physical plant
by January 1997 in order to meet the requirements of a modernization plan
adopted by Holiday Inn or surrender its Holiday Inn license. As the cost of such
upgrade was estimated to be $1,925 Management concluded that such additional
investment would not justify compliance with the modernization plan. Although
Management was considering an affiliation with another national hotel chain,
earnings were expected to decline after any change in affiliation.
 
     In 1995, under an agreement with the issuer of the letter of credit
supporting the $6,800 tax-exempt mortgage bond on the Rapid City property, the
Group agreed to use its best efforts to sell the hotel property in exchange for
an extension of the letter of credit from October 1995 to October 1997. Annual
cash flow from
 
                                      F-48
   238
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
the hotel (hotel earnings, adjusted for depreciation and amortization, less debt
service on the tax-exempt bonds) for 1995, the last full year of operations, was
$305. In 1995, the Group reevaluated the net realizable value of the property
and recognized a noncash charge of $1,000. In 1996, the Group recognized an
additional charge of $1,300 as a writedown to net realizable value to an amount
Management believed would approximate the proceeds from a sale.
 
     In October 1996, the Group sold the property and the operating assets and
liabilities of the hotel for $4,105. The Group recognized a gain of $785 on the
sale. The bond was paid off by utilizing the net proceeds from the sale, $302 of
cash and various escrow accounts which had been held by the bond trustee or
issuer of the letter of credit. The gain includes the recognition of the release
of unamortized deferred gains relating to the acquisition of the hotel operation
in 1991 from the former lessee.
 
     1995
 
     In December 1995, the Group sold the food service facility in Jupiter,
Florida, at which it operated a restaurant, for $4,140, recognizing a gain on
the sale of $1,019.
 
     In June 1995, the Group sold its property in Allentown, Pennsylvania, which
it purchased in June 1983 for $11,702, to its lessee, Genesco, Inc. ("Genesco")
for $15,200 and recognized a gain on the sale of $3,330, net of certain costs.
In connection with the sale, the Group paid off an existing limited recourse
mortgage loan on the Genesco property for $5,723.
 
     In August 1985, the Group purchased from and net leased to Industrial
General Corporation ("IGC") and certain of its wholly-owned subsidiaries, seven
properties located in Elyria and Bellville, Ohio, Forrest City and Bald Knob,
Arkansas, Carthage, New York, Saginaw, Michigan and Newburyport, Massachusetts
for $9,100. Subsequent to the purchase, the Group agreed to exchange the Saginaw
property for an expansion of the Newburyport facility, severed the Carthage
property from the lease and entered into a lease with FMP/Rauma Group ("FMP")
and sold the Forrest City property. On July 28, 1995, IGC filed a voluntary
petition of bankruptcy under Chapter 11 of the United States Bankruptcy Code. In
connection with IGC's sale of its plastics division, on September 14, 1995, the
Group entered into a series of transactions which resulted in the termination of
the IGC lease, the sale of the Bald Knob, Bellville and Newburyport properties
and the full satisfaction of the mortgage loan obligation collateralized by all
of the IGC properties and the FMP property which had been scheduled to mature on
September 1, 1995. In connection with the sale of the Bald Knob property to IGC,
the Group received cash of $987 and IGC, with the consent of the mortgage
lender, assumed the Group's mortgage obligation of $720 and accrued interest of
$6. Additionally, the Group is scheduled to receive an additional $200 from IGC
over an eight-month period commencing in 1996. The Bellville and Newburyport
properties were sold for $2,400 in cash to the third party which acquired the
assets of the IGC plastics division. The Group used $2,200 of the proceeds to
pay off the remaining balance on the matured mortgage loan obligation on the IGC
and FMP properties. In connection with the sale of the three properties, the
Group realized a loss of $1,720 in 1995. In December 1994, the Group also sold
the Forrest City property for $650 and realized a loss of $887 on such sale in
1994.
 
     In January 1984, the Group purchased properties in Gordonsville, Virginia
and in North Bergen, New Jersey for $7,000 and entered into a net lease with
Liberty Fabrics of New York ("Liberty"). In December 1993, Liberty notified the
Group of its intention to exercise its purchase option on the properties.
Pursuant to the lease, the purchase price would be the greater of $7,000 or fair
market value as encumbered by the lease. On October 18, 1994, Liberty filed suit
to compel the Group to transfer title of the properties to Liberty for $9,359,
the fair market value which had been determined pursuant to the purchase option
appraisal process. Because the Group believed fair market value of the
properties exceeded $9,359, Management challenged the Liberty suit to seek a
higher purchase price. On December 29, 1994, the Group and Liberty terminated
the lease and agreed that the properties would be transferred to Liberty for
$9,359, subject to a final determination of the fair value of the property. If
the fair market value was determined to be greater than $9,359, Liberty
 
                                      F-49
   239
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
would have the right within 30 days of the determination to rescind the
transfer, in which case all proceeds would be returned to Liberty, title of the
properties transferred back to the Group and Liberty would pay all rents in
arrears for the period from the initial transfer of title to Liberty. In January
1996, the Court ruled in favor of Liberty. As a result of this ruling, Liberty
no longer had the right to rescind the transaction. Accordingly, the Group
recognized a gain in 1995 on the sale of the properties of $2,334.
 
     1994
 
     In November 1994, Pace Membership Warehouse, Inc. ("Pace"), a former
subsidiary of Kmart corporation ("Kmart"), purchased a property in Tampa,
Florida owned by the Group and a property owned by CPA(R) 10 in Des Moines, Iowa
for an aggregate purchase price of $14,150. In connection with Kmart's sale of
Pace's business operations in 1994, the acquirer did not assume the operations
at the Pace properties. Based on the provisions in the Pace leases, the Group
and CPA(R):10 were able to negotiate the sale of the properties. Pursuant to a
fairness opinion performed by an independent investment banking firm, $7,000 of
the purchase price was allocated to the Group. A portion of the Group's proceeds
from the sale were used to satisfy the remaining $3,290 mortgage balance on the
Tampa property. In connection with the sale, the Group recognized a gain of
$2,028, net of certain costs.
 
     In October 1994, the Group sold its properties leased to Mid-Continent
Bottlers, Inc.'s ("Mid-Continent") to the lessee for $17,800 and sold the
Group's 3.29% limited partnership interest in Midcon Bottlers, L.P., an
affiliate of Mid-Continent, for $700. In connection with the sales, the Group
recognized gains of $7,814 and $683, respectively. The Group used $3,895 of the
sales proceeds to satisfy the Mid-Continent mortgage loan. In addition, the
Group used a portion of the proceeds to prepay certain mortgage loans on
properties which remain subject to leases.
 
     Proceeds from the Genesco, Pace and Mid-Continent sales were used to fund
special distributions to partners of $13,334 in 1995.
 
13.  EXTRAORDINARY GAINS AND LOSSES ON EXTINGUISHMENT OF DEBT
 
     1996
 
     In 1996, the Group obtained $6,400 of new limited recourse mortgage
financing on one of its properties leased to The Gap, Inc. (the "Gap"). Proceeds
from the mortgage financing were used to pay off the remaining balance of $6,195
on an existing mortgage loan on the Gap property, certain refinancing costs and
prepayment charges of $255. The prepayment charges have been reflected as an
extraordinary charge on the extinguishment of debt in the accompanying combined
financial statements. The new mortgage loan is a limited recourse obligation and
is collateralized by a deed of trust and a lease assignment. The loan bears
interest at 7.25% per annum and provides for monthly payments of principal and
interest of $58 based on a 15-year amortization schedule. The retired mortgage
loan provided for quarterly payments of $211 at an annual interest rate of 10%.
The new mortgage loan has a term of three years and a balloon payment of $5,608
will be due on the maturity date, May 1, 1999.
 
     1995
 
     In connection with the sale of its property in Jupiter, Florida in December
1995, the Group satisfied the mortgage notes collateralized by the Jupiter
property. Under a prior agreement, certain principal and interest payments were
deferred through 1995. The prior agreement provided that the payment of deferred
amounts would be forgiven under certain circumstances including the payment in
full of all other amounts due under the mortgage notes. At the time of sale, the
Group paid all amounts due and met the conditions for forgiveness of the
deferred amounts. Accordingly, the Group recognized an extraordinary gain of
$1,324 on the extinguishment of debt on the satisfaction of the Jupiter property
mortgage notes.
 
                                      F-50
   240
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The Group recognized a gain on the satisfaction of the mortgage loan
collateralized by the property leased to Anthony's Manufacturing Company, Inc.
("Anthony's"). In May 1995, the Group paid off and satisfied the mortgage loan
collateralized by the Anthony's properties. The lender accepted payments
aggregating $5,440 to satisfy an outstanding principal balance of $6,854 and
accrued interest thereon of $705. In connection with the satisfaction of the
debt, the Group recognized an extraordinary gain on the extinguishment of debt
of $2,088, net of certain related legal costs. To pay off the mortgage
obligation, the Group used the $1,550 received from Anthony's under a settlement
agreement.
 
     1994
 
     In December 1994, using, in part, proceeds from the Mid Continent sale, the
Group paid off mortgage loans on three other properties with a combined
outstanding balance of $8,376. In connection with paying the mortgages, the
Group paid prepayment charges of $470 and wrote off unamortized financing costs
of $42 and recognized an extraordinary loss of $512.
 
     In June 1990, the Group purchased land and buildings in Detroit and
Redford, Michigan for $31,500, of which $24,000 was financed by a limited
recourse mortgage loan, and entered into a net lease with an initial lease term
of twenty years with Detroit Diesel Corporation ("Detroit Diesel"). The mortgage
loan provided for quarterly interest only payments at an annual rate of 11.28%
with payments of principal commencing on December 15, 1995. On May 25, 1994, the
Group prepaid the existing $24,000 mortgage loan and obtained $25,000 of new
mortgage financing. The new mortgage loan bears interest at the rate of 7.16%
per annum and provided for quarterly interest only payments of $448 through
December 15, 1995 at which time quarterly interest and principal payments of
$690 commenced and which are payable through June 15, 2010 at which time the
loan will be fully amortized.
 
     Pursuant to the Detroit Diesel lease, Detroit Diesel was entitled to a rent
reduction equal to 70% of any benefit realized from the refinancing of the
mortgage loan in exchange for its paying 70% of the costs incurred in connection
with any such refinancing other than prepayment premiums. In lieu of paying any
refinancing costs, Detroit Diesel consented to allowing the Group to refinance
the mortgage debt for $1,000 in excess of the original mortgage financing and
for the Group to keep any proceeds which remained after prepaying the original
mortgage loan and paying prepayment charges and the financing costs of the new
loan. The Detroit Diesel lease was amended so that rentals under the lease
reflect the refinancing benefits. Although gross rents under the lease
decreased, total equity rents (i.e., rent, net of debt service requirements)
over the remaining initial term are scheduled to increase by approximately
$2,804. In connection with paying off the original mortgage loan, the Group
incurred an extraordinary charge on the extinguishment of debt as a result of
paying a prepayment charge of $600.
 
14.  WRITEDOWNS TO NET REALIZABLE VALUE
 
  SIGNIFICANT WRITEDOWNS OF PROPERTIES TO NET REALIZABLE VALUE ARE SUMMARIZED AS
FOLLOWS:
 
     As described in Note 16, Simplicity Manufacturing, Inc. ("Simplicity")
notified the Group that it was exercising its option to purchase the property it
leases from the Group in Port Washington, Wisconsin on April 1, 1998. Although
the appraisal process has not yet been completed, the Group has concluded that
it is not likely that the agreed-upon exercise price will be in excess of the
minimum exercise price of $9,684. Accordingly, the Group has recognized a
noncash charge of $2,316 in 1997 on the writedown of the property to its
estimated net realizable value of $9,684.
 
     The Group owns two properties in Sumter and Columbia, South Carolina leased
to Arley Merchandise Corporation ("Arley"). A limited recourse mortgage loan of
$4,765, collateralized by the properties and an assignment of the Arley lease,
matured in January 1993. The Group and the lender entered into a forbearance
 
                                      F-51
   241
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
agreement at that time and attempted to reach an agreement to restructure the
loan. Such agreement was not reached and the forbearance agreement expired in
July 1995.
 
     In May 1997, the lender made a demand for payment of the entire outstanding
principal balance of the loan. Although the Group made certain offers to the
lender, the lender rejected such offers and, in June 1997, the lender initiated
a lawsuit for the purpose of foreclosing on the Arley properties. The Group is
evaluating whether it will contest the foreclosure action. In connection with
such foreclosure the Group has estimated that the fair value of the Arley
properties is approximately $3,940 and has recorded a change of $1,350 on the
writedown of the Arley properties to their estimated net realizable value. As
the loan is limited recourse, the lender's sole recourse is to the Arley
properties.
 
     The Group owned a hotel property in Rapid City, South Dakota which it sold
in October 1996. As more fully described in Note 12, the Group reevaluated the
net realizable value of the property in 1995 and recognized a noncash charge of
$1,000 on the writedown. An additional noncash charge of $1,300 was recorded in
1996.
 
     In connection with the sale of the IGC properties as described in Note 12,
the Group retained ownership of a property in Elyria, Ohio and has written off
its carrying value of $692 in 1995.
 
     In January 1991, the Group and CPA(R):10 formed a limited partnership, Hope
Street Connecticut Limited Company ("Hope Street"), for the purpose of
purchasing land and an office building in Stamford, Connecticut for $11,000. The
Group contributed $1,500 to Hope Street for a 31.915% limited partnership
interest and CPA(R):10 contributed $3,200 for a 68.085% general partnership
interest. Hope Street used this equity and assumed an existing limited recourse
mortgage loan of $6,300 collateralized by the property and also assumed an
existing net lease, as lessor, with Xerox Corporation ("Xerox"), as lessee. The
Xerox lease provided for annual rent of $1,300 with an initial term through
August 31, 1995 and two five-year renewal terms at Xerox's option. The mortgage
loan was an interest only obligation with annual debt service of $639 and was
scheduled to mature on September 1, 1995 with a balloon payment of $6,300 due at
that time.
 
     In August 1995, Xerox vacated the property at the end of the initial term.
Hope Street was unsuccessful in its efforts to remarket the property and find a
new lessee even at a substantially lower annual rental. Based on its assessment
of current conditions for the Stamford market, the general partner concluded
that the net realizable value of the property was less than the outstanding
balance of the mortgage loan. Given these circumstances, the general partner
considered various alternatives, including negotiating with the lender to extend
the maturity, restructure the loan or satisfy the balloon payment obligation at
a substantial discount. All of these alternatives were rejected by the lender.
Since the Group does not anticipate receiving any further cash distributions
from Hope Street nor does the Group have any obligation to Hope Street, the
Group wrote off its remaining equity investment in Hope Street and recognized a
charge of $1,173 in 1995.
 
     The Group owns three properties located in Reno, Nevada; Bridgeton,
Missouri and Moorestown, New Jersey. On April 1, 1993, the lessee, New Valley
Corporation ("New Valley"), filed a petition of voluntary bankruptcy seeking
reorganization under Chapter 11 of the United States Bankruptcy Code. In
connection with the bankruptcy filing, the Bankruptcy Court approved New
Valley's termination of its lease with the Group for the Moorestown, New Jersey
property in May 1993. In 1993, the Group wrote down the Moorestown property to
its estimated net realizable value of $2,960 and recognized a charge of $2,144
on the writedown. In December 1994, the Bankruptcy Court also approved the
termination of New Valley's lease on the Reno property effective December 31,
1994. In connection with the lease termination, the Group recognized a charge of
$1,143 and wrote down the Reno property in 1994 to its estimated net realizable
value of $3,295.
 
     In 1994, the Group entered into contracts to sell two properties formerly
leased to NVRyan L.P. ("NVRyan") in Jefferson, Georgia and Fredricksburg,
Virginia, respectively. As the proposed purchase prices were in excess of the
carrying value of such properties, the Group recognized charges of $1,746 and
wrote
 
                                      F-52
   242
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
down the Jefferson and Fredricksburg properties to an amount equal to the
anticipated sales proceeds. In addition the Group recognized a charge of $1,089
in 1993 on the writedown of a property in Plant City, Florida formerly leased to
NVRyan to the anticipated sales proceeds when the lessee of the property
informed the Group of its intention to exercise its purchase option. The
Jefferson and Plant City properties were sold in 1994 with no gain or loss
recognized at the time of sale. The sale of the Fredricksburg property was not
completed. In addition, the Group has written down properties held for sale to
an amount equal to the estimated sales proceeds when such amount is less than
the carrying value of such property.
 
15.  EXCHANGE TRANSACTION
 
     The Group purchased a hotel property in Kenner, Louisiana, in June 1988.
The Group assumed operating control of the hotel in 1992 after evicting the
lessee due to its financial difficulties. On July 30, 1996, the Group completed
a transaction with American General Hospitality Operating Partnership L.P. (the
"Operating Partnership"), the operating partnership of a newly-formed real
estate investment trust, American General Hospitality Corporation, ("AGH"), in
which the Group received 920,672 limited partnership units in exchange for the
hotel property and its operations. In connection with the exchange the Group and
the Operating Partnership assumed the mortgage loan obligation collateralized by
the hotel property of $7,304. AGH owns an 81.3% equity interest in the Operating
Partnership.
 
     The exchange of the hotel property for limited partnership units was
treated as a nonmonetary exchange for tax and financial reporting purpose. The
Group's interest in the Operating Partnership is being accounted for under the
equity method. After one year, the Group will have the right to convert its
equity interest in the Operating Partnership to shares of common stock in AGH on
a one-for-one basis. AGH completed an initial public offering during 1996. The
Partnership's carrying value for the limited partnership units at the time of
the exchange of $9,292 was based on the historical basis of assets transferred,
net of liabilities assumed by the Operating Partnership; cash contributed and
costs incurred to complete the exchange.
 
     As of December 31, 1996, the audited consolidated financial statements of
AGH reported total assets of $243,115 and shareholders' equity of $127,461 and
for the period from July 31, 1996 to December 31, 1996 revenues of $13,496,
income before minority interest of $6,326 and net income of $5,129. As of August
6, 1997, AGH's quoted per share market value was 27 1/8 resulting in an
aggregate value of approximately $24,973. The carrying value of the equity
interest in the Operating Partnership as of December 31, 1996 was $9,612. For
the period from July 31, 1996 to December 31, 1996, and for the six months ended
June 30, 1997, the Group's share of the Operating Partnership's earnings were
$572 and $731, respectively.
 
     Between January 1995 and July 1996, the Group had engaged an affiliate of
AGH to manage the operations of Kenner on their behalf. Such affiliate is
currently engaged to manage the operations of three of the Group's hotel
properties.
 
16.  REAL ESTATE HELD FOR SALE
 
     In September 1996, the Group entered into a purchase and sale agreement for
the sale of the Group's property in Louisville, Kentucky, leased to Winn-Dixie
Stores, Inc. ("Winn-Dixie") for $1,100 less selling costs, which includes a 5%
brokerage commission. The Winn-Dixie lease is scheduled to expire in December
1999. The carrying value of the Winn-Dixie property at June 30, 1997 was $434.
The property was sold in August 1997, at which time the Group received $995
after selling costs.
 
