-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, O7gBLZ0/MVNVNc7D2HMDn7wPdIu8dFh2/zxGiP4UQXAKWHNw/ocfwsIdbnGXcrZr Jklvd1jK2+7cpHUs7tPvhg== 0001047469-05-018858.txt : 20050705 0001047469-05-018858.hdr.sgml : 20050704 20050705163048 ACCESSION NUMBER: 0001047469-05-018858 CONFORMED SUBMISSION TYPE: 424B3 PUBLIC DOCUMENT COUNT: 1 FILED AS OF DATE: 20050705 DATE AS OF CHANGE: 20050705 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CORNERSTONE REALTY FUND LLC CENTRAL INDEX KEY: 0001073149 STANDARD INDUSTRIAL CLASSIFICATION: OPERATORS OF NONRESIDENTIAL BUILDINGS [6512] IRS NUMBER: 330825254 STATE OF INCORPORATION: CA FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 424B3 SEC ACT: 1933 Act SEC FILE NUMBER: 333-107750 FILM NUMBER: 05937320 BUSINESS ADDRESS: STREET 1: 4590 MACARTHUR BLVD STREET 2: SUITE 610 CITY: NEWPORT BEACH STATE: CA ZIP: 92660 BUSINESS PHONE: 9498521007 MAIL ADDRESS: STREET 1: 4590 MACARTHUR BLVD STREET 2: SUITE 610 CITY: NEWPORT BEACH STATE: CA ZIP: 92660 FORMER COMPANY: FORMER CONFORMED NAME: CORNERSTONE INDUSTRIAL PROPERTIES INCOME & GROWTH FUND LLC DATE OF NAME CHANGE: 19981106 424B3 1 a2160488z424b3.htm 424B3
QuickLinks -- Click here to rapidly navigate through this document

SEC Registration No. 333-107750
Filed pursuant to Rule 424(b)(3)

[THE FOLLOWING IS TEXT TO A STICKER TO BE ATTACHED TO THE FRONT COVER OF THE PROSPECTUS IN A MANNER THAT WILL NOT OBSCURE THE RISK FACTORS:

SUPPLEMENTAL INFORMATION—The Prospectus of Cornerstone Realty Fund, LLC consists of this sticker, the Prospectus dated November 1, 2004, Supplement No. 1 dated January 28, 2005, Supplement No. 2 dated February 11, 2005, Supplement No. 3 dated April 22, 2005, Supplement No. 4 dated April 29, 2005 and Supplement 5 dated July 5, 2005. Supplement Nos. 1, 2, 4 and 5 contain descriptions of the status of the offering, a property the fund has purchased, revisions to "Management's Discussion and Analysis of Financial Condition and Results of Operations" and financial statements and pro forma financial information. Supplement No. 3 contains an updated "Management's Discussion and Analysis of Financial Condition and Results of Operations" section and updated financial statements.]


CORNERSTONE REALTY FUND, LLC

SUPPLEMENT NO. 5
DATED JULY 5, 2005
TO THE PROSPECTUS DATED NOVEMBER 1, 2004
OF CORNERSTONE REALTY FUND, LLC

        This Supplement No. 5 supplements, modifies or supersedes certain information contained in the prospectus of Cornerstone Realty Fund, LLC, dated November 1, 2004, and must be read in conjunction with such prospectus and Supplement Nos. 1 through 4.

        The purpose of this Supplement No. 5 is to:

    provide financial statements and pro forma financial information for a property we acquired; and

    describe information concerning the resignation of a director and an officer of the managing member of our managing member.


MANAGEMENT

        The information provided in the "MANAGEMENT" section of our prospectus at page 27 is revised as follows:

        On May 25, 2005, Cornerstone Ventures, Inc. received the resignation of William H. McFarland as a director of Cornerstone Ventures, Inc. Cornerstone Ventures, Inc. is the managing member of Cornerstone Industrial Properties, LLC. Cornerstone Industrial Properties, LLC is the managing member of the registrant. Mr. McFarland stated that his resignation was due to increased constraints on his time availability.