     In March 1997, Simplicity Manufacturing, Inc. ("Simplicity") notified the
Group that it was exercising its option to purchase the property it leases from
the Group in Port Washington, Wisconsin on April 1, 1998. The option price will
be the greater of $9,684 or fair market value, capped at $12,000. An appraisal
process to determine fair market value has commenced. After paying the limited
recourse mortgage loan, the Group will realize cash proceeds of up to $7,678 and
no less than $5,362, before any selling costs. Annual cash flow from
 
                                      F-53
   243
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
the property (rent less mortgage debt service on the property) is $934. The
carrying value of the Simplicity property at June 30, 1997 was $9,684.
 
     In December 1996, KSG, Inc. ("KSG") notified the Group that it was
exercising its option to purchase the property it leases in Hazelwood, Missouri.
The exercise price will be the greater of $4,698 (the Group's purchase price for
the property in March 1987) and fair market value as encumbered by the lease.
The option provides that the sale of the property occur no later than March 8,
1998. An appraisal process to determine fair market value has commenced. Annual
cash flow from the KSG property is approximately $820. The carrying value of the
KSG property at June 30, 1997 was $4,698.
 
17.  ENVIRONMENTAL MATTERS
 
     Substantially all of the Group's properties, other than the hotel
properties, are currently leased to corporate tenants, all of which are subject
to environmental statutes and regulations regarding the discharge of hazardous
materials and related remediation obligations. The Group generally structures a
lease to require the tenant to comply with all laws. In addition, substantially
all of the Group's net leases include provisions which require tenants to
indemnify the Group from all liabilities and losses related to their operations
at the leased properties. The costs for remediation, which are expected to be
performed and paid by the affected tenant, are not expected to be material. In
the event that the Group absorbs a portion of any costs because of a tenant's
failure to fulfill its obligations, Management believes such expenditures will
not have a material adverse effect on the Group's financial condition, liquidity
or results of operations.
 
     In 1994, based on the results of Phase I environmental reviews performed in
1993, the Group voluntarily conducted Phase II environmental reviews on certain
of its properties. The Group believes, based on the results of Phase I and Phase
II reviews, that its leased properties are in substantial compliance with
Federal and state environmental statutes and regulations. Portions of certain
properties, which do not include any of the hotel properties, have been
documented as having a limited degree of contamination, principally in
connection with surface spills from facility activities and leakage from
underground storage tanks. For those conditions which were identified, the Group
has advised the affected tenants of the Phase II findings and of their
obligations to perform required remediation.
 
18.  DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS
 
     The carrying amounts of cash, accounts receivable, accounts payable and
accrued expenses approximate fair value because of the short maturity of these
items.
 
     The Group estimates that the fair value of mortgage notes payable and other
notes payable approximates the carrying amounts for such loans at December 31,
1996. The fair value of debt instruments was evaluated using a discounted cash
flow model with discount rates which take into account the credit of the tenants
and interest rate risk.
 
                                      F-54
   244
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
 
              SCHEDULE OF REAL ESTATE AND ACCUMULATED DEPRECIATION
                            AS OF DECEMBER 31, 1996


                                                                         INITIAL COST                 COST           INCREASE
                                                                          TO COMPANY              CAPITALIZED       (DECREASE)
                                                                  ---------------------------    SUBSEQUENT TO        IN NET
                  DESCRIPTION                     ENCUMBRANCES       LAND         BUILDINGS      ACQUISITION(a)    INVESTMENT(b)
- -----------------------------------------------   ------------    -----------    ------------    --------------    -------------
                                                                                                    
Operating Method:
Office, warehouse and manufacturing buildings
 leased to Broomfield Tech Center
 Corporation...................................   $ 2,250,640     $   354,970    $  3,073,575     $    559,647
Office and manufacturing buildings leased to
 IMO Industries Inc. ..........................     2,485,302         685,026       2,006,559        2,617,652
Office and manufacturing buildings formerly
 leased to IMO Industries, Inc. ...............                       221,474         448,641            4,384     $    (38,155)
Distribution facilities and warehouses leased
 to The Gap, Inc. .............................     6,259,172       1,363,909      19,065,813          225,569
Supermarkets leased to Winn-Dixie Stores,
 Inc. .........................................       191,942         904,589       6,749,989          111,880
Land leased to Kobacker Stores, Inc. ..........       395,944       1,236,735                                          (176,112)
Warehouse and manufacturing plant leased to Pre
 Finish Metals Incorporated....................     2,347,677         636,000      16,470,208           33,652
Retail store in Greensboro, North Carolina.....                        40,946         186,926           14,508
Retail store in New Orleans, Louisiana.........                       129,065         188,599           15,776
Retail stores on adjacent sites leased to
 Kinko's of Ohio, Inc. and Color Tile, Inc. ...                        47,350         581,034           10,795
Warehouse and distribution center leased to,
 Maybelline, Inc., and B&G Contract Packaging,
 Inc. .........................................                       216,000       3,048,862           25,103
Land leased to Unisource Worldwide, Inc. ......     2,278,415       3,575,000
Centralized telephone bureau leased to Excel
 Telecommunications, Inc. .....................                     1,139,600       3,379,679          505,662       (1,230,690)
Building leased to Sports & Recreation,
 Inc. .........................................                       677,600       4,908,238                        (2,625,838)
Dairy processing facility leased to Hughes
 Markets, Inc. ................................                     2,029,682       9,699,041           26,000
Office building in Beaumont, Texas leased to
 Petrocon Engineering, Inc. ...................                       510,000       4,490,000          612,462       (4,346,960)
Office, manufacturing and warehouse buildings
 leased to Continental Casualty Company........     1,311,193       1,800,000       6,710,638          105,000
Warehouse and distribution center leased to
 Family Dollar Stores, Inc. ...................       946,865         291,540       5,708,460          153,179
Manufacturing facilities leased to Arley
 Merchandise Corporation.......................     4,754,940         256,000       7,544,000            8,555
 

 
                                                        GROSS AMOUNT AT WHICH CARRIED
                                                          AT CLOSE OF PERIOD(c)(d)
                                                 -------------------------------------------    ACCUMULATED
                  DESCRIPTION                       LAND         BUILDINGS         TOTAL        DEPRECIATION      DATE ACQUIRED
- -----------------------------------------------  -----------    ------------    ------------    -----------    --------------------
                                                                                               
Operating Method:
Office, warehouse and manufacturing buildings
 leased to Broomfield Tech Center
 Corporation...................................  $   354,970    $  3,633,222    $  3,988,192    $2,194,402     November 17, 1978
Office and manufacturing buildings leased to
 IMO Industries Inc. ..........................      685,026       4,624,211       5,309,237     2,391,393     April 20, 1979
Office and manufacturing buildings formerly
 leased to IMO Industries, Inc. ...............      183,319         453,025         636,344       453,025     April 20, 1979
Distribution facilities and warehouses leased                                                                  July 6, 1979 and
 to The Gap, Inc. .............................    1,363,909      19,291,382      20,655,291    10,590,278     February 16, 1988
                                                                                                               March 12, 1984, June
                                                                                                               17, 1987, March 17 &
Supermarkets leased to Winn-Dixie Stores,                                                                      21, 1988, and
 Inc. .........................................      904,589       6,861,869       7,766,458     2,069,929     October 26, 1990
Land leased to Kobacker Stores, Inc. ..........    1,060,623                       1,060,623                   January 17, 1979
Warehouse and manufacturing plant leased to Pre                                                                December 11, 1980
 Finish Metals Incorporated....................      636,000      16,503,860      17,139,860     8,382,550     and June 30, 1986
Retail store in Greensboro, North Carolina.....       40,946         201,434         242,380       139,023     September 2, 1980
Retail store in New Orleans, Louisiana.........      129,065         204,375         333,440       144,842     January 5, 1981
Retail stores on adjacent sites leased to
 Kinko's of Ohio, Inc. and Color Tile, Inc. ...       47,350         591,829         639,179       415,828     October 1, 1980
Warehouse and distribution center leased to,
 Maybelline, Inc., and B&G Contract Packaging,
 Inc. .........................................      216,000       3,073,965       3,289,965     1,608,633     April 9, 1981
Land leased to Unisource Worldwide, Inc. ......    3,575,000                       3,575,000                   April 29, 1980
Centralized telephone bureau leased to Excel
 Telecommunications, Inc. .....................    1,139,600       2,654,651       3,794,251       143,692     November 24, 1981
Building leased to Sports & Recreation,
 Inc. .........................................      359,068       2,600,932       2,960,000       325,117     November 24, 1981
Dairy processing facility leased to Hughes
 Markets, Inc. ................................    2,055,682       9,699,041      11,754,723     6,440,728     June 1, 1983
Office building in Beaumont, Texas leased to
 Petrocon Engineering, Inc. ...................      278,801         986,701       1,265,502       498,078     August 11, 1983
Office, manufacturing and warehouse buildings
 leased to Continental Casualty Company........    1,800,000       6,815,638       8,615,638     5,115,164     October 20, 1983
Warehouse and distribution center leased to
 Family Dollar Stores, Inc. ...................      291,540       5,861,639       6,153,179     2,069,770     December 16, 1983
Manufacturing facilities leased to Arley
 Merchandise Corporation.......................      256,000       7,552,555       7,808,555     2,391,593     July 13, 1984
 

                                                 LIFE ON WHICH
                                                 DEPRECIATION
                                                   IN LATEST
                                                   STATEMENT
                                                   OF INCOME
                  DESCRIPTION                     IS COMPUTED
- -----------------------------------------------  -------------
                                              
Operating Method:
Office, warehouse and manufacturing buildings
 leased to Broomfield Tech Center
 Corporation...................................  10-30 yrs.
Office and manufacturing buildings leased to
 IMO Industries Inc. ..........................  17 yrs.
Office and manufacturing buildings formerly
 leased to IMO Industries, Inc. ...............  17 yrs.
Distribution facilities and warehouses leased
 to The Gap, Inc. .............................  5-50 yrs.
 
Supermarkets leased to Winn-Dixie Stores,
 Inc. .........................................  5-40 yrs.
Land leased to Kobacker Stores, Inc. ..........
Warehouse and manufacturing plant leased to Pre
 Finish Metals Incorporated....................  5-30 yrs.
Retail store in Greensboro, North Carolina.....  15-35 yrs.
Retail store in New Orleans, Louisiana.........  15-35 yrs.
Retail stores on adjacent sites leased to
 Kinko's of Ohio, Inc. and Color Tile, Inc. ...  15-35 yrs.
Warehouse and distribution center leased to,
 Maybelline, Inc., and B&G Contract Packaging,
 Inc. .........................................  30 yrs.
Land leased to Unisource Worldwide, Inc. ......
Centralized telephone bureau leased to Excel
 Telecommunications, Inc. .....................  30 yrs.
Building leased to Sports & Recreation,
 Inc. .........................................  30 yrs.
Dairy processing facility leased to Hughes
 Markets, Inc. ................................  5-36 yrs.
Office building in Beaumont, Texas leased to
 Petrocon Engineering, Inc. ...................  30 yrs.
Office, manufacturing and warehouse buildings
 leased to Continental Casualty Company........  10-40 yrs.
Warehouse and distribution center leased to
 Family Dollar Stores, Inc. ...................  30 yrs.
Manufacturing facilities leased to Arley
 Merchandise Corporation.......................  30 yrs.

 
                                      F-55
   245
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
 
      SCHEDULE OF REAL ESTATE AND ACCUMULATED DEPRECIATION -- (CONTINUED)


                                                                        INITIAL COST TO               COST           INCREASE
                                                                            COMPANY               CAPITALIZED       (DECREASE)
                                                                  ---------------------------    SUBSEQUENT TO        IN NET
                  DESCRIPTION                     ENCUMBRANCES       LAND         BUILDINGS      ACQUISITION(a)    INVESTMENT(b)
- -----------------------------------------------   ------------    -----------    ------------    --------------    -------------
                                                                                                    
Operating Method -- (Continued):
Manufacturing and office buildings leased to
 Penn Virginia Corporation.....................                       453,192       3,246,808            3,112
Land leased to Exide Electronics Corporation...                     1,170,000
Motion picture theaters leased to Harcourt
 General Corporation...........................     2,039,908       1,387,000       5,113,000           36,459
Office and research facility leased to Gould,
 Inc. .........................................                     1,422,000       8,418,500           34,587
Office/Manufacturing facility in leased to Inno
 Tech Industries, Inc. ........................                       122,884         568,756                          (691,640)
Office facility leased to Motorola, Inc. ......     2,187,829         387,000       3,981,000           11,455
Warehouse and manufacturing facility leased to
 Martin Marietta Corporation...................                       398,475       2,590,092           26,491
Warehouse and office facility leased to Kinney
 Shoe Corporation/Armel, Inc. .................       261,060       1,360,935       3,899,415            8,000
Manufacturing and office facility leased to
 Yale Security, Inc. ..........................     1,884,503         300,000       3,400,000
Manufacturing facilities leased to AP Parts
 Manufacturing Company, Inc. ..................     5,736,608         443,500      11,256,500        1,733,087
Manufacturing facilities leased to Anthony's
 Manufacturing Company, Inc. ..................                     3,200,000       8,300,000
Manufacturing facilities leased to Swiss M-Tex,
 L.P. .........................................     1,714,176         420,440       4,379,560            1,300         (127,721)
Land leased to AutoZone, Inc. .................     3,234,924       7,199,219                           60,795         (206,920)
Retail stores formerly leased to Yellow Front
 Stores, Inc. .................................                     4,934,160       3,897,549          329,838       (2,238,493)
Office facility leased to NYNEX................                       275,363       1,955,820           24,093
Land leased to Sybron Acquisition Company......       424,604         742,246                            4,230
Office facility leased to Advanced System
 Applications, Inc., and United States Postal
 Service.......................................       298,417       1,484,340      14,835,661           57,244          610,000
Manufacturing and office facility leased to
 Allied Plywood, Inc. .........................                       661,196       1,932,997           13,383
 

 
                                                        GROSS AMOUNT AT WHICH CARRIED
                                                          AT CLOSE OF PERIOD(c)(d)
                                                 -------------------------------------------    ACCUMULATED
                  DESCRIPTION                       LAND         BUILDINGS         TOTAL        DEPRECIATION      DATE ACQUIRED
- -----------------------------------------------  -----------    ------------    ------------    -----------    --------------------
                                                                                                
Operating Method -- (Continued):
Manufacturing and office buildings leased to
 Penn Virginia Corporation.....................      453,192       3,249,920       3,703,112     2,391,080     August 7, 1984
Land leased to Exide Electronics Corporation...    1,170,000                       1,170,000           N/A     June 20, 1985
Motion picture theaters leased to Harcourt                                                                     July 17, 1985 and
 General Corporation...........................    1,387,000       5,149,459       6,536,459     1,855,848     July 31, 1986
Office and research facility leased to Gould,
 Inc. .........................................    1,423,875       8,451,212       9,875,087     3,125,698     November 25, 1985
Office/Manufacturing facility in leased to Inno
 Tech Industries, Inc. ........................                                                                August 30, 1985
Office facility leased to Motorola, Inc. ......      387,000       3,992,455       4,379,455     1,469,228     December 23, 1985
Warehouse and manufacturing facility leased to
 Martin Marietta Corporation...................      401,541       2,613,517       3,015,058       925,009     May 15, 1986
Warehouse and office facility leased to Kinney
 Shoe Corporation/Armel, Inc. .................    1,360,935       3,907,415       5,268,350     1,340,471     September 17, 1986
Manufacturing and office facility leased to
 Yale Security, Inc. ..........................      300,000       3,400,000       3,700,000        85,000     August 13, 1985
Manufacturing facilities leased to AP Parts
 Manufacturing Company, Inc. ..................      443,500      12,989,587      13,433,087     3,815,719     December 23, 1986
Manufacturing facilities leased to Anthony's
 Manufacturing Company, Inc. ..................    3,200,000       8,300,000      11,500,000     2,725,001     February 24, 1987
Manufacturing facilities leased to Swiss M-Tex,
 L.P. .........................................      292,719       4,380,860       4,673,579     1,362,919     August 24, 1987
                                                                                                               January 17 & May 2,
                                                                                                               1986 August 24, 1987
Land leased to AutoZone, Inc. .................    7,053,094                       7,053,094                   & August 24, 1988
Retail stores formerly leased to Yellow Front
 Stores, Inc. .................................    3,332,294       3,590,760       6,923,054       801,945     January 29, 1988
Office facility leased to NYNEX................      275,363       1,979,913       2,255,276       588,475     January 29, 1988
Land leased to Sybron Acquisition Company......      746,476                         746,476                   December 22, 1988
Office facility leased to Advanced System
 Applications, Inc., and United States Postal
 Service.......................................    1,485,075      15,502,170      16,987,245     4,107,715     September 29, 1988
Manufacturing and office facility leased to
 Allied Plywood, Inc. .........................      661,627       1,945,949       2,607,576       210,811     March 31, 1989
 

                                                 LIFE ON WHICH
                                                 DEPRECIATION
                                                   IN LATEST
                                                   STATEMENT
                                                   OF INCOME
                  DESCRIPTION                     IS COMPUTED
- -----------------------------------------------  -------------
                                              
Operating Method -- (Continued):
Manufacturing and office buildings leased to
 Penn Virginia Corporation.....................  5-30 yrs.
Land leased to Exide Electronics Corporation...
Motion picture theaters leased to Harcourt
 General Corporation...........................  30 yrs.
Office and research facility leased to Gould,
 Inc. .........................................  30 yrs.
Office/Manufacturing facility in leased to Inno
 Tech Industries, Inc. ........................  N/A
Office facility leased to Motorola, Inc. ......  30 yrs.
Warehouse and manufacturing facility leased to
 Martin Marietta Corporation...................  30 yrs.
Warehouse and office facility leased to Kinney
 Shoe Corporation/Armel, Inc. .................  30 yrs.
Manufacturing and office facility leased to
 Yale Security, Inc. ..........................  30 yrs.
Manufacturing facilities leased to AP Parts
 Manufacturing Company, Inc. ..................  30 yrs.
Manufacturing facilities leased to Anthony's
 Manufacturing Company, Inc. ..................  30 yrs.
Manufacturing facilities leased to Swiss M-Tex,
 L.P. .........................................  30 yrs.
 
Land leased to AutoZone, Inc. .................  N/A
Retail stores formerly leased to Yellow Front
 Stores, Inc. .................................  30 yrs.
Office facility leased to NYNEX................  30 yrs.
Land leased to Sybron Acquisition Company......  N/A
Office facility leased to Advanced System
 Applications, Inc., and United States Postal
 Service.......................................  30 yrs.
Manufacturing and office facility leased to
 Allied Plywood, Inc. .........................  30 yrs.

 
                                      F-56
   246
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
 
      SCHEDULE OF REAL ESTATE AND ACCUMULATED DEPRECIATION -- (CONTINUED)


                                                                        INITIAL COST TO               COST           INCREASE
                                                                            COMPANY               CAPITALIZED       (DECREASE)
                                                                  ---------------------------    SUBSEQUENT TO        IN NET
                  DESCRIPTION                     ENCUMBRANCES       LAND         BUILDINGS      ACQUISITION(a)    INVESTMENT(b)
- -----------------------------------------------   ------------    -----------    ------------    --------------    -------------
                                                                                                    
Operating Method -- (Continued):
Manufacturing and office in Fredericksburg,
 Virginia......................................                        87,936       1,110,847            3,458         (456,203)
Manufacturing facilities leased to Amerisig,
 Inc. .........................................    10,248,140       3,957,645      15,961,355           13,782
Land leased to High Voltage Engineering
 Corporation...................................       805,487       1,720,000                            1,601
Manufacturing facility leased to Mayfair Molded
 Products Corporation..........................                       793,325       2,456,675            4,356
Distribution and office facilities leased to
 Federal Express Corporation...................                       394,544       2,102,456           49,041
Land leased to Dr Pepper Bottling Company of
 Texas.........................................     4,586,706       7,351,740                           34,370
Manufacturing facilities leased to Furon
 Company.......................................    12,542,043       4,187,766      19,104,746          127,177       (1,551,221)
Manufacturing facility leased to Detroit Diesel
 Corporation...................................    23,745,378       4,986,450      26,513,550            8,130
Engineering and Fabrication Facility leased to
 Orbital Sciences Corporation..................     8,587,426       3,675,966       7,757,081        5,976,705
Land leased to NVRyan L.P. ....................     2,377,669       3,342,854                           23,850
Distribution facility leased to PepsiCo........                       156,327         829,488           15,075
Land leased to Childtime Childcare, Inc. ......       528,164       1,170,448
Land and building leased to General Electric
 Company.......................................     3,386,923       1,253,772       6,519,634
Hotel complex leased to Hotel Corporation of
 America.......................................     8,569,627         762,839       8,241,162
                                                  ------------    -----------    ------------      -----------     ------------
                                                  $116,381,682    $76,319,048    $262,632,914     $ 13,631,443     $(13,079,953)
                                                  ============    ===========    ============      ===========     ============
 

 
                                                        GROSS AMOUNT AT WHICH CARRIED
                                                          AT CLOSE OF PERIOD(c)(d)
                                                 -------------------------------------------    ACCUMULATED
                  DESCRIPTION                       LAND         BUILDINGS         TOTAL        DEPRECIATION      DATE ACQUIRED
- -----------------------------------------------  -----------    ------------    ------------    -----------    --------------------
                                                                                                
Operating Method -- (Continued):
Manufacturing and office in Fredericksburg,                                                                    March 31 and
 Virginia......................................       54,566         691,472         746,038        75,161     December 29, 1989
Manufacturing facilities leased to Amerisig,
 Inc. .........................................    3,961,025      15,971,757      19,932,782     4,072,514     June 24, 1988
Land leased to High Voltage Engineering
 Corporation...................................    1,721,601                       1,721,601           N/A     November 10, 1988
Manufacturing facility leased to Mayfair Molded
 Products Corporation..........................      794,388       2,459,968       3,254,356       661,365     December 8, 1988
Distribution and office facilities leased to                                                                   March 24 and June
 Federal Express Corporation...................      401,526       2,144,515       2,546,041       541,376     30, 1989
Land leased to Dr Pepper Bottling Company of
 Texas.........................................    7,386,110                       7,386,110           N/A     June 30, 1989
Manufacturing facilities leased to Furon
 Company.......................................    3,863,089      18,005,379      21,868,468     4,154,768     January 29, 1990
Manufacturing facility leased to Detroit Diesel
 Corporation...................................    4,987,737      26,520,393      31,508,130     5,782,813     June 15, 1990
Engineering and Fabrication Facility leased to
 Orbital Sciences Corporation..................    3,676,492      13,733,260      17,409,752     2,850,054     September 29, 1989
Land leased to NVRyan L.P. ....................    3,366,704                       3,366,704                   May 16, 1989
Distribution facility leased to PepsiCo........      158,717         842,173       1,000,890       200,045     November 16, 1989
Land leased to Childtime Childcare, Inc. ......    1,170,448                       1,170,448                   January 4, 1991
Land and building leased to General Electric
 Company.......................................    1,253,772       6,519,634       7,773,406     1,745,123     December 21, 1988
Hotel complex leased to Hotel Corporation of
 America.......................................      762,839       8,241,162       9,004,001     1,661,000
                                                 -----------    ------------    ------------    -----------
                                                 $73,310,193    $266,193,259    $339,503,452    $91,923,183
                                                 ===========    ============    ============    ===========
 

                                                 LIFE ON WHICH
                                                 DEPRECIATION
                                                   IN LATEST
                                                   STATEMENT
                                                   OF INCOME
                  DESCRIPTION                     IS COMPUTED
- -----------------------------------------------  -------------
                                              
Operating Method -- (Continued):
Manufacturing and office in Fredericksburg,
 Virginia......................................  30 yrs.
Manufacturing facilities leased to Amerisig,
 Inc. .........................................  30 yrs.
Land leased to High Voltage Engineering
 Corporation...................................  N/A
Manufacturing facility leased to Mayfair Molded
 Products Corporation..........................  30 yrs.
Distribution and office facilities leased to
 Federal Express Corporation...................  30 yrs.
Land leased to Dr Pepper Bottling Company of
 Texas.........................................  N/A
Manufacturing facilities leased to Furon
 Company.......................................  30 yrs.
Manufacturing facility leased to Detroit Diesel
 Corporation...................................  30 yrs.
Engineering and Fabrication Facility leased to
 Orbital Sciences Corporation..................  30 yrs.
Land leased to NVRyan L.P. ....................  N/A
Distribution facility leased to PepsiCo........  30 yrs.
Land leased to Childtime Childcare, Inc. ......  N/A
Land and building leased to General Electric
 Company.......................................  30 yrs.
Hotel complex leased to Hotel Corporation of
 America.......................................  30 yrs.
 

 
                                      F-57
   247
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
 
              SCHEDULE OF REAL ESTATE AND ACCUMULATED DEPRECIATION
                            AS OF DECEMBER 31, 1996


                                                                                INITIAL COST TO              COST
                                                                                    COMPANY               CAPITALIZED
                                                                          ---------------------------    SUBSEQUENT TO
                      DESCRIPTION                         ENCUMBRANCES       LAND         BUILDINGS      ACQUISITION(a)
- -------------------------------------------------------   ------------    -----------    ------------    -------------
                                                                                             
Direct financing method:
Office buildings and warehouses leased to Unisource
 Worldwide, Inc........................................   $4,569,578      $   298,655    $  9,956,345      $   9,528
Retail stores leased to Kobacker Stores, Inc...........      629,817                        2,008,850        105,207
Centralized Telephone Bureau leased to New Valley
 Corporation...........................................                       893,200       5,050,489
Computer Center leased to AT&T Corporation.............                       369,600       6,985,844          3,189
Warehouse and manufacturing buildings leased to Gibson
 Greetings, Inc........................................                     1,904,186      17,239,235
Warehouse and manufacturing buildings leased to Cleo,
 Inc...................................................                     1,133,761      15,142,206
Manufacturing and product testing buildings leased to
 Simplicity Manufacturing, Inc.........................    5,031,101          472,700      11,527,300
Manufacturing, distribution and office buildings leased
 to Brodart Co.........................................    3,218,689          241,550       6,141,429
Manufacturing facility to Spreckels Industries, Inc....                       444,730       5,055,270
Manufacturing facilities leased to Rochester Button
 Company, Inc..........................................                        86,663       2,815,596          4,429
Office and research facility leased to Exide
 Electronics Corporation...............................                                     2,030,000          1,500
Manufacturing facilities leased to DeVlieg Bullard,
 Inc...................................................                       310,032       4,782,667
Manufacturing facility leased to Penberthy Products,
 Inc...................................................                        48,968       1,028,333
Manufacturing facility and warehouse leased to Stoody
 Deloro Stellite, Inc..................................                     2,815,000      11,885,000
Manufacturing facilities leased Sunds Defibrator
 Woodhandling, Inc.....................................                        24,750         669,427
Retail stores leased to AutoZone, Inc..................    5,508,115                       12,649,956         98,930
Manufacturing facility leased to Peerless Chain
 Company...............................................                       829,000       6,991,000
Retail facility leased to Wal-Mart Stores, Inc.........    3,464,336        1,467,000       5,208,000         10,250
Manufacturing and warehouse facility leased to KSG,
 Inc...................................................                     1,099,700       3,598,220            104
Manufacturing and office facilities leased to Sybron
 Acquisition Company...................................   13,886,818        1,984,406      22,383,348        138,318
Manufacturing and office facilities leased to NVRyan
 L.P...................................................    4,322,331          570,729      12,904,948        321,200
Manufacturing and generating facilities leased to High
 Voltage Engineering Corporation.......................    3,493,716          688,000       7,242,000          7,394
Office/warehouse facilities leased to Stationers
 Distributing Company..................................    2,348,134        1,120,000       3,510,000            293
Bottling and Distribution facilities lease to Dr Pepper
 Bottling Company of Texas.............................   11,055,361                       20,848,260         97,467
Office/warehouse facility leased to Red Bank
 Distribution, Inc.....................................    5,440,902        1,572,296       9,065,704         11,302
Day care facilities leased to Childtime Childcare,
 Inc...................................................      761,176                        1,686,816
                                                          -----------     -----------    ------------       --------
                                                          $63,730,074     $18,374,926    $208,406,243      $ 809,111
                                                          ===========     ===========    ============       ========
 

                                                                           GROSS AMOUNT AT
                                                           INCREASE        WHICH CARRIED AT
                                                          (DECREASE)      CLOSE OF PERIOD(c)
                                                            IN NET        ------------------
                      DESCRIPTION                        INVESTMENT(b)          TOTAL
- -------------------------------------------------------  -------------    ------------------
                                                                    
Direct financing method:
Office buildings and warehouses leased to Unisource
 Worldwide, Inc........................................  $    655,180        $ 10,919,708
Retail stores leased to Kobacker Stores, Inc...........      (376,015)          1,738,042
Centralized Telephone Bureau leased to New Valley
 Corporation...........................................       (52,236)          5,891,453
Computer Center leased to AT&T Corporation.............        60,569           7,419,202
Warehouse and manufacturing buildings leased to Gibson
 Greetings, Inc........................................    (5,845,212)         13,298,209
Warehouse and manufacturing buildings leased to Cleo,
 Inc...................................................    (4,933,279)         11,342,688
Manufacturing and product testing buildings leased to
 Simplicity Manufacturing, Inc.........................                        12,000,000
Manufacturing, distribution and office buildings leased
 to Brodart Co.........................................      (189,424)          6,193,555
Manufacturing facility to Spreckels Industries, Inc....                         5,500,000
Manufacturing facilities leased to Rochester Button
 Company, Inc..........................................    (1,003,639)          1,903,049
Office and research facility leased to Exide
 Electronics Corporation...............................                         2,031,500
Manufacturing facilities leased to DeVlieg Bullard,
 Inc...................................................                         5,092,699
Manufacturing facility leased to Penberthy Products,
 Inc...................................................                         1,077,301
Manufacturing facility and warehouse leased to Stoody
 Deloro Stellite, Inc..................................                        14,700,000
Manufacturing facilities leased Sunds Defibrator
 Woodhandling, Inc.....................................                           694,177
Retail stores leased to AutoZone, Inc..................      (321,900)         12,426,986
 
Manufacturing facility leased to Peerless Chain
 Company...............................................                         7,820,000
Retail facility leased to Wal-Mart Stores, Inc.........                         6,685,250
Manufacturing and warehouse facility leased to KSG,
 Inc...................................................                         4,698,024
Manufacturing and office facilities leased to Sybron
 Acquisition Company...................................                        24,506,072
Manufacturing and office facilities leased to NVRyan
 L.P...................................................       457,579          14,254,456
Manufacturing and generating facilities leased to High
 Voltage Engineering Corporation.......................                         7,937,394
Office/warehouse facilities leased to Stationers
 Distributing Company..................................      (732,255)          3,898,038
Bottling and Distribution facilities lease to Dr Pepper
 Bottling Company of Texas.............................                        20,945,727
Office/warehouse facility leased to Red Bank
 Distribution, Inc.....................................                        10,649,302
Day care facilities leased to Childtime Childcare,
 Inc...................................................                         1,686,816
                                                         ------------        ------------
                                                         $(12,280,632)       $215,309,648
                                                         ============        ============
 

 
                      DESCRIPTION                                          DATE ACQUIRED
 
- -------------------------------------------------------  -------------------------------------------------
                                                      
Direct financing method:
Office buildings and warehouses leased to Unisource
 Worldwide, Inc........................................  December 28, 1979 and April 29, 1980
 
Retail stores leased to Kobacker Stores, Inc...........  January 17, 1979
 
Centralized Telephone Bureau leased to New Valley
 Corporation...........................................  November 24, 1981
 
Computer Center leased to AT&T Corporation.............  November 24, 1981
 
Warehouse and manufacturing buildings leased to Gibson
 Greetings, Inc........................................  January 26, 1982
 
Warehouse and manufacturing buildings leased to Cleo,
 Inc...................................................  January 26, 1982
 
Manufacturing and product testing buildings leased to
 Simplicity Manufacturing, Inc.........................  March 3, 1983
 
Manufacturing, distribution and office buildings leased
 to Brodart Co.........................................  June 15, 1988
 
Manufacturing facility to Spreckels Industries, Inc....  December 30, 1983
 
Manufacturing facilities leased to Rochester Button
 Company, Inc..........................................  April 11, 1984
 
Office and research facility leased to Exide
 Electronics Corporation...............................  June 20, 1985
 
Manufacturing facilities leased to DeVlieg Bullard,
 Inc...................................................  April 3, 1986
 
Manufacturing facility leased to Penberthy Products,
 Inc...................................................  April 3, 1986
 
Manufacturing facility and warehouse leased to Stoody
 Deloro Stellite, Inc..................................  February 14, 1985 and December 22, 1986
 
Manufacturing facilities leased Sunds Defibrator
 Woodhandling, Inc.....................................  August 30, 1985
 
Retail stores leased to AutoZone, Inc..................  January 17, 1986 May 2, 1986; August 28, 1987 and
 
                                                         March 31, 1989
 
Manufacturing facility leased to Peerless Chain
 Company...............................................  June 18, 1986
 
Retail facility leased to Wal-Mart Stores, Inc.........  August 7, 1986
 
Manufacturing and warehouse facility leased to KSG,
 Inc...................................................  March 12, 1987
 
Manufacturing and office facilities leased to Sybron
 Acquisition Company...................................  December 22, 1988
 
Manufacturing and office facilities leased to NVRyan
 L.P...................................................  March 31, 1989 and May 16, 1989
 
Manufacturing and generating facilities leased to High
 Voltage Engineering Corporation.......................  November 10, 1988
 
Office/warehouse facilities leased to Stationers
 Distributing Company..................................  December 29, 1988
 
Bottling and Distribution facilities lease to Dr Pepper
 Bottling Company of Texas.............................  June 30, 1989
 
Office/warehouse facility leased to Red Bank
 Distribution, Inc.....................................  July 20, 1990
 
Day care facilities leased to Childtime Childcare,
 Inc...................................................  January 4, 1991
 

 
                                      F-58
   248
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
 
              SCHEDULE OF REAL ESTATE AND ACCUMULATED DEPRECIATION
                            AS OF DECEMBER 31, 1996


                                                                                                                      GROSS
                                                                                                                    AMOUNT AT
                                                                                                                      WHICH
                                                                                                                     CARRIED
                                                                                                                     AT CLOSE
                                                                                                                        OF
                                               INITIAL COST TO                         COSTS                        PERIOD(c)(d)(e)
                                                   COMPANY                          CAPITALIZED       DECREASE      ----------
                                           ------------------------    PERSONAL    SUBSEQUENT TO       IN NET
       DESCRIPTION          ENCUMBRANCES      LAND       BUILDING      PROPERTY    ACQUISITION(a)   INVESTMENT(b)      LAND
         -------            ------------   ----------   -----------   ----------   --------------   -------------   ----------
                                                                                               
Operating real estate(e):
 Hotels located in:
   Alpena, Michigan.......  $ 7,330,000    $  210,000   $ 7,551,000   $  742,500     $  925,869                     $  210,000
   Petoskey, Michigan.....    7,330,000       527,000     7,211,000      765,500        629,241                        527,000
   Livonia, Michigan......    7,566,921     3,130,000    12,410,000    2,260,000      1,064,874                      3,130,000
                            -----------    ----------   -----------   ----------     ----------                     ----------
                            $22,226,921    $3,867,000   $27,172,000   $3,768,000     $2,619,884                     $3,867,000
                            ===========    ==========   ===========   ==========     ==========                     ==========
 

 
                                                                                                        LIFE ON WHICH
                                  GROSS AMOUNT AT WHICH CARRIED                                         DEPRECIATION
                                   AT CLOSE OF PERIOD(c)(d)(e)                                            IN LATEST
                            --------------------------------------                                      STATEMENT OF
                             PERSONAL                                ACCUMULATED                           INCOME
       DESCRIPTION           PROPERTY     BUILDING        TOTAL      DEPRECIATION     DATE ACQUIRED      IS COMPUTED
         -------            ----------   -----------   -----------   ------------   -----------------   -------------
                                                                                      
Operating real estate(e):
 Hotels located in:
   Alpena, Michigan.......  $1,661,869   $ 7,557,500   $ 9,429,369      3,585,930   March 6, 1987          7-30 yrs
   Petoskey, Michigan.....   1,388,241     7,217,500     9,132,741      3,526,080   June 30, 1987          7-30 yrs
   Livonia, Michigan......   2,530,713    13,204,161    18,864,874      6,234,972   November 20, 1987
                            ----------   -----------   -----------    -----------
                            $5,580,823   $27,979,161   $37,426,984   $ 13,346,982   June 15, 1988          5-30 yrs
                            ==========   ===========   ===========    ===========

 
                                      F-59
   249
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
 
                        NOTES TO SCHEDULE OF REAL ESTATE
                          AND ACCUMULATED DEPRECIATION
 
(a) Consists of the cost of improvements and acquisition costs subsequent to
    acquisition, including legal fees, appraisal fees, title costs, other
    related professional fees and purchases of furniture, fixtures, equipment
    and improvements at the hotel properties.
 
(b) The decrease in net investment is primarily due to the amortization of
    unearned income producing constant periodic rate on the net investment in
    direct financing leases, which differ from scheduled minimum lease rentals,
    sales of properties, and writedowns of properties to net realizable value.
 
(c) At December 31, 1996, the aggregate cost of real estate owned by the Company
    and its subsidiaries for Federal income tax purposes is $601,230,573.
 