        On June 30, 2005, Gary W. Nielson, the Chief Financial Officer of Cornerstone Ventures, Inc. advised Cornerstone Ventures, Inc. that he was resigning as its Chief Financial Officer effective August 15, 2005. Cornerstone Ventures, Inc. has commenced an active search for his replacement. Mr. Nielson has indicated his willingness to assist Cornerstone Ventures, Inc. on a consulting basis following his August 15, 2005 resignation in order to facilitate a smooth transition.



INDEX TO FINANCIAL STATEMENTS

        The following financial statements are provided to update the financial statements presented in our prospectus under the heading "INDEX TO FINANCIAL STATEMENTS" commencing at page F-1 of our prospectus.

Paramount Business Center    
 
Report of Independent Registered Public Accounting Firm

 

3
 
Statements of Revenue and Certain Expenses for the Year Ended December 31, 2004 and the Three Months Ended March 31, 2005 (unaudited)

 

4
 
Notes to Statements of Revenue and Certain Expenses

 

5

Cornerstone Realty Fund, LLC

 

 
 
Summary of Unaudited Pro Forma Financial Information

 

7
 
Unaudited Pro Forma Condensed Balance Sheet as of March 31, 2005

 

8
 
Unaudited Pro Forma Condensed Statement of Operations for the Year Ended December 31, 2004

 

9
 
Unaudited Pro Forma Condensed Statement of Operations for the Three Months Ended March 31, 2005

 

10

2



Report of Independent Registered Public Accounting Firm

To the Members
Cornerstone Realty Fund, LLC

        We have audited the accompanying statement of revenue and certain expenses of Paramount Business Center for the year ended December 31, 2004. This statement of revenue and certain expenses is the responsibility of the management of Paramount Business Center. Our responsibility is to express an opinion on the statement of revenue and certain expenses based on our audit.

        We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the statement of revenue and certain expenses is free of material misstatement. The Paramount Business Center is not required to have, nor were we engaged to perform an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis of designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Paramount Business Center's internal control over financial reporting. Accordingly, we express no such opinion. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statement. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.

        The accompanying statement of revenue and certain expenses was prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission (for inclusion in the current report on Form 8-K/A of Cornerstone Realty Fund, LLC) as described in Note 1 and is not intended to be a complete presentation of the revenue and expenses of the property.

        In our opinion, the statement of revenue and certain expenses of Paramount Business Center presents fairly, in all material respects, the revenue and certain expenses described in Note 1 of Paramount Business Center for the year ended December 31, 2004, in conformity with accounting principles generally accepted in the United States.

/s/ BDO SEIDMAN, LLP     

Costa Mesa, California
May 24, 2005

3



PARAMOUNT BUSINESS CENTER
STATEMENTS OF REVENUE AND CERTAIN EXPENSES

 
  Year ended
December 31, 2004

  Three months ended March 31,
2005

 
   
  (Unaudited)

Revenue            
  Rental revenue   $ 260,260   $ 57,490
  Tenant reimbursements     38,400     8,315
  Other     1,035     1,200
   
 
Total revenue     299,695     67,005
   
 

Certain Expenses

 

 

 

 

 

 
  Property operating and maintenance     45,543     9,317
  Property taxes     22,423     5,772
  Insurance     3,106     799
   
 
Total certain expenses     71,072     15,888
   
 

Excess of revenue over certain expenses

 

$

228,623

 

$

51,117
   
 

See report of independent registered public accounting firm and accompanying notes to statements of revenue and certain expenses.

4



PARAMOUNT BUSINESS CENTER
NOTES TO STATEMENTS OF REVENUE AND CERTAIN EXPENSES

1.     Organization and Summary of Significant Accounting Policies

Organization

        The accompanying statement of revenue and certain expenses includes the operations of Paramount Business Center (the "Property") located in Paramount, California, which was acquired by Cornerstone Realty Fund, LLC (the "Fund"), from a nonaffiliated third party. The Property was acquired on April 28, 2005 for $3,100,000 and has 30,157 leasable square feet on approximately 1.66 acres of land (unaudited).