(d)
 
                    RECONCILIATION OF REAL ESTATE ACCOUNTED
                         FOR UNDER THE OPERATING METHOD
 


                                                                  DECEMBER 31,     DECEMBER 31,
                                                                      1995             1996
                                                                  ------------     ------------
                                                                             
Balance at beginning of year....................................  $360,009,561     $348,220,453
Additions.......................................................       514,977        2,842,338
Sales...........................................................                    (14,157,435)
Writedowns to net realizable value..............................      (319,685)
Reclassification from (to) investment in direct financing
  lease.........................................................    (4,630,293)       3,700,000
Reclassification to real estate held for sale...................    (7,354,107)      (1,101,904)
                                                                  ------------     ------------
Balance at end of year..........................................  $348,220,453     $339,503,452
                                                                  ============     ============

 
                   RECONCILIATION OF ACCUMULATED DEPRECIATION
 


                                                                     DECEMBER        DECEMBER
                                                                        31,             31,
                                                                       1995            1996
                                                                    -----------     -----------
                                                                              
Balance at beginning of year......................................  $80,610,386     $87,603,614
Depreciation expense..............................................    9,975,404       9,334,741
Reclassification to real estate held for sale.....................   (2,249,921)
Reclassification to direct financing lease........................     (732,255)       (667,565)
Writeoff resulting from sales of property.........................                   (4,347,537)
                                                                    -----------     -----------
Balance at end of year............................................  $87,603,614     $91,923,253
                                                                    ===========     ===========

 
(e)
 
                    RECONCILIATION FOR OPERATING REAL ESTATE
 


                                                                     DECEMBER        DECEMBER
                                                                        31,             31,
                                                                       1995            1996
                                                                    -----------     -----------
                                                                              
Balance at beginning of year......................................  $69,187,881     $55,369,375
Additions.........................................................    1,580,013         578,005
Reclassification to real estate held for sale.....................   (9,442,947)
Writedown to net realizable value.................................   (1,000,000)
Sales and exchange of property....................................   (4,955,572)    (18,520,396)
                                                                    -----------     -----------
Balance at close of year..........................................  $55,369,375     $37,426,984
                                                                    ===========     ===========

 
                                      F-60
   250
 
                   CORPORATE PROPERTY ASSOCIATES PARTNERSHIPS
 
                        NOTES TO SCHEDULE OF REAL ESTATE
                  AND ACCUMULATED DEPRECIATION -- (CONTINUED)
 
                   RECONCILIATION OF ACCUMULATED DEPRECIATION
                             OPERATING REAL ESTATE
 


                                                                     DECEMBER        DECEMBER
                                                                        31,             31,
                                                                       1995            1996
                                                                    -----------     -----------
                                                                              
Balance at beginning of year......................................  $17,915,786     $14,481,112
Depreciation expense..............................................    2,267,157       1,215,149
Reclassification to real estate held for sale.....................   (3,834,823)
Writeoff resulting from sales and exchange........................   (1,867,008)     (2,349,279)
                                                                    -----------     -----------
Balance at end of year............................................  $14,481,112     $13,346,982
                                                                    ===========     ===========

 
                                      F-61
   251
 
                                                                      APPENDIX A
   252
 
Corporate Property Associates
Corporate Property Associates 2
Corporate Property Associates 3
Corporate Property Associates 4
Corporate Property Associates 5
Corporate Property Associates 6
Corporate Property Associates 7
Corporate Property Associates 8
Corporate Property Associates 9
50 Rockefeller Center
New York, New York 10020
 
Gentlemen:
 
     You have requested that Robert A. Stanger & Co., Inc. ("Stanger") provide
an opinion to Corporate Property Associates, Corporate Property Associates 2,
Corporate Property Associates 3, Corporate Property Associates 4, Corporate
Property Associates 5, Corporate Property Associates 6, Corporate Property
Associates 7, Corporate Property Associates 8 and Corporate Property Associates
9 (the "CPA Partnerships") as to the fairness from a financial point of view to
the limited partners of the CPA Partnerships (the "Unitholders") of certain
allocations of shares (the "Listed Shares") which would be effective following
the approval by the CPA Partnerships of a proposed consolidation (the
"Consolidation") of the CPA Partnerships into Carey Diversified LLC, a newly
formed limited liability company organized in Delaware (the "Company").
 
     We have been advised by the General Partners and the CPA Partnerships that
(i) 24,388,032 or 10,172,692 Listed Shares will be issued in the Consolidation
assuming Maximum and Minimum Participation as defined below, and that such
Listed Shares shall be allocated to the CPA Partnerships as summarized on
Exhibit I hereto; and (ii) Unitholders in each CPA Partnership may elect to
retain an interest in the CPA Partnership in which they are limited partners and
receive subsidiary partnership units (the "Subsidiary Partnership Units") which
will be issued in nine series. We have been advised that the distributions to
the holders of each series of Subsidiary Partnership Units will be measured by
reference to the performance of those properties that are attributable to the
respective CPA Partnerships as they existed prior to the Consolidation.
 
     Stanger, founded in 1978, provides information, research, investment
banking and consulting services to clients throughout the United States,
including major New York Stock Exchange member firms and insurance companies and
over seventy companies engaged in the management and operation of partnerships
and real estate investment trusts. The investment banking activities of Stanger
include financial advisory services, asset and securities valuations, industry
and company research and analysis, litigation support and expert witness
services, and due diligence investigations in connection with both publicly
registered and privately placed securities transactions.
 
     Stanger, as part of its investment banking business, is regularly engaged
in the valuation of businesses and their securities in connection with mergers,
acquisitions, and reorganizations and for estate, tax, corporate and other
purposes. In particular, Stanger's valuation practice principally involves
partnerships, partnership securities and assets typically owned through
partnerships including, but not limited to, real estate, mortgages secured by
real estate, oil and gas reserves, cable television systems, and equipment
leasing assets.
 
     In arriving at the opinion set forth below, we have:
 
     - Performed appraisals of each Partnership's portfolio of real properties
       pursuant to a separate engagement between Stanger and the Partnerships;
 
     - Reviewed a draft of the Consent Solicitation Statement/Prospectus in
       substantially the form which will be filed with the Securities & Exchange
       Commission (the "SEC") and provided to Unitholders by the CPA
       Partnerships and the Company;
 
                                        1
   253
 
     - Reviewed the financial statements of the CPA Partnerships contained in
       Forms 10-K, as amended, filed with the SEC for the CPA Partnerships' 1995
       and 1996 fiscal years and Forms 10-Q, as amended, filed with the SEC for
       the quarter ended June 30, 1997;
 
     - Reviewed certain operating and financial information (including property
       level financial statements and operating budgets for each property)
       relating to the business, financial condition and results of operations
       of the CPA Partnerships and discussed with management of the CPA
       Partnerships the operations, business plan, historical financial
       statements, budgets and future prospects of the CPA Partnerships;
 
     - Reviewed the methodology used by the General Partners to allocate Listed
       Shares among the CPA Partnerships; and
 
     - Conducted such other studies, analyses and inquiries as we deemed
appropriate.
 
     The CPA Partnerships requested that Stanger opine as to the fairness, from
a financial point of view, of the allocation of the Listed Shares among the CPA
Partnerships assuming all Unitholders elect to receive Listed Shares and that
either all CPA Partnerships elect to participate in the Consolidation (the
"Maximum Participation Scenario") or the minimum number of CPA Partnerships
participate in the Consolidation (the "Minimum Participation Scenario"). The
Minimum Participation Scenario assumes the consolidation of only CPA:1, CPA:2,
CPA:3, CPA:5, and CPA:7.
 
     To evaluate the fairness, from a financial point of view, of the allocation
of Listed Shares among the CPA Partnerships, we compared the estimated net asset
value to be contributed to the Company by each CPA Partnership to the estimated
net asset value of the CPA Partnerships as a Group. We observed that Total
Exchange Values were assigned to the CPA Partnerships by the General Partners
based on: (i) appraisals provided by Stanger of the estimated value of the real
estate portfolio of each CPA Partnership as of March 31, 1997; (ii) valuations
made by the General Partners of each CPA Partnership's other assets and
liabilities as of June 30, 1997; (iii) adjustments made by the General Partners
to the foregoing values to reflect cash distributions made by the CPA
Partnership in July 1997, the estimated value of litigation claims of certain
CPA Partnerships, the General Partners' 1% interest in sale/financing proceeds
which will be retained in the Consolidation, certain returns due to the General
Partners which relate to properties which have previously been sold by the CPA
Partnerships, and the estimated change in the value of two properties as a
result of material events occurring subsequent to the appraisal date; and (iv)
the costs of the Consolidation to be allocated among the CPA Partnerships in
proportion to their Total Exchange Value before such cost allocation. We further
observed that the General Partners intend to make such pre-consolidation cash
distributions to Unitholders in each CPA Partnership as may be necessary to
cause the relative Total Exchange Values of the CPA Partnerships as of the
closing date to be substantially equivalent to the relative Total Exchange
Values as of June 30, 1997. Relying on these Total Exchange Values, we observed
that the allocation of Listed Shares offered to each CPA Partnership reflects
the net value of the assets contributed to the Company by each CPA Partnership
after deducting a pro rata share of the costs associated with the Consolidation.
 
     In rendering this opinion, Stanger relied, without independent
verification, on the accuracy and completeness of all financial and other
information contained in the Consent Solicitation Statement/ Prospectus or that
was otherwise publicly available or furnished or otherwise communicated to us.
Stanger has not made an independent evaluation or appraisal of the
determinations of the non-real estate assets and liabilities of the CPA
Partnerships. Stanger relied upon the balance sheet value determinations for the
CPA Partnerships and the adjustments made by the General Partners to arrive at
the Total Exchange Values. We have also relied upon the assurance of the CPA
Partnerships and the General Partners that the calculations made to determine
Listed Share allocations among the CPA Partnership and within each CPA
Partnership between the General Partners and the Unitholders are consistent with
the provisions of each CPA Partnership's Partnership Agreement, that any
financial projections or pro forma statements or adjustments provided to us were
reasonably prepared and adjusted on bases consistent with actual historical
experience and reflect the best currently available estimates and good faith
judgments, that no material changes have occurred in the CPA Partnerships' asset
or liability values subsequent to valuation dates cited above or in the real
estate
 
                                        2
   254
 
portfolio values subsequent to March 31, 1997 which are not reflected in the
Partnerships' Exchange Values, and that the CPA Partnerships and the General
Partners are not aware of any information or facts regarding the CPA
Partnerships that would cause the information supplied to us to be incomplete or
misleading.
 
     We were not asked to and therefore did not perform an analysis with respect
to any combinations of CPA Partnership participation other than those noted
above. Further, we are not opining as to whether or not any specified
combination will result from the Consolidation. We were not requested to and did
not: (a) select the method of determining the allocation of the Listed Shares or
Subsidiary Partnership Units or establish the allocation; (b) make any
recommendations to the Unitholders, General Partners or the CPA Partnerships
with respect to whether to approve or reject the Consolidation or whether to
elect to receive Listed Shares or Subsidiary Partnership Units; or (c) express
any opinion as to (i) the impact of the Consolidation with respect to
combinations of participating CPA Partnerships other than those specifically
identified herein; (ii) the tax consequences of the Consolidation for
Unitholders or for the Company; (iii) the potential impact of any preferential
return on Subsidiary Partnership Units or the Company's fee structure on the
cash flow received from, or the market value of, Listed Shares of the Company
received by the CPA Partnerships; (iv) the potential capital structure of the
Company or its impact on the financial performance of the Listed Shares or the
Subsidiary Partnership Units; (v) the potential impact on the fairness of the
allocations of any subsequently discovered environmental or contingent
liability; or (vi) whether or not alternative methods of determining the
relative amounts of Listed Shares and Subsidiary Partnership Units to be issued
would have also provided fair results or results substantially similar to those
of the allocation methodology used.
 
     Further, we are not expressing any opinion as to (a) the fairness of any
terms of the Consolidation (other than the fairness of the allocations of the
Listed Shares for the combinations of participating CPA Partnerships as
described above) or the amounts or allocations of Consolidation costs or the
amounts of Consolidation costs borne by Unitholders at various levels of
participation in the Consolidation; (b) the relative value of the Listed Shares
and the Subsidiary Partnership Units to be issued in the Consolidation; (c) the
prices at which the Listed Shares or Subsidiary Partnership Units may trade
following the Consolidation or the trading value of the Listed Shares or
Subsidiary Partnership Units to be received compared with the current fair
market value of the CPA Partnerships' portfolios or other assets if liquidated
in real estate markets; and (d) alternatives to the Consolidation.
 
     Based upon and subject to the foregoing, it is our opinion that the
allocation of the Listed Shares to the CPA Partnerships pursuant to the
Consolidation assuming the participation scenarios cited herein is fair to the
Unitholders of the CPA Partnerships from a financial point of view.
 
     The preparation of a fairness opinion is a complex process and is not
necessarily susceptible to partial analysis or summary description. We have
advised the CPA Partnerships and the General Partners that our entire analysis
must be considered as a whole and that selecting portions of analyses and the
factors considered, without considering all analyses and factors, could create
an incomplete view of the evaluation process underlying this opinion.
 
     Our opinion is based on business, economic, real estate market, and other
conditions as of the date of our analysis and addresses the Consolidation in the
context of information available as of the date of our analysis. Events
occurring after that date could affect the value of the assets of the CPA
Partnerships or the assumptions used in preparing the opinion.
 
Very truly yours,
 
/s/ ROBERT A. STANGER & CO., INC.
- ------------------------------------
Robert A. Stanger & Co., Inc.
Shrewsbury, New Jersey
October 15, 1997
 
                                        3
   255
 
                                                                       EXHIBIT I
 
                          ALLOCATION OF LISTED SHARES
 


                                                                         ALLOCATION OF
                                                                        LISTED SHARES(1)
                                                                        ----------------
                                                                     
        Corporate Property Associates.................................      1,052,185
        Corporate Property Associates 2...............................      1,692,873
        Corporate Property Associates 3...............................      2,798,430
        Corporate Property Associates 4...............................      2,841,138
        Corporate Property Associates 5...............................      2,079,320
        Corporate Property Associates 6...............................      3,326,115
        Corporate Property Associates 7...............................      2,549,884
        Corporate Property Associates 8, L.P..........................      4,894,290
        Corporate Property Associates 9, L.P..........................      3,153,797

 
- ---------------
(1) Assumes all Unitholders elect to receive Listed Shares.
   256
 
                                                                      APPENDIX B
   257
 
                           PORTFOLIO APPRAISAL REPORT
 
                        CORPORATE PROPERTY ASSOCIATES 1
                        CORPORATE PROPERTY ASSOCIATES 2
                        CORPORATE PROPERTY ASSOCIATES 3
                        CORPORATE PROPERTY ASSOCIATES 4
                        CORPORATE PROPERTY ASSOCIATES 5
                        CORPORATE PROPERTY ASSOCIATES 6
                        CORPORATE PROPERTY ASSOCIATES 7
                        CORPORATE PROPERTY ASSOCIATES 8
                        CORPORATE PROPERTY ASSOCIATES 9
   258
 
                               TABLE OF CONTENTS
 


                                                                                        PAGE
                                                                                        ----
                                                                                     
Letter of Transmittal.................................................................    1
Identification of Subject Portfolios..................................................    4
Property Ownership and History........................................................    4
Purpose of Appraisal..................................................................    4
Function of Appraisal.................................................................    4
Scope of Appraisal....................................................................    4
Date of Valuation.....................................................................    6
Value Definition......................................................................    6
Valuation Methodology.................................................................    7
  Site Inspections and Data Gathering.................................................    8
  Lease Review........................................................................    9
  Market Rental Rates.................................................................    9
  Highest and Best Use................................................................    9
  Operational Projections.............................................................   10
  Reversion...........................................................................  ...
  Selection of Discount Rates.........................................................   11
Portfolio Value Conclusions...........................................................   13
Portfolio Summaries...................................................................   14
Assumptions and Limiting Conditions...................................................   32

 
                                        i
   259
 
May 15, 1997
 
W. P. Carey & Co., Inc.
620 Park Avenue, 4th Floor
New York, NY 10020
 
Gentlemen:
 
     You have engaged Robert A. Stanger & Co., Inc. ("Stanger") to estimate the
value of the real property portfolios (the "Portfolios") owned by Corporate
Property Associates 1, Corporate Property Associates 2, Corporate Property
Associates 3, Corporate Property Associates 4, Corporate Property Associates 5,
Corporate Property Associates 6, Corporate Property Associates 7, Corporate
Property Associates 8 and Corporate Property Associates 9, (hereinafter the
"Partnerships"). Such appraisal reflects the estimated market value of the
leased fee interests or, where appropriate, fee simple interests in the
portfolios of real property owned by the Partnerships (the "Portfolio
Valuations") as of March 31, 1997.
 
     This report is prepared in accordance with an agreement between Robert A.
Stanger & Co., Inc. and W. P. Carey & Co., Inc. ("Carey") and the Partnership,
dated April 7, 1997. Pursuant to the agreement, Stanger has been engaged to
perform the appraisal on a limited scope basis using a summary report format in
conformity with the departure provisions of the Uniform Standards of
Professional Appraisal Practice of the Appraisal Institute, relying solely upon
the Income Approach to value. As such, the report differs from a self-contained
appraisal report in that (i) the data is limited to the summary data and
conclusions presented, and (ii) the cost and market approaches were excluded and
the conclusions were based upon the income approach. Due to the type of the real
estate owned by the Partnerships and the nature of the lease terms, the
engagement calls for these assets to be valued utilizing a discounted cash flow
analysis, subject to existing leases and debt in place. We have therefore valued
the net cash flows related to triple net leases with reversion to underlying
real estate value only after the primary lease term and any renewal options
deemed favorable to the tenant have been exhausted.
 
     Our valuation has been based in part upon information supplied to us by
Carey and the Partnerships including but not limited to: lease abstracts;
renewal and purchase option status; information relating to the creditworthiness
of tenants; schedules of current lease rates, income, expenses, cash flow and
related financial information; property descriptive information, physical
condition of improvements and acquisition appraisals; information relating to
mortgage encumbrances; and, where appropriate, proposed sales terms, sales
agreements and supporting documentation. We have also visited the offices of
Carey and the Partnerships in New York, New York and have interviewed relevant
management personnel. We have relied upon such information and have assumed that
the information provided by Carey and the Partnerships is accurate and complete.
We have not attempted to independently verify such information.
 
     We are advised by Carey and the Partnerships that the purpose of the
appraisals is to estimate the value of the leased fee interests or, where
appropriate, fee simple interests in the Portfolios under market conditions as
of the appraisal date and subject to existing leases and debt in place, and that
the Portfolio Valuations will be used in connection with a proposed merger of
Partnerships in exchange for shares of a newly formed limited liability company
(the "LLC") and assumption of existing indebtedness (the "Transaction"). Stanger
understands that the Portfolio Valuations may be reviewed and utilized in
connection with the Transaction and Stanger agrees to the use of the Portfolio
Valuations for this purpose subject to the terms and conditions of the
agreements related thereto.
 
     For these purposes, this summary appraisal report was prepared stating our
opinion as to the market value of the Portfolios as of March 31, 1997. This
report may be summarized and referenced in the proxy statement for the
Partnerships relating to the Transaction, subject to prior review by Stanger.
However, the attached summary appraisal report should be reviewed in its
entirety and is subject to the assumptions and limiting
 
                                        1
   260
 
conditions contained herein. Background information and analysis upon which
value conclusions are based has been retained in our files.
 
     Our review was undertaken solely for the purpose of providing an opinion of
value, and we make no representation as to the adequacy of such review for any
other purpose. Our opinion is expressed with respect to the total value of each
of the real estate portfolios, assuming existing financing and lease contracts,
in which the Partnerships have an interest and not with respect to limited
partners' allocations. Stanger has no present or contemplated future interest in
the properties, the Partnerships, the proposed LLC or Carey.
 
     The appraisal is only an estimate of the aggregate market value of the
leased fee interests or, where appropriate, fee simple interests in the
Portfolios as of the date of valuation and should not be relied upon as being
the equivalent of the price that would necessarily be received in the event of a
sale or other disposition of the properties in the Portfolios. Changes in
corporate financing rates generally, changes in individual tenant
creditworthiness, changes in tenant motivation with respect to the exercise of
renewal or purchase options, or changes in real estate property markets may
result in higher or lower values of real property. The use of other valuation
methodologies might produce a higher or lower value. However, in our opinion,
the use of the discounted cash flow methodology and, where appropriate, the
income capitalization method, is appropriate and reasonable. Our opinion is
subject to the assumptions and limiting conditions set forth herein. We have
used methods and assumptions deemed appropriate in our professional judgment;
however, future events may demonstrate that the assumptions were incorrect or
that other, different methods or assumptions may have been more appropriate.
 
     This abbreviated valuation report provides our value conclusion with
respect to the Portfolios, definitions of value, and discussions of the
valuation methodology employed, assumptions, and limiting conditions.
 
                                          Sincerely,
 
                                          /s/ ROBERT A. STANGER & CO., INC.
 
                                          --------------------------------------
                                          Robert A. Stanger & Co., Inc.
                                          Shrewsbury, New Jersey
 
                                        2
   261
 
                      IDENTIFICATION OF SUBJECT PORTFOLIOS
 
     The subjects of this appraisal are the real property portfolios (the
"Portfolios") in which Corporate Property Associates, Corporate Property
Associates 1, Corporate Property Associates 2, Corporate Property Associates 3,
Corporate Property Associates 4, Corporate Property Associates 5, Corporate
Property Associates 6, Corporate Property Associates 7, Corporate Property
Associates 8 and Corporate Property Associates 9 (the "Partnerships") own leased
fee or fee simple interests. The Portfolios include office, industrial/warehouse
facilities, retail and hotel properties. A listing of the properties in each
Portfolio is provided in the "Portfolio Summaries" section of this report.
 
                         PROPERTY OWNERSHIP AND HISTORY
 
     During the past three years, the properties have been owned continuously by
the Partnerships, with the exception of the Furon property located at 1395
Danner Drive, Aurora, Ohio, which we have been advised will be acquired during
the second quarter of 1997 by Corporate Property Associates 8 and Corporate
Property Associates 9 through an exchange for two other properties currently
owned and leased to the Furon Company by Corporate Property Associates 8 and 9.
 
                              PURPOSE OF APPRAISAL
 
     The purpose of this appraisal is to estimate the market value of the leased
fee or, where appropriate, fee simple interests in the real property Portfolios
subject, as appropriate, to existing leases and debt in place under market
conditions as of March 31, 1997.
 
                             FUNCTION OF APPRAISAL
 
     The function of this appraisal is to provide a current estimate of market
value of the Portfolios for use solely by the Partnerships in connection with
the proposed merger of the Partnerships in exchange for shares of a newly formed
limited liability company and the assumption of existing indebtedness. No
representation is made as to the adequacy of this appraisal for any other
purpose.
 
                               SCOPE OF APPRAISAL
 
     The Portfolio Valuations have been prepared on a limited scope basis using
a summary report format in conformity with the departure provisions of the
Uniform Standards of Professional Appraisal Practice of the Appraisal Institute,
in accordance with agreements between Robert A. Stanger & Co., Inc. and Carey
and the Partnerships, dated April 7, 1997. Pursuant to the agreements, Stanger
has relied solely upon the income approach to value and did not employ the
"cost" or "sales comparison" approaches (as described below).
 
     In estimating the value of a property, appraisers typically consider three
approaches to value: the cost approach, the market data or sales comparison
approach, and the income approach. The value estimate by the cost approach
incorporates separate estimates of the value of the unimproved site under its
highest and best use and the value of the improvements less observed accrued
depreciation resulting from physical wear and tear and functional and/or
economic obsolescence. The market data or sales comparison approach involves a
comparative analysis of the subject property with other similar properties that
have sold recently or that are currently offered for sale in the market. The
income approach involves an economic analysis of the property based on its
potential to provide future net annual income. With respect to leased properties
and the valuation of leased fee interests, a discounted cash flow analysis
("DCF") is commonly utilized. The DCF method ascribes a present value to the
future cash flows associated with operating the property and the ultimate
reversion value of the property, based upon a discount rate commensurate with
the risks inherent in ownership of the property and with rates of return offered
by alternative investment opportunities.
 
     Pursuant to the terms of our engagement, the Portfolio Valuations were
performed solely using the income approach. Since a primary buyer group for
properties of the type appraised herein is investors, the
 
                                        3
   262
 
income approach was deemed an appropriate valuation methodology. Further, given
the primary criteria used by buyers of properties of the type appraised herein
and the existence of generally long-term net leases on the properties, the cost
approach was considered less reliable than the income approach. The sales
comparison approach was also considered less reliable than the income approach
given the primary criteria used by buyers of properties of the type appraised
herein, the existence of generally long-term net leases on the properties, and
the relative lack of sufficient reliable data from recent transactions involving
properties comparable to the subject properties. Consequently, given these
factors, the income approach was considered a reasonable approach to valuation
for the subject Portfolio.
 
     In addition, unless otherwise noted in this report, the leased fee
interests have been valued utilizing a discounted cash flow analysis applied to
equity cash flows after debt service based on existing financing, which
financing has been represented by the owner as being assumable. We have
therefore valued net cash flows related to the lease without reversion to
underlying real estate value until the primary lease term and any renewal or
purchase options deemed favorable to the tenant have been exhausted. Fee simple
property interests were valued utilizing either the income capitalization and/or
the discounted cash flow method. Changes in corporate financing rates generally,
in individual tenant creditworthiness, in tenant motivation with respect to the
exercise of renewal options, or in real estate property markets may result in
higher or lower values of real property. The use of other valuation
methodologies might produce a higher or lower value. Our opinion is subject to
the assumptions and limiting conditions set forth herein.
 
     Departures -- Uniform Standards of Professional Practice -- With respect to
limited appraisals, the departure provisions of the Uniform Standards of
Professional Appraisal Practice permit departures from the specific guidelines
of Standard 1. In this report the following departures were taken:
 

                                  
Standard Rule 1-4 (a)                The cost and market approaches are excluded, and the
                                     conclusions are based solely on the income approach (see
                                     Valuation Methodology).

 
                               DATE OF VALUATION
 
     The date of valuation for the Portfolios is March 31, 1997.
 
                                VALUE DEFINITION
 
     Market value, as defined by the Appraisal Institute, is the most probable
price as of a specified date, in cash, in terms equivalent to cash, or in other
precisely revealed terms, for which the specified property rights should sell
after reasonable exposure in a competitive market under all conditions requisite
to a fair sale, with the buyer and seller each acting prudently, knowledgeably
and for self-interest, and assuming that neither is under undue duress. As used
in this report, market value is based on a sale of the subject property rights
for cash and the assumption of existing third-party indebtedness encumbering the
properties.
 
     Implicit in this definition is the consummation of a sale as of a specified
date and the passing of title from seller to buyer under conditions whereby:
 
        (a) buyer and seller are typically motivated;
 
          (b) both parties are well informed or well advised, and each acts in a
              manner he considers in his own best interest;
 
          (c) a reasonable time is allowed for exposure in the open market;
 
          (d) payment is made in terms of cash in U.S. dollars or the
              substantial equivalent thereof, and the assumption of existing
              indebtedness;
 
          (e) the price represents the normal consideration for the property
              sold unaffected by special sales concessions granted by anyone
              associated with the sale.
 
                                        4
   263
 
     The property rights appraised in this report are leased fee interests and,
where appropriate, fee simple interests. Leased fee interest is defined as an
ownership interest held by a landlord with the right to use and occupancy
conveyed by lease to others, and usually consists of the right to receive rent
and the right to repossession at the termination of the lease. Fee simple
interest is defined as absolute ownership unencumbered by any other interest or
estate, subject only to the limitations of eminent domain, escheat, police
power, and taxation.
 
     The appraisal includes the value of land, land improvements such as paving,
fencing, on-site sewer and water lines, the buildings and, with respect to the
hotel properties only, furniture fixtures and equipment necessary to achieve the
operating results which formed the basis of the valuation as of March 31, 1997.
Except for the hotel furniture, fixtures and equipment, as noted above, the
appraisal does not include supplies, materials on hand, inventories, furniture,
equipment or other personal property, company records, or current or intangible
assets that may exist; it pertains only to items considered as real estate.
 
                             VALUATION METHODOLOGY
 
     Pursuant to the terms of this engagement, Stanger has estimated the
aggregate value of the Partnerships' leased fee or, where appropriate, fee
simple interests in the Portfolios based solely on the income approach to
valuation. (Appraisers typically consider three approaches in valuing real
property: the cost approach, the income approach, and the sales comparison, or
market data, approach. The type and age of a property, the nature of the leases,
market conditions and the quantity and quality of data affect the applicability
of each approach in a specific appraisal situation.)
 
     The income approach is based on the assumption that the value of a property
or portfolio of properties can be represented by the present worth of future
cash flows. In these Portfolio Valuations, a discounted cash flow ("DCF")
analysis is used to determine the value of the leased fee interests in the
portfolios of properties based upon the lease and financing that encumber each
property, reflecting representations by the owner that such financing is
assumable. Fee simple property interests are valued utilizing either the income
capitalization and/or the discounted cash flow method. The indicated value by
the income approach represents the amount an investor might reasonably be
expected to pay for the expectation of receiving the net cash flow after debt
service from each Portfolio's properties during the subject lease terms and the
proceeds from the ultimate sale of each Portfolio's properties after repayment
of remaining mortgage debt.
 
     Unless otherwise noted herein, in applying the DCF analysis, we utilized
pro forma statements of operations for each of the properties prepared in
accordance with the leases and financing which currently encumber the
properties. The properties are assumed to be sold after the expiration of the
initial lease term and any renewal terms deemed favorable to the tenants (i.e.,
where the tenant has an option to renew at a rental rate materially below the
projected market rate rent at the time of the renewal option, it is assumed that
such option will be exercised).
 
     The reversion value of the properties which can be realized upon sale is
calculated based on the current economic rental rate deemed reasonable for each
property, escalated at a rate indicative of current expectations in the
marketplace for the property. The market-rate net income of the properties at
the year of sale is then capitalized at an appropriate rate reflecting the age,
anticipated functional and economic obsolescence and competitive position of the
properties to determine the reversion value of the properties. Where properties
were deemed to have reached the limit of functional utility and useful life at
the time of lease expiration, the reversion was computed based on estimated land
value. Net proceeds to equity owners were determined by deducting estimated
costs of sale and principal and any accrued interest balances due on the
properties' mortgage debt in the projected year of sale based on each mortgage's
amortization schedule.
 
     Finally, (i) the discounted present value of the equity cash flow stream
from operations (after debt service) and the discounted present value of net
proceeds from sale, and (ii) the outstanding debt balance as of March 31, 1997
for each property were summed to arrive at a total estimated value for each
Portfolio. The resulting Portfolio Values were then adjusted for any joint
venture interests in the properties based on information provided by Carey and
the Partnerships to arrive at the final Portfolio Values.
 
                                        5
   264
 
     The following describes more fully the steps involved in the valuation
methodology.
 
SITE INSPECTIONS AND DATA GATHERING
 
     In conducting the Portfolio Valuations, representatives of Stanger
performed site inspections of the properties during 1995 and 1996 in the context
of a prior appraisal of the Portfolios. In the course of these site visits, the
physical facilities of each property were inspected, current market rental rates
for competing properties were obtained, information on the local market was
gathered, and where possible, the tenant's facilities manager was interviewed
concerning the property, its role in company operations, and other factors.
Information gathered during the site inspection was supplemented by a review of
published information concerning economic, demographic and real estate trends in
local, regional and national markets, and by information updates provided by
management and obtained through telephonic interviews of local market
information sources.
 
     In conducting the appraisals, Stanger also interviewed and relied upon
Carey management personnel to obtain information relating to the condition of
each property, including any deferred maintenance, capital budgets, known
environmental conditions, status of on-going or newly planned property
additions, reconfigurations, improvements, and other factors affecting the
physical condition of the property improvements.
 
     Stanger also interviewed Carey's management and acquisitions personnel
regarding competitive conditions in net lease property markets, tenant credit
trends affecting the properties, certain lease and financing factors, and
historical and anticipated lease revenues and expenses. Stanger also reviewed
historical operating statements for each of the properties in the subject
Portfolios.
 
     In addition, Stanger reviewed the acquisition criteria and projection
parameters used by real estate investors. Such reviews included a search of real
estate data sources and publications concerning real estate buyer's criteria,
interviews with sources deemed appropriate in certain local markets (including
local appraisers and real estate brokers) to confirm acquisition criteria used,
and direct telephonic interviews with major national investors, owners and
managers of net lease property portfolios and financing sources for net lease
transactions in the marketplace, to investigate the interaction of such factors
as required equity rates of return, initial equity yield requirements, tenant
credit profile, type of property, and the terms of available financing.
 
     Stanger also compiled data on actual transactions involving net leased
properties, from which acquisition criteria and parameters were extracted.
Information on actual property transactions was obtained during the site
inspections and from direct telephonic interviews of local appraisers and real
estate brokers, and major national investors, owners and managers of net leased
properties, and from other publicly available sources. In addition, Stanger
reviewed data provided by Carey on actual acquisitions and sales involving Carey
and affiliated entities.
 
LEASE REVIEW
 
     Lease abstracts were provided by Carey and the Partnerships and were relied
upon in the preparation of operational projections for each property (as
discussed below). Stanger reviewed such lease abstracts and interviewed Carey
management personnel to ascertain any renegotiated terms and modifications and
the status of various options and other factors. Provisions considered and
incorporated into the operational projections included current lease rate,
escalation factors, percentage rent provisions, renewal options and terms, and
purchase options and terms.
 
MARKET RENTAL RATES
 
     Representatives of Stanger collected available data on rental rates at
competing properties in each local or regional market. Data collected at the
time of the site inspection was updated with published data and direct
telephonic contacts with local brokers and leasing agents.
 
                                        6
   265
 
HIGHEST AND BEST USE
 
     Highest and best use is defined as:
 
        The reasonable probable and legal use of vacant land or an improved
        property, which is physically possible, appropriately supported,
        financially feasible, and that results in the highest value. The four
        criteria the highest and best use must meet are legal permissibility,
        physical possibility, financial feasibility, and maximum profitability.
 
     In conformity with the provisions of its engagement, Stanger evaluated each
site's highest and best use as currently improved. Based upon the review of each
of the sites, the highest and best use of each of the properties remains as
currently improved, unless otherwise noted herein.
 
OPERATIONAL PROJECTIONS
 
     Based on the lease and market rent analysis, rental revenue projections
were developed for each property in each of the Portfolios based on the terms of
existing leases (or, in the case of property not subject to long-term net
leases, based on analysis of market rents and historical rents achieved at the
property). Where lease terms included percentage rent provisions, available
sales data were reviewed for each property and sales levels were projected based
on escalation factors deemed appropriate in light of the current level of sales,
area trends and parameters utilized by buyers of similar properties. Percentage
rents were then calculated based on the resulting sales levels and contract
provisions relating to sales breakpoints and percentage rent participations.
 
     Lease renewals were analyzed based on escalated current market rental
rates. The annual market rent escalation rates utilized were based on local
market conditions in the area of each property, inflation rates, the projected
holding period of the property and rental rate growth parameters applied by
investors in similar type properties. Where projected market rental rates at the
time of a renewal option materially exceeded the contractual lease renewal rate,
the renewal option was assumed to be exercised.
 
     Where appropriate, vacancy and collection losses were factored into the
analysis. A property management fee deemed appropriate for retaining a
professional real estate organization to manage the specific type of property
was included in the projections. In the case of net leased properties, the fee
utilized was 1% of rental revenues. Expenses relating solely to partnership
investor reporting and accounting were excluded.
 
     Debt service payments were deducted from net operating income for each
property consistent with the terms of the existing financing. For properties
where existing debt matures during the lease term, the refinancing capability of
the property was reviewed based upon lending criteria utilized by financing
sources, including loan-to-value ratios and debt service coverage requirements.
For properties meeting such lending criteria, debt balances at maturity of the
existing mortgage were considered refinanced at interest rates and amortization
schedules deemed appropriate for the property. Finally, where a capital expense
reserve, deferred maintenance or extraordinary capital expenditures were
required for an individual property, the cash flows and value were adjusted
accordingly.
 
REVERSION
 
     In the course of performing the appraisals, Stanger reviewed available
sales transactions of similar investment properties as well as market data
relating to overall capitalization rates for similar properties in the general
location of the subject properties. As described above, acquisition criteria
used by buyers of similar properties were also reviewed. Based upon these
reviews and considering such factors as age, quality, anticipated functional and
economic obsolescence, competitive position of the property, the projected date
of sale, and buyers' acquisition criteria, appropriate terminal capitalization
rates were selected. Where properties were deemed to have reached the limit of
functional utility and useful life at the time of lease expiration, the
reversion was computed based on escalated land value.
 
     Based upon current market rate rents, estimated escalation factors, and the
estimated vacancy rate and other property operating expenses incurred by the
owner, net operating income during the twelve months following the lease
expiration was estimated. The resulting net operating income estimate was
capitalized to
 
                                        7
   266
 
determine residual value. The residual value was discounted, after deducting
appropriate sales expenses and mortgage balances, if any, outstanding at the
time of sale, to a present value. The discount rate employed was based on
current acquisition criteria and target rates of return among commercial
property investors.
 
     Where any property lease included a purchase option for the lessee, the
purchase option price was compared to the projected value of the property based
on projected market rental rates (and where appropriate, contractual rent under
the lease agreement). Where the purchase option price was less than the
projected market value of the property or the purchase option provided a
significant financial benefit to the tenant relative to its remaining lease
obligation, the purchase option was deemed exercised; otherwise the purchase
option was deemed expired.
 
SELECTION OF DISCOUNT RATES
 
     Distinct discount rates were then applied to the operating cash flow
projections and the reversion values.
 
     - OPERATING CASH FLOW -- The selection of the appropriate discount rate for
       determining the present value of future operating cash flow streams from
       each net leased property was based primarily upon such factors as the
       creditworthiness of the tenant, the length of the lease term, and the
       general interest rate environment.
 
       Specifically, Stanger conducted an analytical review of the financial
       statements of the tenants/guarantors under the subject leases. In the
       course of this review, Stanger analyzed the most recent available
       financial statements of the tenants/guarantors, focusing primarily on the
       balance sheet, profit and loss statement, cash flow statement and
       management's discussion of capital resources and liquidity. Various
       measures of financial strength were derived and reviewed to evaluate the
       tenant's ability to fulfill the lease obligation. These factors
       encompassed size, leverage, capital structure, profitability, cash flow,
       debt service and fixed charges coverage and liquidity. Stanger also
       investigated each tenant's/guarantor's corporate debt ratings, if any,
       issued by Nationally Recognized Statistical Rating Organizations (for
       example, Standard & Poors and/or Moody's), and financial strength ratings
       assigned by Value Line.
 
       Stanger also reviewed the interest rate environment as of the date of the
       Portfolio Valuations, including long-term corporate bond yields. In
       particular, data sources were screened to determine the yield-to-maturity
       among corporate bonds based on various maturities and credit ratings.
       This analysis was conducted to establish a base discount rate, determined
       by the marketplace, to reflect the risk of holding corporate debt with
       credit quality commensurate with the lease guarantor's creditworthiness
       and a term approximately equal to the remaining lease term for each
       property. Premiums deemed appropriate were then added to the base
       discount rate to reflect the risks associated with real estate, leverage,
       and, where appropriate, above-market lease rates or factors unique to the
       individual lease or tenant. In particular, where contract rent exceeded
       market rent, the base discount rate used to value the operating cash flow
       stream was adjusted to reflect the creditworthiness of the tenant and the
       risk associated in realizing such excess rent.
 
       Where operating cash flows were comprised of base rent and percentage
       rent components, distinct discount rates were applied to the base rent
       and percentage rent reflective of the relative risk associated with each
       cash flow stream.
 