Basis of Presentation

        The accompanying statements of revenue and certain expenses have been prepared in accordance with the requirements of the Securities and Exchange Commission Regulation S-X, Rule 3-14. Accordingly, the statements exclude items not comparable to the proposed future operations of the Property such as mortgage interest, leasehold rental, depreciation, corporate expenses, and federal and state income taxes.

        The accompanying statements are not representative of the actual operations for the periods presented, as certain expenses that may not be comparable to the expenses expected to be incurred by the Fund in the future operations of the Property have been excluded. The statement for the three months ended March 31, 2005 is unaudited and reflects all adjustments (consisting only of normal recurring adjustments), which are, in the opinion of management, necessary for a fair presentation of the operating results for the interim period presented. The results of operations for the three months ended March 31, 2005 (unaudited) are not necessarily indicative of the results for the entire fiscal year ending December 31, 2005.

Revenue Recognition

        Rental revenue is recognized on an accrual basis as it is earned over the lives of the respective tenant leases on a straight-line basis. Rental receivables are periodically evaluated for collectibility.

Use of Estimates

        The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of revenue and certain expenses during the reporting period. Actual results could differ materially from the estimates in the near term.

2.     Industrial Property

        The future minimum lease payments to be received under existing operating leases as of December 31, 2004, are as follows:

2005   $ 242,965
2006     184,038
2007     108,172
2008     47,187
   
    $ 582,362
   

5


        Industrial space in the Property is generally leased to tenants under lease terms, which provide for the tenants to pay increases in operating expenses in excess of specified amounts. The above future minimum lease payments do not include specified payments for tenant reimbursements of operating expenses.

        The leases include scheduled base rent increases over their respective terms; the difference between base rental income on a straight-line basis and amounts currently due pursuant to the lease agreements was not significant.

        Five tenants represent approximately 62% of the rental income of the Property for each of the periods presented.

6



CORNERSTONE REALTY FUND, LLC
UNAUDITED PRO FORMA FINANCIAL INFORMATION

        The following Unaudited Pro Forma Condensed Statements of Operations of Cornerstone Realty Fund, LLC (the "Fund") for the year ended December 31, 2004 and for the three months ended March 31, 2005 have been prepared as if the acquisition of Paramount Business Center had occurred as of the beginning of each period presented and Unaudited Condensed Balance Sheet of the Fund as of March 31, 2005 has been prepared as if the acquisition of Paramount Business Center had occurred on March 31, 2005.

        Such Unaudited Pro Forma Financial Information is based in part upon (i) the Audited Financial Statements of the Fund for the year ended December 31, 2004 included in the Fund's Annual Report on Form 10-K for the year ended December 31, 2004; (ii) the Unaudited Financial Statements of the Fund as of and for the three months ended March 31, 2005 included in the Fund's Quarterly Report on Form 10-Q for the quarter ended March 31, 2005; and (iii) the Historical Statements of Revenue and Certain Expenses of Paramount Business Center for the year ended December 31, 2004 and for the three months ended March 31, 2005 (unaudited) filed herewith.

        The Unaudited Pro Forma Financial Information is presented for information purposes only and is not necessarily indicative of the financial position or results of operations of the Fund that would have occurred if the acquisition of Paramount Business Center had been completed on the date indicated, nor does it purport to be indicative of future financial position or results of operations. In the opinion of the Fund's managing member, all material adjustments necessary to reflect the effect of this transaction have been made.

7



CORNERSTONE REALTY FUND, LLC
(a California limited liability company)
UNAUDITED PRO FORMA CONDENSED BALANCE SHEET

ASSETS

 
  March 31,
2005(A)

  Recent
Acquisition (B)

  Pro forma
March 31,
2005

 
  (UNAUDITED)

  (UNAUDITED)

  (UNAUDITED)

Assets                  
  Cash and cash equivalents   $ 11,329,101   $ (2,921,360 ) $ 8,407,741
  Investments in real estate                  
    Land     5,447,490     1,100,000     6,547,490
    Buildings and improvements, net     11,226,651     1,876,483     13,103,134
    Intangible assets, net     667,319     129,194     796,513
   
 
 