     - REVERSION VALUE -- To determine appropriate discount rates to apply to
       the reversion value of the real estate upon final lease expiration, the
       acquisition criteria and projection parameters in use in the marketplace
       by real estate investors for various property types (e.g.
       industrial/warehouse, retail, office, etc.) were reviewed (as described
       above). Discount rates deemed appropriate were applied to the reversion
       value of each property after adjusting for such factors as property age,
       quality, anticipated functional and economic obsolescence, competitive
       position, and any unique property-related factors.
 
     The resulting discounted present value of operating cash flows and the
discounted present value of net sale proceeds were added to outstanding debt
balances as of March 31, 1997 for each property. The resulting values were
adjusted for any joint venture interests in the properties (based on information
provided by Carey) and were summed to arrive at a total estimated value for each
Portfolio.
 
                                        8
   267
 
                          PORTFOLIO VALUE CONCLUSIONS
 
     Based upon the review as described above, it is our opinion that the market
value of the leased fee interests or, where appropriate, fee simple interests in
the Portfolios as encumbered by existing indebtedness and lease agreements as of
March 31, 1997 is as follows:
 


                                                                          PORTFOLIO
                                                                            VALUE
                              PARTNERSHIP NAME                            CONCLUSION
        -------------------------------------------------------------    ------------
                                                                      
        Corporate Property Associates 1..............................    $ 33,390,000
        Corporate Property Associates 2..............................      40,680,000
        Corporate Property Associates 3..............................      52,750,000
        Corporate Property Associates 4..............................      49,880,000
        Corporate Property Associates 5..............................      54,640,000
        Corporate Property Associates 6..............................     104,300,000
        Corporate Property Associates 7..............................      70,300,000
        Corporate Property Associates 8..............................     136,670,000
        Corporate Property Associates 9..............................     139,890,000
                                                                         ------------
                  TOTAL..............................................    $682,500,000
                                                                         ============

 
                                        9
   268
 
                         CORPORATE PROPERTY ASSOCIATES
                               PORTFOLIO SUMMARY
                                 MARCH 31, 1997
 


                                                                                   PROPERTY
               PROPERTY NAME                              ADDRESS                    TYPE
- --------------------------------------------    ---------------------------    -----------------
                                                                         
Broomfield Tech.............................    3400 Industrial Lane           Office/Warehouse
                                                Broomfield, CO
Broomfield Tech.............................    3401 Industrial Lane           Office/Warehouse
                                                Broomfield, CO
Chief Auto Parts -- Stockton................    1339 S. Sutter Street          Retail
                                                Stockton, CA
Southland -- Merced.........................    1414 R Street                  Retail
                                                Merced, CA
Payless Shoes -- Rialto.....................    681 Foothill Road              Retail
                                                Rialto, CA
Payless Shoes -- Fontana....................    9780 Sierra Avenue             Retail
                                                Fontana, CA
Chief Auto Parts -- Sacramento..............    3121 Marysville Boulevard      Retail
(Marysville)                                    Sacramento, CA
Chief Auto Parts -- Sacramento..............    1900 Broadway                  Retail
(Broadway)                                      Sacramento, CA
Payless Shoes -- Cuyahoga Falls.............    1965 State Road                Retail
                                                Cuyahoga Falls, OH
Payless Shoes -- Talmadge...................    355 West Avenue                Retail
                                                Talmadge, OH
Payless Shoes -- Freemont...................    111 East State Street          Retail
                                                Freemont, OH
Payless Shoes -- Reynoldsburg...............    6736 East Main Street          Retail
                                                Reynoldsburg, OH
Payless Shoes -- Marion.....................    1240 Mt. Vernon Avenue         Retail
                                                Marion, OH
Payless Shoes -- Anderson...................    1816 E. 53rd Street            Retail
                                                Anderson, IN
Varo -- Walnut..............................    2201-2203 Walnut Street        Light Industrial
                                                Garland, TX
Vacant Facility.............................    553 & 555 N. 5th Street        Light Industrial
                                                Garland, TX
The Gap.....................................    3434 Mineola Pike              Distribution/
                                                Erlanger, KY                   Warehouse
Unisource Worldwide.........................    1930 Spur Avenue               Distribution/
                                                Anchorage, AK                  Warehouse
Winn-Dixie..................................    1211 Broadway West             Retail
                                                Louisville, KY
PreFinish Metals............................    30610 East Broadway            Industrial
                                                Walbridge, OH

 
                                       10
   269
 
                        CORPORATE PROPERTY ASSOCIATES 2
 
                               PORTFOLIO SUMMARY
 
                                 MARCH 31, 1997
 


                                                                                      PROPERTY
                   PROPERTY NAME                               ADDRESS                  TYPE
- ----------------------------------------------------  -------------------------    --------------
                                                                             
Pre-Finish Metals...................................  30610 East Broadway            Industrial
                                                      Walbridge, OH
Unisource Worldwide.................................  2600 S.W. Commerce Way         Industrial
                                                      Commerce,CA
Arthur L. Jones.....................................  2729 Ring Road                   Retail
                                                      Greensboro, NC
Kinko's of Ohio.....................................  4032 Belden Village Ave.         Retail
                                                      Canton, OH
Wexler..............................................  9890 Lake Forrest Ave.           Retail
                                                      New Orleans, LA
Color Tile..........................................  4030 Belden Village Ave.         Retail
                                                      Canton, OH
Maybelline/B&G......................................  1401 Murphy Drive            Distribution/
                                                      Maumelle, AR                   Warehouse
EXCEL...............................................  5205 Mill Street               Office/R&D
                                                      Reno, NV
AT&T................................................  12976 Hollenberg Road          Office/R&D
                                                      Bridgeton, MO
Western Union.......................................  13022 Hollenberg Road          Office/R&D
                                                      Bridgeton, MO
Sports & Recreation.................................  308 West Route 38                Retail
                                                      Moorestown, NJ
Gibson Greetings -- Cincinnati......................  2100 Section Road              Industrial
                                                      Cincinnati, OH
Cleo................................................  4025 Viscount Road             Industrial
                                                      Memphis, TN
Gibson Greetings -- Berea...........................  Walnut Meadow Lane             Industrial
                                                      Berea,KY

 
                                       11
   270
 
                        CORPORATE PROPERTY ASSOCIATES 3
                               PORTFOLIO SUMMARY
                                 MARCH 31, 1997
 


                                                                                    PROPERTY
                     PROPERTY NAME                              ADDRESS               TYPE
- -------------------------------------------------------  ----------------------    -----------
                                                                             
EXCEL..................................................  5205 Mill Street          Office/R&D
                                                         Reno, NV
AT&T...................................................  12976 Hollenberg Road     Office/R&D
                                                         Bridgeton, MO
Western Union..........................................  13022 Hollenberg Road     Office/R&D
                                                         Bridgeton, MO
Sports & Recreation....................................  308 West Route 38           Retail
                                                         Moorestown, NJ
Gibson Greetings -- Cincannati.........................  2100 Section Road         Industrial
                                                         Cincinnati, OH
Cleo...................................................  4025 Viscount Road        Industrial
                                                         Memphis, TN
Gibson Greetings -- Berea..............................  Walnut Meadow Lane        Industrial
                                                         Berea, KY
Santee Dairies.........................................  231 East 23rd Street         Dairy
                                                         Los Angeles, CA

 
                                       12
   271
 
                        CORPORATE PROPERTY ASSOCIATES 4
                               PORTFOLIO SUMMARY
                                 MARCH 31, 1997
 


                                                                                     PROPERTY
                  PROPERTY NAME                              ADDRESS                   TYPE
- --------------------------------------------------  -------------------------    -----------------
                                                                           
Santee Dairies....................................  231 East 23rd Street               Dairy
                                                    Los Angeles, CA
Simplicity Manufacturing..........................
(2 buildings)                                       500 North Spring Street         Industrial
                                                    Port Washington, WI
Brodart Company...................................  500 Arch Street &               Industrial
(2 buildings)                                       1609 Memorial Avenue
                                                    Williamsport, PA
Petrocon Engineering..............................  3115 Executive Boulevard          Office
                                                    Beaumont, TX
Agency Management.................................  3001 East By-Pass                 Office/
                                                    College Station, TX          Light Industrial
Family Dollar.....................................  Airport &                      Distribution/
                                                    Cedar Springs Road               Warehouse
                                                    Salisbury, NC
Winn-Dixie........................................  U.S. 411 &                        Retail
                                                    Courson Boulevard
                                                    Leeds, AL

 
                                       13
   272
 
                        CORPORATE PROPERTY ASSOCIATES 5
                               PORTFOLIO SUMMARY
                                 MARCH 31, 1997
 


                                                                            PROPERTY
            PROPERTY NAME                         ADDRESS                     TYPE
- -------------------------------------    -------------------------    --------------------
                                                                
Spreckles/Duff-Norton................    Hwy. 1 North                      Industrial
                                         Forrest City, AR
Rochester Button -- Kenbridge........    221 Main Street                   Industrial
                                         Kenbridge, VA
Rochester Button -- So. Boston.......    1100 Noblin Avenue &              Industrial
                                         315 Edmund Street
                                         South Boston, VA
Arley -- Columbia....................    3130 Bluff Road                   Warehouse/
                                         Columbia, SC                 Light Manufacturing
Arley -- Sumter......................    Shaw Street                       Industrial
                                         Sumter, SC
Penn Virginia -- Duffield............    U.S. Hwy. 58 -- 421 West            Office
                                         Duffield, VA
Penn Virginia -- Broomall............    600 Abbott Drive               Office/Warehouse
                                         Broomall, PA
Penn Virginia -- Cuyahoga Falls......    601 Munroe Falls Ave.             Industrial
                                         Cuyahoga Falls, OH
Exide Electronics....................    3201 Spring Forrest Road            Office
                                         Raleigh, NC
General Cinema.......................    43555 Ford Road                     Cinema
                                         Canton, MI
Inno Tech............................    154 Olive Street                  Industrial
                                         Elyria, OH
Sunds Defibrator.....................    571 West End Avenue              Industrial/
Woodhandling                             Carthage, NY                    Manufacturing
Gould (Spectramed)...................    1900 Williams Drive               Office/R&D
                                         Oxnard, CA
Holiday Inn -- Petoskey..............    U.S. Hwy. 131 South                 Hotel
                                         Petoskey, MI
Holiday Inn -- Alpena................    1000 U.S. 23 North                  Hotel
                                         Alpena, MI
DeVlieg-Bullard -- McMinnville.......    Morrison Street                   Industrial
                                         McMinnville, TN
Penberthy Products...................    Lincoln & Locust Street           Industrial
                                         Prophetstown, IL
DeVlieg-Bullard -- Frankenmuth.......    126 North Main Street             Industrial
                                         Frankenmuth, MI
Stoody Deloro........................    1201 Eisenhower Drive             Industrial
                                         North Goshen, IN
 
Winn-Dixie...........................    2252 Mt. Meigs Road                 Retail
                                         Montgomery, AL

 
                                       14
   273
 
                        CORPORATE PROPERTY ASSOCIATES 6
                               PORTFOLIO SUMMARY
                                 MARCH 31, 1997
 


                                                                                    PROPERTY
                 PROPERTY NAME                             ADDRESS                    TYPE
- ------------------------------------------------  -------------------------    ------------------
                                                                         
Holiday Inn -- Petoskey.........................  U.S. Highway 131 South             Hotel
                                                  Petoskey, MI
Holiday Inn -- Alpena...........................  1000 U.S. 23 North                 Hotel
                                                  Alpena, MI
Stoody Deloro...................................  16425 Gale Avenue                Industrial
                                                  Industry, CA
Yale Security...................................  16300 W. 103rd Street            Industrial
                                                  Lemont, IL
Motorola........................................  1101 East University Ave.        Office/R&D
                                                  Urbana, IL
Autozone (31 properties)........................  See Attached Schedule              Retail
Lockheed Martin.................................  6721 Baymeadow Drive         Office/Industrial
                                                  Glen Burnie, MD
Peerless Chain..................................  1416 E. Sanborn Street           Industrial
                                                  Winona, MN
General Cinema..................................  14551 Burnhaven Circle             Cinema
                                                  Burnsville, MN
Wal-Mart (Sams Club)............................  2930 Lebanon Church St.            Retail
                                                  West Mifflin, PA
Armel/Kinney Shoes..............................  3499 N.W. 53rd Street         Office/Warehouse
                                                  Ft. Lauderdale, FL
A.P. Parts -- Toledo............................  315-543 Matzinger Street         Industrial
                                                  Toledo, OH
A.P. Parts -- Pinconning........................  401 E. 5th Street                Industrial
                                                  Pinconning, MI
Anthony's Manufacturing.........................  See Note (1) below               Industrial
                                                  San Fernando, CA
Holiday Inn -- Livonia..........................  17123 Laurel Park Drive            Hotel
                                                  Livonia, MI
Winn-Dixie......................................  1315 West 15th Street              Retail
                                                  Panama City, FL

 
- ---------------
(1) Anthony's Manufacturing is located at the following addresses: 12400 and
    12918 Gladstone, San Fernando, CA; 12391 Montero Avenue, San Fernando, CA;
    12812 Arroyo Street, San Fernando, CA; and 12354 Gladstone Avenue, San
    Fernando, CA.
 
                                       15
   274
 
                        CORPORATE PROPERTY ASSOCIATES 6
                        PORTFOLIO SUMMARY -- (CONTINUED)
                                 MARCH 31, 1997
 
                               AUTOZONE LOCATIONS
 

                                                            
2006 West Franklin Avenue        295 Craft Highway                1001 Sixth Avenue S.E.
Gastonia, NC                     Chickasaw, AL                    Decatur, AL
 
5136 N. Tyron Street             2501 South Boulevard             1030 Ninth Avenue
Charlotte, NC                    Montgomery, AL                   Bessemer, AL
 
421 South Center Street          950 32nd Street                  1420 14th Street
Statesville, NC                  Columbus, GA                     Phenix City, AL
 
1214 Morgantown Blvd             1400 Vandalia Road               407 Holcomb Avenue
Lenoir, NC                       Collinsville, IL                 Mobile, AL
 
2602 South Congress              2609 Washington Avenue           1300 E. Prien Lake Road
Austin, TX                       Alton, IL                        Lake Charles, LA
 
1925 Waco Drive                  310 E. Edwardsville Road         2905 Big Bend Boulevard
Waco, TX                         Wood River, IL                   Maplewood, MO
 
2321 Horne Road                  521 Carlyle Road                 9710 Page Avenue
Corpus Christi, TX               Belleville, IL                   Overland, MO
 
3201 Leopard Street              3011-3013 Cypress Drive          3405 Gravois Avenue
Corpus Christi, TX               West Monroe, LA                  St. Louis, MO
 
1211 Rio Grande                  9007 Greenwell Springs Rd.       9644 St. Charles Rock Road
Victoria, TX                     Baton Rouge, LA                  Breckenridge, MO
 
1411 Pleasanton Road             E. Medorm St. & Hwy. 171         2003 Mac Arthur Drive
San Antonio, TX                  Lake Charles, LA                 West Orange, TX
 
1819 Nederland Avenue
Nederland, TX

 
                                       16
   275
 
                        CORPORATE PROPERTY ASSOCIATES 7
                               PORTFOLIO SUMMARY
                                 MARCH 31, 1997
 


                PROPERTY NAME                           ADDRESS                PROPERTY TYPE
- ---------------------------------------------  -------------------------    --------------------
                                                                      
Holiday Inn -- Livonia.......................  17123 N. Laurel Avenue              Hotel
                                               Livonia, MI
Seven-Up Bottling............................  555 McDonnell Boulevard         Distribution/
                                               St. Louis, MO                     Warehouse
Winn-Dixie...................................  Highway 59 & W. 53rd St.            Retail
                                               Bay Minette, AL
M-Tex, Travelers Rest........................  Highway 25                        Industrial
                                               Travelers Rest, SC
M-Tex, Liberty...............................  Peachtree Street                  Industrial
                                               Liberty, SC
Autozone (13 properties).....................  See Attached Schedule               Retail
Northern Auto/Popular Stores.................  7214 E. Thomas Road                 Retail
                                               Scottsdale, AZ
Northern Automotive/Scallon's................  310 E. Florence Blvd.               Retail
                                               Casa Grande, AZ
Northern Automotive/Building 7...............  555 W. U.S. Highway 60              Retail
                                               Apache Junction, AZ
Northern Auto/Crafters Mall..................  4322 W. Bell Road                   Retail
                                               Glendale, AZ
Northern Auto/Advanced Paper.................  1255 W. Guadalupe                   Retail
                                               Mesa, AZ
Capin Mercantile Corp........................  1410 Pinos Altos Road               Retail
                                               Silver City, NM
Northern Automotive..........................  2953 West 30th Avenue               Retail
                                               Denver, CO
Family Bargain Center........................  1150 Main Street                    Retail
                                               Colville, WA
NYNEX........................................  Catamount Drive                   Office/R&D
                                               Milton, VT
The Gap......................................  1500 Jamike Avenue              Distribution/
                                               Erlanger, KY                      Warehouse
Policy Management Systems....................  One ASA Plaza                       Office
                                               Bloomingdale, IL
Sybron/Kerr Manufacturing....................  28200 Wick Road                  Industrial/
                                               Romulus, MI                     Manufacturing
Sybron/Barnstead.............................  2555 Kerper Boulevard            Industrial/
                                               Dubuque, IA                     Manufacturing
Sybron/Erie Scientific.......................  Post Road                        Industrial/
                                               Portsmouth, NH                  Manufacturing
Sybron/Nalge.................................  75 Panorama Creek Drive          Industrial/
                                               Rochester, NY                   Manufacturing
Sybron/Ormco.................................  1308 South Lone Hill Ave.         Office/R&D
                                               Glendora, CA
NVR -- Thurmont..............................  210 N. Carroll Street             Industrial
                                               Thurmont, MD
NVR -- Farmington............................  1043 Hook Road                    Industrial
                                               Farmington, NY

 
                                       17
   276
 
                        CORPORATE PROPERTY ASSOCIATES 7
                        PORTFOLIO SUMMARY -- (CONTINUED)
                                 MARCH 31, 1997
 


                PROPERTY NAME                           ADDRESS                PROPERTY TYPE
- ---------------------------------------------  -------------------------    --------------------
                                                                      
Stair Plans America..........................  29 Synan Road                     Industrial
                                               Fredericksburg, VA
Allied Plywood...............................  7891 Notes Drive               Industrial/Light
                                               Manasas, VA                     Manufacturing
Holiday Inn -- Topeka........................  605 Fairlawn                        Hotel
                                               Topeka, KS

 
                               AUTOZONE LOCATIONS
 
8102 North Davis Highway
Pensacola, FL
 
1301 W. 15th Street
Panama City, FL
 
3520 Main Street
Jacksonville, FL
 
10418 Florida Boulevard
Baton Rouge, LA
 
6152 Plank Road
Baton Rouge, LA
 
2740 Highway 190 West
Hammond, LA
 
129 Centre Pointe Drive
St. Peters, MO
 
35 E. Mexico Road
St. Peters, MO
 
721 South Lafayette St.
Shelby, NC
 
399 E. Cannon Boulevard
Kannapolis, NC
 
220 Fleming Drive
Morgantown, NC
 
5317 Ringold Road
East Ridge, TN
 
3315 Chapman Highway
Knoxville, TN
 
                                       18
   277
 
                        CORPORATE PROPERTY ASSOCIATES 8
                               PORTFOLIO SUMMARY
                                 MARCH 31, 1997
 


                                                                                      PROPERTY
                  PROPERTY NAME                               ADDRESS                   TYPE
- --------------------------------------------------  ---------------------------    --------------
                                                                             
Policy Management.................................  One ASA Plaza                  Office
                                                    Bloomingdale, IL
Sybron/Kerr Manufacturing.........................  28200 Wick Road                Industrial/
                                                    Romulus, MI                    Manufacturing
Sybron/Barnstead..................................  2555 Kerper Boulevard          Industrial/
                                                    Dubuque, IA                    Manufacturing
Sybron/Erie Scientific............................  Post Road                      Industrial/
                                                    Portsmouth, NH                 Manufacturing
Sybron/Nalge......................................  75 Panorama Creek Drive        Industrial/
                                                    Rochester, NY                  Manufacturing
Sybron/Ormco......................................  1308 South Lone Hill Ave.      Office/R&D
                                                    Glendora, CA
NVR -- Thurmont...................................  210 N. Carroll Street          Industrial
                                                    Thurmont, MD
NVR -- Farmington.................................  1043 Hook Road                 Industrial
                                                    Farmington, NY
Stair Plans America...............................  29 Synan Road                  Industrial
                                                    Fredericksburg, VA
Allied Plywood....................................  7891 Notes Drive               Industrial
                                                    Manasas, VA
American Signature -- Olive Branch................  8649 Hacks Cross               Industrial
                                                    Olive Branch, MS
American Signature -- Doraville...................  3101 McCall Boulevard          Industrial
                                                    Doraville, GA
Autozone (11 properties)..........................  See Footnote 1 below           Retail
Wozniak Industries................................  3700 N. Rose Street            Industrial
                                                    Schiller Park, IL
General Electric..................................  720 Vanderburg Road            Office/R&D
                                                    King of Prussia, PA
United Stationers (3 properties)..................  See Footnote 2 below           Distribution/
                                                                                   Warehouse
Furon Buildings (6 properties)....................  See Footnote 3 below           5-Industrial
                                                                                   1-Office
High Voltage......................................  13 Pratt Junction              Industrial
                                                    Sterling, MA
Datcon Instrument.................................  1811 Rohrerstown Road          Industrial
                                                    Lancaster, PA
Federal Express...................................  3205 Longmire Drive            Distribution/
                                                    College Station, TX            Warehouse
Dr. Pepper Buildings..............................  See Footnote 4 below           Distribution/
                                                                                   Warehouse
Orbital Sciences..................................  3380 S. Price Road             Industrial
                                                    Chandler, AZ
Detroit Diesel....................................  13400 Outer Drive W.           Industrial
                                                    Detroit, MI

 
                                       19
   278
 
                        CORPORATE PROPERTY ASSOCIATES 8
                        PORTFOLIO SUMMARY -- (CONTINUED)
                                 MARCH 31, 1997
 


                                                                                      PROPERTY
                  PROPERTY NAME                               ADDRESS                   TYPE
- --------------------------------------------------  ---------------------------    --------------
                                                                             
Winn-Dixie *......................................  Douglas Avenue/Route 31        Retail
                                                    Brenton, AL
Holiday Inn -- Topeka.............................  605 Fairlawn                   Hotel
                                                    Topeka, KS

 
- ---------------
 
* Property is subject to a ground lease.
 
(1) The locations of the facilities leased to Autozone are as follows:
 

                                                       
            7035 Atlantic Boulevard                       4909 Central Avenue
            Jacksonville, FL                              Albuquerque, NM
            5350 Beach Boulevard                          760 Broadway
            Jacksonville, FL                              Farmington, NM
            209 S. Slappey Boulevard                      6126 St. Andrews Road
            Albany, GA                                    Lexington, SC
            2616 Community Road                           5320 W. Bellfort Avenue
            Brunswick, GA                                 Houston, TX
            2318 Milledgeville Road                       5615 Babcock Road
            Augusta, GA                                   San Antonio, TX
            2215 Pio Nono Avenue
            Macon, GA

 
(2) The three locations of facilities leased to United Stationers are: 3615
    Highpoint Drive, San Antonio, TX; 2483 Harbor Ave., Memphis, TN; and
    Elmwood/Plauche Industrial Park, New Orleans, LA.
 
(3) The six locations of facilities leased to Furon are: 407 East Street, New
    Haven, CT; Interstate 295 & Harmony Road, Mickleton, NJ; 1199 S. Chillicothe
    Road, Aurora, OH; 10585 Main Street, Mantua, OH; 386 Metacoro Ave., Bristol,
    RI; and 1395 Danner Drive, Aurora, OH.
 
(4) The two locations of facilities leased to Dr. Pepper Bottling are: 2304
    Century Center Blvd., Irving, TX and 2400 Holly Hill Drive, Houston, TX.
 
                                       20
   279
 
                        CORPORATE PROPERTY ASSOCIATES 9
                               PORTFOLIO SUMMARY
                                 MARCH 31, 1997
 


                                                                                    PROPERTY
                  PROPERTY NAME                              ADDRESS                  TYPE
- -------------------------------------------------    -----------------------    ----------------
                                                                          
American Signature -- Doraville..................    3101 McCall Blvd.             Industrial
                                                     Doraville, GA
General Electric.................................    720 Vanderburg Road           Office/R&D
                                                     King of Prussia, PA
Furon Buildings (6 properties)...................    See Footnote 1 below       5 -- Industrial
                                                                                  1 -- Office
Dr. Pepper (2 properties)........................    See Footnote 2 below        Distribution/
                                                                                   Warehouse
Orbital Sciences.................................    3380 S. Price Road            Industrial
                                                     Chandler, AZ
Detroit Diesel...................................    13400 Outer Drive W.          Industrial
                                                     Detroit, MI
Childtime (12 properties)........................    See Footnote 3 below            Retail
Federal Express..................................    201 S. Padre Island Dr.     Distribution/
                                                     Corpus Christi, TX            Warehouse
NV Ryan -- Pittsburgh............................    100 Ryan Court & 111            Office
                                                     Ryan Court,
                                                     Pittsburgh, PA
Pepsi............................................    15180 Grand Point Dr.       Distribution/
                                                     Houston, TX                   Warehouse
Titan............................................    3033 Science Park Road        Office/R&D
                                                     San Diego, CA
Vacant Facility *................................    835 Hope Street               Office/R&D
                                                     Stanford, CT
Information Resources............................    150 N. Clinton Street &         Office
                                                     564 West Randolph
                                                     Chicago, IL
Red Bank Distribution............................    4000 Red Bank Road          Distribution/
                                                     Cincinnati, OH                Warehouse

 
- ---------------
* Management has represented that the property is being given to lender in
  satisfaction of nonrecourse debt obligation.
 
(1) The locations of the six buildings leased to Furon are as follows: 407 East
    Street, New Haven, CT; Interstate 295 & Harmony Road, Mickletown, NJ; 1199
    S. Chillicothe Road, Aurora, OH; 10585 Main Street, Mantua, OH; 386 Metacon
    Ave., Bristol, RI; and 1395 Danner Drive, Aurora, OH.
 
(2) The locations of the two buildings leased to Dr. Pepper Bottling are as
    follows: 2304 Century Center Blvd., Irving, TX and 2400 Holly Hill Drive,
    Houston, TX.
 
(3) The locations of the twelve buildings leased to Childtime are as follows:
    5792 W. Oakland Street, Chandler, AZ; 7090 N. Thornydale Road, Tucson, AZ;
    1485 Vega Street, Alhambra, CA; 3656 Riverside Drive, Chino, CA; 12421
    Springdale Street, Garden Grove, CA; 13881 N. Prospect Ave., Tustin, CA;
    34203 Ford Road, Westland, MI; 2171 Fifteen Mile Road, Sterling Heights, MI;
    32503 Ann Arbor Trail, Westland, MI; 1028 MacArthur Drive, Carrolton, TX;
    550 W. Danieldale Road, Duncanville, TX and 1597 Glencairn Lane, Lewisville,
    TX.
 
                                       21
   280
 
                      ASSUMPTIONS AND LIMITING CONDITIONS
 
     This appraisal report is subject to the assumptions and limiting conditions
as set forth below.
 
     1. No responsibility is assumed for matters of a legal nature affecting the
portfolio properties or the titles thereto. Titles to the properties are assumed
to be good and marketable and the properties are assumed free and clear of all
liens unless otherwise stated.
 
     2. The Portfolio Valuations assume (a) responsible ownership and competent
management of the properties; (b) there are no hidden or unapparent conditions
of the properties' subsoil or structures that render the properties more or less
valuable (no responsibility is assumed for such conditions or for arranging for
engineering studies that may be required to discover them); (c) full compliance
with all applicable federal, state and local zoning, access and environmental
regulations and laws, unless noncompliance is stated, defined and considered in
the Portfolio Valuations; and (d) all required licenses, certificates of
occupancy and other governmental consents have been or can be obtained and
renewed for any use on which the value estimates contained in the Portfolio
Valuations are based.
 
     3. The Appraiser shall not be required to give testimony or appear in court
because of having made the appraisal with reference to the portfolio in
question, unless arrangements have been previously made therefore.
 
     4. The information contained in the Portfolio Valuations or upon which the
Portfolio Valuations are based has been provided by or gathered from sources
assumed to be reliable and accurate. Some of such information has been provided
by the owner of the properties. The Appraiser shall not be responsible for the
accuracy or completeness of such information, including the correctness of
estimates, opinions, dimensions, exhibits and other factual matters. The
Portfolio Valuations and the opinion of value stated therein are as of the date
stated in the Portfolio Valuations. Changes since that date in portfolios,
external and market factors can significantly affect property values.
 
     5. Disclosure of the contents of the appraisal report is governed by the
Bylaws and Regulations of the professional appraisal organization with which the
Appraiser is affiliated.
 
     6. Neither all, nor any part of the content of the report, or copy thereof
(including conclusions as to the portfolios' values, the identity of the
Appraiser, professional designations, reference to any professional appraisal
organizations, or the firm with which the Appraiser is connected) shall be used
for any purpose by anyone other than the client specified in the report,
including, but not limited to, the mortgagee or its successors and assignees,
mortgage insurers, consultants, professional appraisal organizations, any state
or federally approved financial institution, any department, agency or
instrumentality without the previous written consent of the Appraiser; nor shall
it be conveyed by anyone to the public through advertising, public relations,
news sales or other media, without the written consent and approval of the
Appraiser.
 
     7. On all appraisals subject to completion, repairs or alterations, the
appraisal report and value conclusions are contingent upon completion of the
improvements in a workmanlike manner.
 
     8. The physical condition of the improvements considered by the Portfolio
Valuations are based on visual inspection by the Appraiser or other
representatives of Stanger and on representations by the owner. Stanger assumes
no responsibility for the soundness of structural members or for the condition
of mechanical equipment, plumbing or electrical components. The Appraiser has
made no survey of the properties.
 
     9. The projections of income and expenses and the valuation parameters
utilized are not predictions of the future. Rather, they are the Appraiser's
best estimate of current market thinking relating to future income and expenses.
The Appraiser makes no warranty or representations that these projections will
materialize. The real estate market is constantly fluctuating and changing. It
is not the Appraiser's task to predict or in any way warrant the conditions of a
future real estate market; the Appraiser can only reflect what the investment
community, as of the date of the appraisal, envisions for the future in terms of
rental rates, expenses, supply and demand. We have used methods and assumptions
deemed appropriate in our professional judgment; however, future events may
demonstrate that the assumptions were incorrect or that other different methods
or assumptions may have been more appropriate.
 
                                       22
   281
 
               ASSUMPTIONS AND LIMITING CONDITIONS -- (CONTINUED)
 
     10. The Portfolio Valuations represent normal consideration for the
properties sold based on the buyer's assumption of existing third-party
indebtedness and unaffected by special terms, services, fees, costs, or credits
incurred in the transaction.
 
     11. Unless otherwise stated in the report, the existence of hazardous
materials, which may or may not be present on the properties, was not disclosed
to the Appraiser by the owner. The Appraiser has no knowledge of the existence
of such materials on or in the properties. However, the Appraiser is not
qualified to detect such substances. The presence of substances such as
asbestos, ureaformaldehyde foam insulation, oil spills, or other potentially
hazardous materials may affect the values of the portfolios. The portfolio value
estimates are predicated on the assumption that there is no such material on or
in the portfolio properties that would cause a loss of value. No responsibility
is assumed for such conditions, or for any expertise or engineering knowledge
required to discover them. The client is urged to retain an expert in this
field, if desired.
 
     12. For purposes of this report, it is assumed that each property is free
of any negative impact with regard to the Environmental Cleanup Responsibility
Act (ECRA) or any other environmental problems or with respect to non-compliance
with the Americans with Disabilities Act (ADA). No investigation has been made
by the Appraiser with respect to any potential environmental or ADA problems.
Environmental and ADA compliance studies are not within the scope of this
report.
 
     13. Pursuant to the Engagement Agreement, the Portfolio Valuations have
been prepared on a limited scope basis in conformity with the departure
provisions of the Uniform Standards of Professional Appraisal Practice and the
Standards of Professional Appraisal Practice of the Appraisal Institute, relying
solely on the income approach to value primarily utilizing discounted cash flow
analysis assuming leases and debt in place. Further, the engagement calls for
delivery of a summary appraisal report in which the content has been limited to
that data presented herein. As such, the summary appraisal report is not
designed to meet the requirements of Title XI of the Federal Financial
Institutions Reform, Recovery and Enforcement Act of 1989. Therefore, federally
regulated institutions should not rely on this report for financing purposes.
 
     14. The Portfolio Valuations reported herein may not reflect the premium or
discount a potential buyer may assign to an assembled portfolio of properties or
to a group of properties in a particular local market which provides
opportunities for enhanced market presence and penetration. In addition, where
properties are owned jointly with other entities affiliated with the general
partner, minority interest discounts were not applied.
 
     15. The appraisal is solely for the purpose of providing our opinion of the
values of the Portfolios, and we make no representation as to the adequacy of
such a review for any other purpose. The properties in the portfolios are
generally leased to corporate tenants under long-term triple net leases. The
owner has directed that the leased fee interests be valued based on existing
lease contracts and debt in place using a discounted cash flow analysis. The use
of other valuation methodologies might produce a higher or lower value.
 
     16. In addition to these general assumptions and limiting conditions, any
assumptions and conditions applicable to specific properties have been retained
in our files.
 
                                       23
   282
 
                                                                      APPENDIX C
   283
                                                                   Exhibit 99.3
                                  CONSENT CARD
      --------------------------------------------------------------------

                             CAREY DIVERSIFIED, LLC
                                        
                 CONSENT VOTE OF UNITHOLDERS AS OF RECORD DATE
                                OCTOBER 7, 1997
                                        
                                    CONSENT

        This Consent is solicited by the General Partners on behalf of the
        Unitholders or holders of votes of Corporate Property
        Associates 1-9 ("CPA(R):1-9").





           (Continued, and to be dated and signed, on reverse side.)



                                 ELECTION FORM
   -------------------------------------------------------------------------




                                 ELECTION FORM
                                        
                                        
           (Continued, and to be dated and signed, on reverse side.)
   284
                                                                  

                           CONSENT CARD INSTRUCTIONS
                (Please read carefully and follow instructions)

Please note that if you fail to properly complete your CONSENT CARD, your
vote(s) will be cast AGAINST the proposed consolidation. If you fail to return
your CONSENT CARD your inaction has the same effect as a vote cast AGAINST the
proposed consolidation. If the consolidation is approved, you will not
participate in the Election Process and you will receive Listed Shares.

Carefully read and follow these instructions:

        * Your ownership positions in CPA(R); 1-9 are listed to the right of
          your name and address on your Consent Card.

        * To vote all your holdings in the same manner, simply mark an "X" in
          the appropriate box that appears in the top right corner of your
          Consent Card (your choices are FOR, AGAINST or ABSTAIN).

          If you wish to withhold your vote as to any individual CPA(R) in
          which you own partnership interests, simply draw a line through the
          appropriate partnership listing that appears to the middle right of
          your Consent card.

        * SIGN AND DATE YOUR COMPLETED CONSENT CARD.

        * Place your Consent Card along with your Election Form into the
          postage paid envelope provided. This envelope is addressed to
          ChaseMellon Shareholder Services, LLC.

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

                           ELECTION FORM INSTRUCTIONS
                (Please read carefully and follow instructions)

Please note that if you fail to property complete and or return your ELECTION
FORM and the consolidation is approved, you will receive LISTED SHARES for all
your holdings. If you fail to return your CONSENT CARD, and the consolidation is
approved, you will not participate in the Election Process and you will receive
Listed Shares.

Carefully read and follow these instructions:

        * Your ownership positions in CPA(R); 1-9 are listed to the right of
          your name and address on your Election Form.

        * You may receive either LISTED SHARES or SUBSIDIARY PARTNERSHIP UNITS
          for your holdings.

        * To receive LISTED SHARES for all your holdings, simply indicate by
          drawing an "X" in the appropriate box located on the middle left side
          of your Election Form.

          If you wish to receive Subsidiary Partnership Units for your holdings
          in any particular Limited Partnership, simply mark an "X" in the
          appropriate box next to the appropriate partnership listing that
          appears to the middle of your Election Form.

        * SIGN AND DATE YOUR COMPLETED ELECTION FORM.

        * Place your Election Form along with your Consent Card into the
          postage paid envelope provided. This envelope is addressed to
          ChaseMellon Shareholder Services, LLC.
   285
                                  CONSENT CARD

        THE GENERAL PARTNERS OF CORPORATE PROPERTY ASSOCIATES 1-9 ("CPA(R):1-9")
RECOMMEND THAT YOU VOTE FOR (FOR THE CONSOLIDATION).

PROPOSAL:

To adopt the Partnership Agreement Amendments and approve the Plan of
Consolidation and all related transactions, all as described in the Prospectus,
in which CPA(R):1-9 will be consolidated into a newly-formed Delaware limited
liability company, Carey Diversified LLC ("CD"), which will trade publicly on
the New York Stock Exchange. Investors in CPA(R):1-9 will be offered the
opportunity to exchange current partnership units for listed shares of CD.

        FOR       AGAINST       ABSTAIN
        [ ]         [ ]           [ ] 

You may withhold your vote as to any individual CPA(R) Partnership in which you
own partnership interests by drawing a line through that partnership as listed
to the right.

(Please note our records indicate you have the ownership positions as indicated
to the right of your name and address below.)

CPA(R):1       CPA(R):4       CPA(R):7
CPA(R):2       CPA(R):5       CPA(R):8
CPA(R):3       CPA(R):6       CPA(R):9

SIGNATURE                                            Dated                , 1997
         -------------------------------------------      ----------------

Please sign exactly as your name appears above. PLEASE MARK, SIGN, DATE AND
MAIL THIS CONSENT CARD PROMPTLY, USING THE ENCLOSED ENVELOPE.



                               + FOLD CARD HERE +

                                 ELECTION FORM

    THE GENERAL PARTNERS OF CORPORATE PROPERTY ASSOCIATES 1-9 ("CPA(R):1-9")
    RECOMMEND THAT YOU ELECT TO RECEIVE LISTED SHARES FOR ALL YOUR HOLDINGS.