      28,670,561     184,317     28,854,878
  Other assets                  
    Escrow deposit and other costs     160,415     (150,000 )   10,415
    Tenant and other receivables     58,692         58,692
    Prepaid insurance     27,583         27,583
    Leasing commissions, net     59,791     2,793     62,584
   
 
 
Total assets   $ 28,977,042   $ 37,110   $ 29,014,152
   
 
 
LIABILITIES AND MEMBERS' CAPITAL
Liabilities                  
  Accounts payable and accrued liabilities   $ 274,369   $ 1,387   $ 275,756
  Tenant security deposits     184,598     35,723     220,321
   
 
 
Total liabilities     458,967     37,110     496,077

Members' capital (100,000 units authorized, 69,408 units issued and outstanding in 2005)

 

 

28,518,075

 

 


 

 

28,518,075
   
 
 
Total liabilities and members' capital   $ 28,977,042   $ 37,110   $ 29,014,152
   
 
 

(A)
Derived from the unaudited financial statements as of March 31, 2005.

(B)
Represents adjustment for the acquisition of the Paramount Business Center, based on historical operating results. The purchase price has been allocated to land ($1,100,000), buildings ($1,876,483) and in-place leases ($129,194). The Company obtained an independent, third-party appraisal as the basis for this allocation in accordance with Financial Accounting Standards Board Statement No. 141, Business Combinations ("FAS 141"). Under FAS 141, the purchase price is allocated to a property's tangible (primarily land and building) and intangible (primarily in-place leases) assets at its estimated fair value. Specifically, the Company has determined the value attributable to the in-place leases of the Paramount Business Center at the acquisition date.

8



CORNERSTONE REALTY FUND, LLC
UNAUDITED PRO FORMA CONDENSED STATEMENT OF OPERATIONS

For the Year Ended December 31, 2004
(UNAUDITED)

 
  Cornerstone Realty
Fund, LLC
Historical (A)

  Recent
Acquisition (B)

  Cornerstone Realty
Fund, LLC
Pro Forma

 
Revenues                    
  Rental revenue   $ 1,199,034   $ 260,260   $ 1,459,294  
  Amortization of in-place leases     (118,911 )   (54,467 )   (173,378 )
  Tenant reimbursements     205,057     38,400     243,457  
   
 
 
 
      1,285,180     244,193     1,529,373  
   
 
 
 
Expenses                    
  Property operating and maintenance     (282,890 )   (27,812 )   (310,702 )
  Property taxes     (209,842 )   (22,423 )   (232,265 )
  General and administrative expenses     (238,515 )   (20,837 )   (259,352 )
  Depreciation and amortization     (227,454 )   (48,115 )   (275,569 )
   
 
 
 
      (958,701 )   (119,187 )   (1,077,888 )
   
 
 
 
Interest, dividends and other     39,095         39,095  
   
 
 
 
Net income   $ 365,574   $ 125,006   $ 490,580  
   
 
 
 
Net income allocable to managing member   $ 36,557         $ 49,058  
   
       
 
Net income allocable to unitholders   $ 329,017         $ 441,522  
   
       
 
Per share amounts:                    
Basic and diluted income allocable to unitholders   $ 7.50         $ 10.07  
   
       
 
Basic and diluted weighted average units outstanding     43,857           43,857  
   
       
 

(A)
Represents the historical results of operations of the Fund for the year ended December 31, 2004. Certain reclassifications have been made to the historical statement of operations of the Fund to conform to the pro forma financial information presentation.

(B)
Represents adjustment for the acquisition of the Paramount Business Center, based on historical operating results. Depreciation is based on an allocation of the purchase price to land ($1,100,000) and buildings ($1,876,483) with buildings depreciated on a straight-line method over a 39-year period. The amortization of in-place leases is based on an allocation of $129,194 to in-place leases, which are amortized through 2008. The Company obtained an independent, third-party appraisal as the basis for this allocation in accordance with Financial Accounting Standards Board Statement No. 141, Business Combinations ("FAS 141"). Under FAS 141, the purchase price is allocated to a property's tangible (primarily land and building) and intangible (primarily in-place leases) assets at its estimated fair value. Specifically, the Company has determined the value attributable to the in-place leases of the Paramount Business Center at the acquisition date.