                                                                    SUBSIDIARY
                                                          LISTED    PARTNERSHIP
                                                          SHARES       UNITS

I ELECT TO RECEIVE LISTED SHARES      For my CPA(R):1      [ ]          [ ] 
FOR ALL MY HOLDINGS EXCEPT AS         holdings, I elect
STATED TO THE RIGHT.                  to receive:
       [ ]                                                           
                                      
                                      For my CPA(R):2      [ ]          [ ]
                                      holdings, I elect
                                      to receive:
                                    
                                      
                                      For my CPA(R):3      [ ]          [ ]
                                      holdings, I elect
                                      to receive:

                                      
                                      For my CPA(R):4      [ ]          [ ]
                                      holdings, I elect
                                      to receive:
                                     
                                      
                                      For my CPA(R):5      [ ]          [ ]
                                      holdings, I elect
                                      to receive:

                                      
                                      For my CPA(R):6      [ ]          [ ]
                                      holdings, I elect
                                      to receive:

                                     
                                      For my CPA(R):7      [ ]          [ ]
                                      holdings, I elect
                                      to receive:


                                      For my CPA(R):8      [ ]          [ ]
                                      holdings, I elect
                                      to receive:


                                      For my CPA(R):9      [ ]          [ ]
                                      holdings, I elect
                                      to receive:

SIGNATURE                                            Dated                , 1997
         -------------------------------------------      ----------------

Please sign exactly as your name appears above. PLEASE MARK, SIGN, DATE AND
MAIL THIS ELECTION FORM PROMPTLY, USING THE ENCLOSED ENVELOPE.

   286
 
                                    PART II
 
                     INFORMATION NOT REQUIRED IN PROSPECTUS
 
ITEM 20.  INDEMNIFICATION OF DIRECTORS AND OFFICERS
 
     Indemnification is provided for in Article VIII of the Amended and Restated
Limited Liability Company Agreement of the Registrant and such provisions are
incorporated herein by reference.
 
     Reference is hereby made to the captions "FIDUCIARY RESPONSIBILITY AND
INDEMNIFICATION -- Indemnification of Directors and Officers of the Company" and
"FIDUCIARY RESPONSIBILITY AND INDEMNIFICATION -- Directors and Officers
Insurance" in the Prospectus, which is part of this Registration Statement, for
a more detailed description of indemnification and insurance arrangements
between the Company and its officers and directors.
 
ITEM 21.  EXHIBITS AND FINANCIAL STATEMENTS
 
     (a) 1. Consolidated Financial Statements
 
          The following combined financial statements are filed as part of this
     Report:
 
Report of Independent Accountants.
 
ASSUMING 100% PARTICIPATION WITHOUT THE ISSUANCE OF PARTNERSHIP SHARES:
 
     Pro Forma Condensed Consolidated Balance Sheet of Carey Diversified LLC as
of June 30, 1997.
 
     Pro Forma Notes to Condensed Consolidated Balance Sheet.
 
     Pro Forma Condensed Consolidated Statements of Income of Carey Diversified
        LLC for the year ended December 31, 1996 and six months ended June 30,
        1997.
 
     Pro Forma Notes to Condensed Consolidated Statements of Income.
 
ASSUMING 100% PARTICIPATION WITH THE ISSUANCE OF PARTNERSHIP SHARES:
 
     Pro Forma Condensed Consolidated Balance Sheet of Carey Diversified LLC as
of June 30, 1997.
 
     Pro Forma Notes to Condensed Consolidated Balance Sheet.
 
     Pro Forma Condensed Consolidated Statements of Income of Carey Diversified
        LLC for the year ended December 31, 1996 and six months ended June 30,
        1997.
 
     Pro Forma Notes to Condensed Consolidated Statements of Income.
 
ASSUMING MINIMUM PARTICIPATION WITHOUT THE ISSUANCE OF PARTNERSHIP SHARES:
 
     Pro Forma Condensed Consolidated Balance Sheet of Carey Diversified LLC as
of June 30, 1997.
 
     Pro Forma Notes to Condensed Consolidated Balance Sheet.
 
     Pro Forma Condensed Consolidated Statements of Income of Carey Diversified
        LLC for the year ended December 31, 1996 and six months ended June 30,
        1997.
 
     Pro Forma Notes to Condensed Consolidated Statements of Income.
 
ASSUMING MINIMUM PARTICIPATION WITH THE ISSUANCE OF PARTNERSHIP SHARES:
 
     Pro Forma Condensed Consolidated Balance Sheet of Carey Diversified LLC as
of June 30, 1997.
 
     Pro Forma Notes to Condensed Consolidated Balance Sheet.
 
     Pro Forma Condensed Consolidated Statements of Income of Carey Diversified
        LLC for the year ended December 31, 1996 and six months ended June 30,
        1997.
 
     Pro Forma Notes to Condensed Consolidated Statement of Income.
 
                                      II-1
   287
 
     Report of Independent Accountants.
 
     Historical Balance Sheet of Carey Diversified LLC as of August 31, 1997.
 
     Notes to Balance Sheet.
 
     Report of Independent Accountants.
 
     Combined Balance Sheets of the Corporate Property Associates Partnerships
        as of December 31, 1995 and 1996 and (unaudited) as of June 30, 1997.
 
     Combined Statements of Income of the Corporate Property Associates
        Partnerships for the years ended December 31, 1994, 1995 and 1996 and
        (unaudited) for the three months ended June 30, 1996 and 1997.
 
     Combined Statements of Partners' Capital of the Corporate Property
        Associates Partnerships for the years ended December 31, 1994, 1995 and
        1996 and (unaudited) for the six months ended June 30, 1997.
 
     Combined Statements of Cash Flows of the Corporate Property Associates
        Partnerships for the years ended December 31, 1994, 1995 and 1996 and
        (unaudited) for the six months ended June 30, 1996 and 1997.
 
     Notes to Combined Financial Statements.
 
     Schedule III - Real Estate and Accumulated Depreciation
 
          (b) Exhibits
 


EXHIBIT NO.                                        EXHIBIT
- -----------   ----------------------------------------------------------------------------------
           
     2.1      Form of Certificate of Merger of CPA(R):1
     2.2      Form of Certificate of Merger of CPA(R):2
     2.3      Form of Certificate of Merger of CPA(R):3
     2.4      Form of Certificate of Merger of CPA(R):4
     2.5      Form of Certificate of Merger of CPA(R):5
     2.6      Form of Certificate of Merger of CPA(R):6
     2.7      Form of Certificate of Merger of CPA(R):7
     2.8      Form of Certificate of Merger of CPA(R):8
     2.9      Form of Certificate of Merger of CPA(R):9
     2.10     Form of Agreement of Merger of CPA(R):1
     2.11     Form of Agreement of Merger of CPA(R):2
     2.12     Form of Agreement of Merger of CPA(R):3
     2.13     Form of Agreement of Merger of CPA(R):4
     2.14     Form of Agreement of Merger of CPA(R):5
     2.15     Form of Agreement of Merger of CPA(R):6
     2.16     Form of Agreement of Merger of CPA(R):7
     2.17     Form of Agreement of Merger of CPA(R):8
     2.18     Form of Agreement of Merger of CPA(R):9
     3.1      Form of Amended and Restated Limited Liability Company Agreement of Carey
              Diversified LLC
     3.2      Bylaws of Carey Diversified LLC
     4.1      Form of Listed Share Stock Certificate
     5.1      Opinion of Delaware Counsel, Richards, Layton & Finger
     8.1      Opinion of Reed Smith Shaw & McClay LLP as to Certain Tax Matters
     8.2      Opinion of Reed Smith Shaw & McClay LLP as to Certain ERISA Matters
    10.1      Form of Management Agreement Between Carey Management LLC and the Company
    10.2      Non-Employee Directors' Incentive Plan
    10.3      1997 Share Incentive Plan
    10.4      Investment Banking Engagement Letter between W.P. Carey & Co. and the Company

 
                                      II-2
   288
 

           
    10.5      Non-Statutory Listed Share Option Agreement
    21        List of Registrant Subsidiaries
    23.1      Consent of Coopers & Lybrand, LLP
    23.2      Consent of Richards, Layton & Finger (included in Exhibit 5.1)
    23.3      Consent of Reed Smith Shaw & McClay LLP (included in Exhibit 8.1)
    23.4      Consent of Barclay G. Jones
    23.5      Consent of Steven M. Berzin
    23.6      Consent of Gordon Dugan
    23.7      Consent of Donald Nickelson
    23.8      Consent of Eberhard Faber
    23.9      Consent of Charles C. Townsend, Jr.
    23.10     Consent of Lawrence R. Klein
    23.11     Consent of Reginald Winssinger
    99.1      Fairness Opinion of Robert A. Stanger & Co., Inc.
    99.2      Independent Appraisal of Fair Market Value of the CPA(R) Partnerships' Real Estate
              Portfolios
    99.3      Consolidation Consent Card, Election Form and Instructions
    99.4      Amendment to the Amended Agreement of Limited Partnership of CPA(R):1
    99.5      Amendment to the Amended Agreement of Limited Partnership of CPA(R):2
    99.6      Amendment to the Amended Agreement of Limited Partnership of CPA(R):3
    99.7      Amendment to the Amended Agreement of Limited Partnership of CPA(R):4
    99.8      Amendment to the Amended Agreement of Limited Partnership of CPA(R):5
    99.9      Amendment to the Amended Agreement of Limited Partnership of CPA(R):6
    99.10     Amendment to the Amended Agreement of Limited Partnership of CPA(R):7
    99.11     Amendment to the Amended Agreement of Limited Partnership of CPA(R):8
    99.12     Amendment to the Amended Agreement of Limited Partnership of CPA(R):9
    99.13     Amended and Restated Agreement of Limited Partnership of CPA(R):1
    99.14     Amended and Restated Agreement of Limited Partnership of CPA(R):2
    99.15     Amended and Restated Agreement of Limited Partnership of CPA(R):3
    99.16     Amended and Restated Agreement of Limited Partnership of CPA(R):4
    99.17     Amended and Restated Agreement of Limited Partnership of CPA(R):5
    99.18     Amended and Restated Agreement of Limited Partnership of CPA(R):6
    99.19     Amended and Restated Agreement of Limited Partnership of CPA(R):7
    99.20     Amended and Restated Agreement of Limited Partnership of CPA(R):8
    99.21     Amended and Restated Agreement of Limited Partnership of CPA(R):9
    99.22     Listed Share Purchase Warrant

 
- ---------------
 
                                      II-3
   289
 
ITEM 22.  UNDERTAKINGS
 
     (a)(1) The undersigned registrant undertakes as follows: that prior to any
public reoffering of the securities registered hereunder through the use of a
prospectus which is a part of this registration statement, by any person or
party who is deemed to be an underwriter within the meaning of Rule 145(c), the
issuer undertakes that that such reoffering prospectus will contain the
information called for by the applicable registration form with respect to
reofferings by persons who may be deemed underwriters, in addition to the
information called for by the other Items of the applicable form.
 
     (2) The registrant undertakes that every prospectus (i) that is filed
pursuant to paragraph (1) immediately preceding, or (ii) that purports to meet
the requirements of section 10(a)(3) of the Securities Act of 1933 and is used
in connection with an offering of securities subject to Rule 415, will be filed
as a part of an amendment to the registration statement and will not be used
until such amendment is effective, and that, or purposes of determining
liability under the Securities Act of 1933, each such post-effective amendment
shall be deemed to be a new registration statement relating to the securities
offered therein, and the offering of such securities at that time shall be
deemed to be the initial bona fide offering thereof.
 
     (b) The undersigned registrant hereby undertakes to respond to requests for
information that is incorporated by reference into the prospectus pursuant to
Item 4, 10(b), 11 or 13 of this Form, within one business day of receipt of such
request, and to send the incorporated documents by first class mail or other
equally prompt means. This includes information contained in documents filed
subsequent to the effective date of the registration statement through the date
of responding to the request.
 
     (c) The undersigned registrant hereby undertakes to supply by means of a
post-effective amendment all information concerning a transaction, and the
Company being acquired involved therein, that was not the subject of and
included in the registration statement when it became effective.
 
                                      II-4
   290
 
     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-4 and has duly caused this Registration
Statement to be signed on its behalf by the undersigned, thereunto duly
authorized, in the City of New York, State of New York on the 14th day of
October, 1997.
 
                                          CAREY DIVERSIFIED LLC
 
                                          By: /s/ FRANCIS J. CAREY
                                            ------------------------------------
                                            Francis J. Carey, Chairman and
                                            Chief Executive Officer
 
     KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears
below hereby constitutes and appoints William P. Carey, Francis J. Carey and
Steven M. Berzin his true and lawful attorney-in-fact and agent, with full power
of substitution and resubstitution, for him and in his name, place and stead, in
any and all capacities, to sign any and all amendments to this Registration
Statement, and to file the same, with all exhibits thereto, and any other
documents in connection therewith, granting unto said attorneys-in-fact and
agents full power and authority to do and perform each and every act and thing
requisite and necessary to be done in and about the premises, as fully to all
intents and purposes as he might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or his substitute or
substitutes, may lawfully do or cause to be done by virtue hereof.
 
     Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed below by the following persons in the
capacities indicated.
 


             NAME                       TITLE
- --------------------------------------------------------
                                                        
Francis J. Carey              Chairman of the Board and       By: /s/ FRANCIS J. CAREY
                              Chief Executive Officer         ---------------------------------
                              (Principal Executive            October 14, 1997
                              Officer) of the Registrant
 
William P. Carey              Director of the Registrant      By: /s/ WILLIAM P. CAREY
                                                              ---------------------------------
                                                              October 14, 1997
 
Gordon F. Dugan               President of the                By: /s/ GORDON F. DUGAN
                              Registrant                      ---------------------------------
                                                              October 14, 1997
 
Steven M. Berzin              Vice Chairman of the            By: /s/ STEVEN M. BERZIN
                              Registrant                      ---------------------------------
                                                              October 14, 1997
 
Claude Fernandez              Executive Vice President,       By: /s/ CLAUDE FERNANDEZ
                                                              ---------------------------------
                                                              October 14, 1997
 
John J. Park                  Executive Vice President        By: /s/ JOHN J. PARK
                              and Chief Financial             ---------------------------------
                              Officer of the Registrant       October 14, 1997
                              (Principal Financial
                              Officer)

 
                                      II-5
   291
 
                                 EXHIBIT INDEX
 


                                                                                       SEQUENTIALLY
                                                                                         NUMBERED
EXHIBIT NO.                                   EXHIBIT                                     PAGES
- -----------   -----------------------------------------------------------------------  ------------
                                                                                 
     2.1      Form of Certificate of Merger of CPA(R):1..............................
     2.2      Form of Certificate of Merger of CPA(R):2..............................
     2.3      Form of Certificate of Merger of CPA(R):3..............................
     2.4      Form of Certificate of Merger of CPA(R):4..............................
     2.5      Form of Certificate of Merger of CPA(R):5..............................
     2.6      Form of Certificate of Merger of CPA(R):6..............................
     2.7      Form of Certificate of Merger of CPA(R):7..............................
     2.8      Form of Certificate of Merger of CPA(R):8..............................
     2.9      Form of Certificate of Merger of CPA(R):9..............................
     2.10     Form of Agreement of Merger of CPA(R):1................................
     2.11     Form of Agreement of Merger of CPA(R):2................................
     2.12     Form of Agreement of Merger of CPA(R):3................................
     2.13     Form of Agreement of Merger of CPA(R):4................................
     2.14     Form of Agreement of Merger of CPA(R):5................................
     2.15     Form of Agreement of Merger of CPA(R):6................................
     2.16     Form of Agreement of Merger of CPA(R):7................................
     2.17     Form of Agreement of Merger of CPA(R):8................................
     2.18     Form of Agreement of Merger of CPA(R):9................................
     3.1      Form of Amended and Restated Limited Liability Company Agreement of
              Carey Diversified LLC..................................................
     3.2      Bylaws of Carey Diversified LLC........................................
     4.1      Form of Listed Share Stock Certificate.................................
     5.1      Opinion of Delaware Counsel, Richards, Layton & Finger.................
     8.1      Opinion of Reed Smith Shaw & McClay LLP as to Certain Tax Matters......
     8.2      Opinion of Reed Smith Shaw & McClay LLP as to Certain ERISA Matters....
    10.1      Form of Management Agreement Between Carey Management LLC and the
              Company................................................................
    10.2      Non-Employee Directors' Incentive Plan.................................
    10.3      1997 Share Incentive Plan..............................................
    10.4      Investment Banking Engagement Letter between W.P. Carey & Co. and the
              Company................................................................
    10.5      Non-Statutory Listed Share Option Agreement............................
    21        List of Registrant Subsidiaries........................................
    23.1      Consent of Coopers & Lybrand...........................................
    23.2      Consent of Richards, Layton & Finger (included in Exhibit 5.1).........
    23.3      Consent of Reed Smith Shaw & McClay LLP (included in Exhibit 8.1)......
    23.4      Consent of Barclay G. Jones............................................
    23.5      Consent of Steven M. Berzin............................................
    23.6      Consent of Gordon Dugan................................................
    23.7      Consent of Donald Nickelson............................................
    23.8      Consent of Eberhard Faber..............................................
    23.9      Consent of Charles C. Townsend, Jr.....................................
    23.10     Consent of Lawrence R. Klein...........................................
    23.11     Consent of Reginald Winssinger.........................................
    99.1      Fairness Opinion of Robert A. Stanger & Co., Inc.......................

   292
 


                                                                                       SEQUENTIALLY
                                                                                         NUMBERED
EXHIBIT NO.                                   EXHIBIT                                     PAGES
- -----------   -----------------------------------------------------------------------  ------------
                                                                                 
    99.2      Independent Appraisal of Fair Market Value of the CPA(R) Partnerships'
              Real Estate Portfolios.................................................
    99.3      Consolidation Consent Card Election Form and Instructions..............
    99.4      Amendment to the Amended Agreement of Limited Partnership of
              CPA(R):1...............................................................
    99.5      Amendment to the Amended Agreement of Limited Partnership of
              CPA(R):2...............................................................
    99.6      Amendment to the Amended Agreement of Limited Partnership of
              CPA(R):3...............................................................
    99.7      Amendment to the Amended Agreement of Limited Partnership of
              CPA(R):4...............................................................
    99.8      Amendment to the Amended Agreement of Limited Partnership of
              CPA(R):5...............................................................
    99.9      Amendment to the Amended Agreement of Limited Partnership of
              CPA(R):6...............................................................
    99.10     Amendment to the Amended Agreement of Limited Partnership of
              CPA(R):7...............................................................
    99.11     Amendment to the Amended Agreement of Limited Partnership of
              CPA(R):8...............................................................
    99.12     Amendment to the Amended Agreement of Limited Partnership of
              CPA(R):9...............................................................
    99.13     Amended and Restated Agreement of Limited Partnership of CPA(R):1......
    99.14     Amended and Restated Agreement of Limited Partnership of CPA(R):2......
    99.15     Amended and Restated Agreement of Limited Partnership of CPA(R):3......
    99.16     Amended and Restated Agreement of Limited Partnership of CPA(R):4......
    99.17     Amended and Restated Agreement of Limited Partnership of CPA(R):5......
    99.18     Amended and Restated Agreement of Limited Partnership of CPA(R):6......
    99.19     Amended and Restated Agreement of Limited Partnership of CPA(R):7......
    99.20     Amended and Restated Agreement of Limited Partnership of CPA(R):8......
    99.21     Amended and Restated Agreement of Limited Partnership of CPA(R):9......
    99.22     Listed Share Purchase Warrant..........................................

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