9



CORNERSTONE REALTY FUND, LLC
UNAUDITED PRO FORMA CONDENSED STATEMENT OF OPERATIONS

For the Three Months Ended March 31, 2005
(UNAUDITED)

 
  Cornerstone Realty
Fund, LLC
Historical (A)

  Recent
Acquisition (B)

  Cornerstone Realty
Fund, LLC
Pro Forma

 
Revenues                    
  Rental revenue   $ 417,215   $ 57,490   $ 474,705  
  Amortization of in-place leases     (44,882 )   (10,848 )   (55,730 )
  Tenant reimbursements     60,735     8,315     69,050  
   
 
 
 
      433,068     54,957     488,025  
   
 
 
 

Expenses

 

 

 

 

 

 

 

 

 

 
  Property operating and maintenance     (94,421 )   (6,942 )   (101,363 )
  Property taxes     (80,105 )   (5,772 )   (85,877 )
  General and administrative expenses     (34,765 )   (3,174 )   (37,939 )
  Depreciation and amortization     (94,628 )   (12,029 )   (106,657 )
   
 
 
 
      (303,919 )   (27,917 )   (331,836 )
   
 
 
 
Interest, dividends and other     32,650         32,650  
   
 
 
 
Net income   $ 161,799   $ 27,040   $ 188,839  
   
 
 
 
Net income allocable to managing member   $ 16,180         $ 18,884  
   
       
 
Net income allocable to unitholders   $ 145,619         $ 169,955  
   
       
 
Per share amounts:                    
Basic and diluted income allocable to unitholders   $ 2.29         $ 2.67  
   
       
 
Basic and diluted weighted average units outstanding     63,617           63,617  
   
       
 

(A)
Represents the historical unaudited results of operations of the Fund for the three months ended March 31, 2005. Certain reclassifications have been made to the historical statement of operations of the Fund to conform to the pro forma financial information presentation.

(B)
Represents adjustment for the acquisition of the Paramount Business Center, based on historical operating results. Depreciation is based on an allocation of the purchase price to land ($1,100,000) and buildings ($1,876,483) with buildings depreciated on a straight-line method over a 39-year period. The amortization of in-place leases is based on an allocation of $129,194 to in-place leases, which are amortized through 2008. The Company obtained an independent, third-party appraisal as the basis for this allocation in accordance with Financial Accounting Standards Board Statement No. 141, Business Combinations ("FAS 141"). Under FAS 141, the purchase price is allocated to a property's tangible (primarily land and building) and intangible (primarily in-place leases) assets at its estimated fair value. Specifically, the Company has determined the value attributable to the in-place leases of the Paramount Business Center at the acquisition date.

10




QuickLinks

CORNERSTONE REALTY FUND, LLC SUPPLEMENT NO. 5 DATED JULY 5, 2005 TO THE PROSPECTUS DATED NOVEMBER 1, 2004 OF CORNERSTONE REALTY FUND, LLC
MANAGEMENT
INDEX TO FINANCIAL STATEMENTS
Report of Independent Registered Public Accounting Firm
PARAMOUNT BUSINESS CENTER STATEMENTS OF REVENUE AND CERTAIN EXPENSES
PARAMOUNT BUSINESS CENTER NOTES TO STATEMENTS OF REVENUE AND CERTAIN EXPENSES
CORNERSTONE REALTY FUND, LLC UNAUDITED PRO FORMA FINANCIAL INFORMATION
CORNERSTONE REALTY FUND, LLC (a California limited liability company) UNAUDITED PRO FORMA CONDENSED BALANCE SHEET
CORNERSTONE REALTY FUND, LLC UNAUDITED PRO FORMA CONDENSED STATEMENT OF OPERATIONS For the Year Ended December 31, 2004 (UNAUDITED)
CORNERSTONE REALTY FUND, LLC UNAUDITED PRO FORMA CONDENSED STATEMENT OF OPERATIONS For the Three Months Ended March 31, 2005 (UNAUDITED)
-----END PRIVACY-ENHANCED MESSAGE-----